{"text_format":"1","workbook":"xlsx","n_sheets":32,"sheets":["Índice","ProyDda","Asignación","Pérdidas","Parámetros","PremisaCosto","DdaAñoBase","Diseño","Límites","Energía","Clientes","Potencia","AsigEco","CIP","PliegoVig","AsigTV","DdaAñoBaseVig","EnergíaVig","PotenciaVig","ClientesVig","ITV_CD","ITV_CCOMF","ITV_CCOMV","ITV_CSERAP","ITV_CX","ITV_CCONAP","ITV_CENEGEN","ITV_CPOTGEN","ITV_CPT","ITV_CPET","ITV_CPERDP","ITV_CPERDE"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":14,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

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

{"sheet":"ProyDda","index":1,"n_rows":35,"n_cols":15,"rows_kept":35,"cut":false,"hidden":false,"merged":[[4,1,4,6],[4,8,4,13]]}
["Proyección y Selección de Consumo"]
[]
["Selector de Fuente de Proyección:"]
["ASEP",1]
["PROPIA","Energía por tipo de Clientes (MWh/año)",null,null,null,null,null,null,"Cantidad de Clientes categorizados (Clientes/año)"]
["Proyección Propia",{"$f":"+D33","v":2025},2026,2027,2028,2029,2030,null,{"$f":"+B6","v":2025},2026,2027,2028,2029,2030]
["Residenciales",1669754.5876703195,1669235.2593992206,1722465.8611115888,1706190.0909149514,1763044.750038462,1749721.8552499528,null,540540.63809178863,555586.06625440402,570987.3296410545,586753.19485287974,602892.45196600852,619411.82423449657]
["Generales",3046502.9823884768,3067628.5284929243,3188061.7855012328,3179217.9743471364,3304676.9456959814,3290613.0332323415,null,73240.295287006767,74832.198091059516,76455.680775314511,78109.065445938715,79791.255061832228,81509.640698594769]
["AP",118561.45943439999,117945.59826689432,119603.6982560397,118992.43002445693,120655.14318966586,120048.50846348162,null,0,0,0,0,0,0]
["Consumo Propio",4590.8836666666666,4546.4877281864538,4645.0829366981297,4551.7224283301266,4647.401604427143,4556.8969853167437,null,104.25568744970236,104.25568744970236,104.25568744970236,104.25568744970236,104.25568744970236,104.25568744970236]
["Total",{"$f":"+SUM(B7:B10)","v":4839409.9131598631},4859355.873887226,5034776.4278055597,5008952.217714875,5193024.240528536,5164940.2939310921,null,{"$f":"+SUM(I7:I10)","v":613885.1890662451},630522.52003291331,647547.26610381866,664966.51598626818,682787.96271529049,701025.72062054102]
["Crecimiento",null,{"$f":"+C11/B11-1","v":4.121568762572414E-3},{"$f":"+(D11/AVERAGE(B11:C11))-1","v":3.8230335354548561E-2},{"$f":"+E11/D11-1","v":-5.1291671956008589E-3},{"$f":"+F11/E11-1","v":3.6748608254369763E-2},{"$f":"+G11/F11-1","v":-5.4080137693687247E-3},null,null,{"$f":"+J11/I11-1","v":2.7101697944487801E-2},{"$f":"+(K11/AVERAGE(I11:J11))-1","v":4.0731685232946457E-2},{"$f":"+L11/K11-1","v":2.6900352753024714E-2},{"$f":"+M11/L11-1","v":2.6800517470552343E-2},{"$f":"+N11/M11-1","v":2.6710719727282894E-2}]
[]
["Proyección ASEP",{"$f":"+B6","v":2025},2026,2027,2028,2029,2030,null,{"$f":"+I6","v":2025},2026,2027,2028,2029,2030]
["Residenciales",{"$f":"+B7/SUM(B$7:B$10)*B$19","v":1669754.5876703195},1669235.2593992203,1722465.8611115885,1706190.0909149514,1763044.750038462,1749721.8552499528,null,{"$f":"+I7/SUM(I$7:I$10)*I$19","v":540540.63809178863},557786.80633919942,575576.20450530271,593928.08057149453,612861.73026278138,632389.12170625909]
["Generales",3046502.9823884768,3067628.5284929238,3188061.7855012324,3179217.9743471364,3304676.9456959814,3290613.0332323415,null,73240.295287006767,75128.617004302985,77070.134955864152,79064.192104095098,81110.663232835563,83217.349225905171]
["AP",{"$f":"+B9/SUM(B$7:B$10)*B$19","v":118561.45943439999},117945.5982668943,119603.69825603967,118992.43002445693,120655.14318966588,120048.50846348162,null,0,0,0,0,0,0]
["Consumo Propio",4590.8836666666666,4546.4877281864528,4645.0829366981288,4551.7224283301266,4647.401604427143,4556.8969853167437,null,104.25568744970236,104.66865617655556,105.09356296594825,105.53053801639555,105.97963333560317,106.43994841506243]
["Total",4839409.9131598631,4859355.8738872251,5034776.4278055588,5008952.217714875,5193024.240528536,5164940.2939310921,null,613885.1890662451,633020.09199967899,652751.43302413274,673097.80321360601,694078.37312895257,715712.91088057926]
["Crecimiento",null,{"$f":"+C19/B19-1","v":4.121568762572192E-3},{"$f":"+(D19/AVERAGE(B19:C19))-1","v":3.8230335354548339E-2},{"$f":"+E19/D19-1","v":-5.1291671956006368E-3},{"$f":"+F19/E19-1","v":3.6748608254369763E-2},{"$f":"+G19/F19-1","v":-5.4080137693687247E-3},null,null,{"$f":"+J19/I19-1","v":3.1170165487359514E-2},{"$f":"+(K19/AVERAGE(I19:J19))-1","v":4.699441559205586E-2},{"$f":"+L19/K19-1","v":3.1170165487359514E-2},{"$f":"+M19/L19-1","v":3.1170165487359958E-2},{"$f":"+N19/M19-1","v":3.1170165487359514E-2}]
[]
["Selección",{"$f":"+D35","v":2025},2026,"2026/2027","2027/2028","2028/2029","2029/2030",null,{"$f":"+D35","v":2025},2026,"2026/2027","2027/2028","2028/2029","2029/2030"]
["Residenciales",{"$f":"+IF($B$4=1,B15,B7)","v":1669754.5876703195},1669235.2593992203,{"$f":"+IF($B$4=1,AVERAGE(C15:D15),AVERAGE(C7:D7))","v":1695850.5602554046},1714327.97601327,1734617.4204767067,1756383.3026442074,null,{"$f":"+IF($B$4=1,I15,I7)","v":540540.63809178863},557786.80633919942,{"$f":"+IF($B$4=1,AVERAGE(J15:K15),AVERAGE(J7:K7))","v":566681.50542225107},584752.14253839862,603394.90541713801,622625.42598452023]
["Generales",3046502.9823884768,3067628.5284929238,3127845.1569970781,3183639.8799241846,3241947.4600215591,3297644.9894641615,null,73240.295287006767,75128.617004302985,76099.375980083569,78067.163529979618,80087.42766846533,82164.006229370367]
["AP",118561.45943439999,117945.5982668943,118774.64826146699,119298.0641402483,119823.7866070614,120351.82582657374,null,0,0,0,0,0,0]
["Consumo Propio",4590.8836666666666,4546.4877281864528,4595.7853324422904,4598.4026825141282,4599.5620163786352,4602.1492948719433,null,104.25568744970236,104.66865617655556,104.8811095712519,105.3120504911719,105.75508567599937,106.2097908753328]
["Total",{"$f":"+SUM(B23:B26)","v":4839409.9131598631},4859355.8738872251,4947066.1508463919,5021864.3227602169,5100988.2291217064,5178982.267229815,null,{"$f":"+SUM(I23:I26)","v":613885.1890662451},633020.09199967899,642885.76251190586,662924.61811886949,683588.08817127929,704895.64200476592]
["Nota1: en el caso de la Potencia se utiliza la suministrada por la Empresa en el año base y luego se proyecto con los FC."]
["Nota2: Esta Hoja asume que los datos de ASEP que se ingresan al modelo son totales. Luego toma la estructura porcentual de la proyección propia para los distintos tipos de clientes."]
[]
[]
["Selección año base del modelo"]
["Ventana de Años Calendario del Modelo",null,null,2025,{"$f":"+D33+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036]
["Ventana de Años Regulatorios del Modelo",null,null,null,null,{"$f":"+E33&\"/\"&F33","v":"2026/2027"},"2027/2028","2028/2029","2029/2030","2030/2031","2031/2032","2032/2033","2033/2034","2034/2035","2035/2036"]
["Ventana de Años Calendario+Regulatorio",null,null,{"$f":"+D33","v":2025},{"$f":"+E33","v":2026},{"$f":"+F34","v":"2026/2027"},{"$f":"+G34","v":"2027/2028"},{"$f":"+H34","v":"2028/2029"},{"$f":"+I34","v":"2029/2030"},{"$f":"+J34","v":"2030/2031"},"2031/2032","2032/2033","2033/2034","2034/2035","2035/2036"]

{"sheet":"Asignación","index":2,"n_rows":94,"n_cols":26,"rows_kept":94,"cut":false,"hidden":false,"merged":[[4,1,4,12],[20,14,20,25]]}
["Asignación de Costos para Cálculo de Cargos"]
[]
[]
[null,{"$f":"+IF(ROUND(B7-1,6)=0,\"OK\",\"Error\")","v":"OK"},"OK","OK","OK","OK","OK","OK",{"$f":"+IF(ROUND(I7-1,15)=0,\"OK\",\"Error\")","v":"OK"},{"$f":"+IF(ROUND(J7-1,15)=0,\"OK\",\"Error\")","v":"OK"},{"$f":"+IF(ROUND(K7-1,15)=0,\"OK\",\"Error\")","v":"OK"},{"$f":"+IF(ROUND(L7-1,15)=0,\"OK\",\"Error\")","v":"Error"},{"$f":"+IF(ROUND(M7-1,15)=0,\"OK\",\"Error\")","v":"OK"},null,3,"Ingreso a Tarifa Vigente"]
[null,"Componentes de Costo",null,null,null,null,null,null,null,null,null,null,null,null,null,"Asignación Económica"]
["Asignación de Costos Seleccionada para cálculo tarifario","CD","CCOMF","CCOMV","CSERAP","CX","CCONAP","CENEGEN","CPOTGEN","CPT","CPET","CPERDP","CPERDE",null,null,"Asignación Manual"]
[{"$f":"+AsigTV!A5","v":"TOTAL"},{"$f":"+SUM(B8:B19)","v":1},{"$f":"+SUM(C8:C19)","v":0.99999999999999989},1.0000000000000002,1,0.99999999999999989,1,1.0000000000000002,1,1,1,0,0.99999999999999989]
[{"$f":"+AsigTV!A6","v":"ATH"},{"$f":"+B23/B$35","v":9.981289232874025E-8},2.9865833952712141E-11,{"$f":"+D23/D$35","v":2.7915555009595139E-7},2.8022239224274074E-7,5.950485226201031E-11,2.7937082887858485E-7,2.8907509137407E-7,7.9141848971176173E-8,9.9919616487445194E-8,2.7975921719021409E-7,{"$f":"+IFERROR(L23/L$35,0)","v":0},2.833250948607061E-7]
[{"$f":"+AsigTV!A10","v":"ATD"},{"$f":"+B24/B$35","v":7.6434714285909256E-6},1.6383543196916371E-5,4.9389058863129844E-6,4.9577807858331046E-6,3.2642661812302819E-5,4.9427146647749614E-6,4.8395341606113768E-6,5.2997950091013531E-6,3.1119034166176193E-5,4.949586150288402E-6,{"$f":"+IFERROR(L24/L$35,0)","v":0},5.0279749506456406E-6]
[{"$f":"+AsigTV!A11","v":"MTH"},{"$f":"+B25/B$35","v":2.0425348054702403E-3},9.2782897718925679E-5,2.8421107858169286E-3,2.8529724132182535E-3,1.3268565195339004E-4,2.8443025607963967E-3,3.7151005381725099E-3,8.9505302373284559E-4,3.4142084213408461E-3,2.8482567813346857E-3,0,2.8924859478915064E-3]
[{"$f":"+AsigTV!A15","v":"MTD"},{"$f":"+B26/B$35","v":0.18733441435534823},5.3309318429242665E-3,0.21615895286898992,0.21834727674435839,7.5761281021889584E-3,0.21605965679248892,0.22084433459097527,0.24184759594830507,0.18449981534051127,0.2163600283296665,0,0.21977544135025046]
[{"$f":"+AsigTV!A16","v":"BTH"},{"$f":"+B27/B$35","v":5.457659369046566E-3},2.4687295475809624E-4,{"$f":"+D27/D$35","v":5.1173268385705951E-3},5.1368836052134463E-3,4.6336378427752417E-4,5.122856410983488E-3,6.2999198113753213E-3,1.5177953378402234E-3,6.9579418405636131E-3,5.1299783340567296E-3,0,5.1405311015996352E-3]
[{"$f":"+AsigTV!A20","v":"BTD"},{"$f":"+B28/B$35","v":0.37734810677248376},2.8769344840920169E-2,0.31966216714976992,0.3228983243532601,5.1748002576787439E-2,0.31952315830530009,0.31994615517491226,0.35738192142158898,0.27562454412402854,0.31996736738925768,0,0.32403938186724796]
[{"$f":"+AsigTV!A21","v":"BTS"},{"$f":"+B29/B$35","v":0.42557559032619219},0.96100177807559628,0.45384379288319943,0.44837105211813177,0.91815460865277265,0.45405113386833434,0.4481072452104598,0.39704049115894757,0.52668481975015546,0.45329787695407792,0,0.44538735244301136]
[{"$f":"+DdaAñoBase!A193","v":"BTSH"},{"$f":"+B30/B$35","v":2.4444580247147987E-4},1.0813311620403923E-4,2.681438808255936E-4,2.7751813753995673E-4,8.9435022362646701E-5,2.7023334717665866E-4,2.0669837245121508E-4,2.5722305794105164E-4,3.1464575738513617E-4,2.6897601213986695E-4,0,2.7506608054742222E-4]
[{"$f":"+DdaAñoBase!A206","v":"BTS Prepago"},{"$f":"+B31/B$35","v":1.9895052846666669E-3},4.4337726988153423E-3,2.1022875313913185E-3,2.1107346251000897E-3,2.1803133488340114E-2,2.1234366294264925E-3,{"$f":"+H31/H$35","v":8.7541769240177716E-4},1.0545411147861877E-3,2.4728058122324417E-3,2.1222868540992446E-3,0,2.4844299094060338E-3]
[{"$f":"+DdaAñoBase!A262","v":"X2H"},{"$f":"+B32/B$35","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+DdaAñoBase!A265","v":"X2D"},{"$f":"+B33/B$35","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+DdaAñoBase!A321","v":"X3D"},{"$f":"+B34/B$35","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
["Selección","CD","CCOMF","CCOMV","CSERAP","CX","CCONAP","CENEGEN","CPOTGEN","CPT","CPET","CPERDP","CPERDE",null,"Tablero de Control de Asignaciones"]
[{"$f":"+A7","v":"TOTAL"},{"$f":"+SUM(B23:B34)","v":0.99999999999999989},{"$f":"+SUM(C23:C34)","v":1.0000000000000002},0.99999999999999989,1,1.0000000000000002,1,1.0424874225015692,0.95195257260705235,1,1,0,1.0000000000000002,null,"CD","CCOMF","CCOMV","CSERAP","CX","CCONAP","CENEGEN","CPOTGEN","CPT","CPET","CPERDP","CPERDE"]
[{"$f":"+A8","v":"ATH"},{"$f":"+IF($O$4=1,B40,IF($O$4=2,B55,B70))*Asignación!O23","v":9.9812892328740237E-8},{"$f":"+IF($O$4=1,C40,IF($O$4=2,C55,C70))*Asignación!P23","v":2.9865833952712148E-11},{"$f":"+IF($O$4=1,D40,IF($O$4=2,D55,D70))*Asignación!Q23","v":2.7915555009595133E-7},{"$f":"+IF($O$4=1,E40,IF($O$4=2,E55,E70))*Asignación!R23","v":2.8022239224274074E-7},{"$f":"+IF($O$4=1,F40,IF($O$4=2,F55,F70))*Asignación!S23","v":5.9504852262010323E-11},{"$f":"+IF($O$4=1,G40,IF($O$4=2,G55,G70))*Asignación!T23","v":2.7937082887858485E-7},{"$f":"+IF($O$4=1,H40,IF($O$4=2,H55,H70))*Asignación!U23","v":3.0135714691595985E-7},{"$f":"+IF($O$4=1,I40,IF($O$4=2,I55,I70))*Asignación!V23","v":7.5339286728989962E-8},{"$f":"+IF($O$4=1,J40,IF($O$4=2,J55,J70))*Asignación!W23","v":9.9919616487445194E-8},{"$f":"+IF($O$4=1,K40,IF($O$4=2,K55,K70))*Asignación!X23","v":2.7975921719021409E-7},{"$f":"+IF($O$4=1,L40,IF($O$4=2,L55,L70))*Asignación!Y23","v":0},{"$f":"+IF($O$4=1,M40,IF($O$4=2,M55,M70))*Asignación!Z23","v":2.8332509486070615E-7},null,1,1,1,1,1,1,1,0.25,1,1,1,1]
["ATD",{"$f":"+IF($O$4=1,B41,IF($O$4=2,B56,B71))*Asignación!O24","v":7.6434714285909239E-6},{"$f":"+IF($O$4=1,C41,IF($O$4=2,C56,C71))*Asignación!P24","v":1.6383543196916374E-5},{"$f":"+IF($O$4=1,D41,IF($O$4=2,D56,D71))*Asignación!Q24","v":4.9389058863129836E-6},{"$f":"+IF($O$4=1,E41,IF($O$4=2,E56,E71))*Asignación!R24","v":4.9577807858331046E-6},{"$f":"+IF($O$4=1,F41,IF($O$4=2,F56,F71))*Asignación!S24","v":3.2642661812302826E-5},{"$f":"+IF($O$4=1,G41,IF($O$4=2,G56,G71))*Asignación!T24","v":4.9427146647749614E-6},{"$f":"+IF($O$4=1,H41,IF($O$4=2,H56,H71))*Asignación!U24","v":5.0451534932040496E-6},{"$f":"+IF($O$4=1,I41,IF($O$4=2,I56,I71))*Asignación!V24","v":5.0451534932040496E-6},{"$f":"+IF($O$4=1,J41,IF($O$4=2,J56,J71))*Asignación!W24","v":3.1119034166176193E-5},{"$f":"+IF($O$4=1,K41,IF($O$4=2,K56,K71))*Asignación!X24","v":4.949586150288402E-6},{"$f":"+IF($O$4=1,L41,IF($O$4=2,L56,L71))*Asignación!Y24","v":0},{"$f":"+IF($O$4=1,M41,IF($O$4=2,M56,M71))*Asignación!Z24","v":5.0279749506456415E-6},null,1,1,1,1,1,1,1,1,1,1,1,1]
["MTH",{"$f":"+IF($O$4=1,B42,IF($O$4=2,B57,B72))*Asignación!O25","v":2.0425348054702399E-3},{"$f":"+IF($O$4=1,C42,IF($O$4=2,C57,C72))*Asignación!P25","v":9.2782897718925706E-5},{"$f":"+IF($O$4=1,D42,IF($O$4=2,D57,D72))*Asignación!Q25","v":2.8421107858169281E-3},{"$f":"+IF($O$4=1,E42,IF($O$4=2,E57,E72))*Asignación!R25","v":2.8529724132182535E-3},{"$f":"+IF($O$4=1,F42,IF($O$4=2,F57,F72))*Asignación!S25","v":1.3268565195339007E-4},{"$f":"+IF($O$4=1,G42,IF($O$4=2,G57,G72))*Asignación!T25","v":2.8443025607963967E-3},{"$f":"+IF($O$4=1,H42,IF($O$4=2,H57,H72))*Asignación!U25","v":3.8729455843736524E-3},{"$f":"+IF($O$4=1,I42,IF($O$4=2,I57,I72))*Asignación!V25","v":8.5204802856220349E-4},{"$f":"+IF($O$4=1,J42,IF($O$4=2,J57,J72))*Asignación!W25","v":3.4142084213408461E-3},{"$f":"+IF($O$4=1,K42,IF($O$4=2,K57,K72))*Asignación!X25","v":2.8482567813346857E-3},{"$f":"+IF($O$4=1,L42,IF($O$4=2,L57,L72))*Asignación!Y25","v":0},{"$f":"+IF($O$4=1,M42,IF($O$4=2,M57,M72))*Asignación!Z25","v":2.8924859478915068E-3},null,1,1,1,1,1,1,1,0.22,1,1,1,1]
["MTD",{"$f":"+IF($O$4=1,B43,IF($O$4=2,B58,B73))*Asignación!O26","v":0.1873344143553482},{"$f":"+IF($O$4=1,C43,IF($O$4=2,C58,C73))*Asignación!P26","v":5.3309318429242674E-3},{"$f":"+IF($O$4=1,D43,IF($O$4=2,D58,D73))*Asignación!Q26","v":0.2161589528689899},{"$f":"+IF($O$4=1,E43,IF($O$4=2,E58,E73))*Asignación!R26","v":0.21834727674435839},{"$f":"+IF($O$4=1,F43,IF($O$4=2,F58,F73))*Asignación!S26","v":7.5761281021889601E-3},{"$f":"+IF($O$4=1,G43,IF($O$4=2,G58,G73))*Asignación!T26","v":0.21605965679248892},{"$f":"+IF($O$4=1,H43,IF($O$4=2,H58,H73))*Asignación!U26","v":0.23022744114181995},{"$f":"+IF($O$4=1,I43,IF($O$4=2,I58,I73))*Asignación!V26","v":0.23022744114181995},{"$f":"+IF($O$4=1,J43,IF($O$4=2,J58,J73))*Asignación!W26","v":0.18449981534051127},{"$f":"+IF($O$4=1,K43,IF($O$4=2,K58,K73))*Asignación!X26","v":0.2163600283296665},{"$f":"+IF($O$4=1,L43,IF($O$4=2,L58,L73))*Asignación!Y26","v":0},{"$f":"+IF($O$4=1,M43,IF($O$4=2,M58,M73))*Asignación!Z26","v":0.21977544135025051},null,1,1,1,1,1,1,1,1,1,1,1,1]
["BTH",{"$f":"+IF($O$4=1,B44,IF($O$4=2,B59,B74))*Asignación!O27","v":5.4576593690465651E-3},{"$f":"+IF($O$4=1,C44,IF($O$4=2,C59,C74))*Asignación!P27","v":2.4687295475809629E-4},{"$f":"+IF($O$4=1,D44,IF($O$4=2,D59,D74))*Asignación!Q27","v":5.1173268385705942E-3},{"$f":"+IF($O$4=1,E44,IF($O$4=2,E59,E74))*Asignación!R27","v":5.1368836052134463E-3},{"$f":"+IF($O$4=1,F44,IF($O$4=2,F59,F74))*Asignación!S27","v":4.6336378427752427E-4},{"$f":"+IF($O$4=1,G44,IF($O$4=2,G59,G74))*Asignación!T27","v":5.122856410983488E-3},{"$f":"+IF($O$4=1,H44,IF($O$4=2,H59,H74))*Asignación!U27","v":6.5675871661272306E-3},{"$f":"+IF($O$4=1,I44,IF($O$4=2,I59,I74))*Asignación!V27","v":1.4448691765479907E-3},{"$f":"+IF($O$4=1,J44,IF($O$4=2,J59,J74))*Asignación!W27","v":6.9579418405636131E-3},{"$f":"+IF($O$4=1,K44,IF($O$4=2,K59,K74))*Asignación!X27","v":5.1299783340567296E-3},{"$f":"+IF($O$4=1,L44,IF($O$4=2,L59,L74))*Asignación!Y27","v":0},{"$f":"+IF($O$4=1,M44,IF($O$4=2,M59,M74))*Asignación!Z27","v":5.1405311015996361E-3},null,1,1,1,1,1,1,1,0.22,1,1,1,1]
["BTD",{"$f":"+IF($O$4=1,B45,IF($O$4=2,B60,B75))*Asignación!O28","v":0.3773481067724837},{"$f":"+IF($O$4=1,C45,IF($O$4=2,C60,C75))*Asignación!P28","v":2.8769344840920176E-2},{"$f":"+IF($O$4=1,D45,IF($O$4=2,D60,D75))*Asignación!Q28","v":0.31966216714976986},{"$f":"+IF($O$4=1,E45,IF($O$4=2,E60,E75))*Asignación!R28","v":0.3228983243532601},{"$f":"+IF($O$4=1,F45,IF($O$4=2,F60,F75))*Asignación!S28","v":5.1748002576787452E-2},{"$f":"+IF($O$4=1,G45,IF($O$4=2,G60,G75))*Asignación!T28","v":0.31952315830530009},{"$f":"+IF($O$4=1,H45,IF($O$4=2,H60,H75))*Asignación!U28","v":0.33353984264758141},{"$f":"+IF($O$4=1,I45,IF($O$4=2,I60,I75))*Asignación!V28","v":0.34021063950053304},{"$f":"+IF($O$4=1,J45,IF($O$4=2,J60,J75))*Asignación!W28","v":0.27562454412402854},{"$f":"+IF($O$4=1,K45,IF($O$4=2,K60,K75))*Asignación!X28","v":0.31996736738925768},{"$f":"+IF($O$4=1,L45,IF($O$4=2,L60,L75))*Asignación!Y28","v":0},{"$f":"+IF($O$4=1,M45,IF($O$4=2,M60,M75))*Asignación!Z28","v":0.32403938186724801},null,1,1,1,1,1,1,1,1.02,1,1,1,1]
["BTS",{"$f":"+IF($O$4=1,B46,IF($O$4=2,B61,B76))*Asignación!O29","v":0.42557559032619213},{"$f":"+IF($O$4=1,C46,IF($O$4=2,C61,C76))*Asignación!P29","v":0.9610017780755965},{"$f":"+IF($O$4=1,D46,IF($O$4=2,D61,D76))*Asignación!Q29","v":0.45384379288319937},{"$f":"+IF($O$4=1,E46,IF($O$4=2,E61,E76))*Asignación!R29","v":0.44837105211813177},{"$f":"+IF($O$4=1,F46,IF($O$4=2,F61,F76))*Asignación!S29","v":0.91815460865277287},{"$f":"+IF($O$4=1,G46,IF($O$4=2,G61,G76))*Asignación!T29","v":0.45405113386833434},{"$f":"+IF($O$4=1,H46,IF($O$4=2,H61,H76))*Asignación!U29","v":0.46714616706373091},{"$f":"+IF($O$4=1,I46,IF($O$4=2,I61,I76))*Asignación!V29","v":0.37796371698792774},{"$f":"+IF($O$4=1,J46,IF($O$4=2,J61,J76))*Asignación!W29","v":0.52668481975015546},{"$f":"+IF($O$4=1,K46,IF($O$4=2,K61,K76))*Asignación!X29","v":0.45329787695407792},{"$f":"+IF($O$4=1,L46,IF($O$4=2,L61,L76))*Asignación!Y29","v":0},{"$f":"+IF($O$4=1,M46,IF($O$4=2,M61,M76))*Asignación!Z29","v":0.44538735244301147},null,1,1,1,1,1,1,1.1000000000000001,0.89,1,1,1,1]
["BTSH",{"$f":"+IF($O$4=1,B47,IF($O$4=2,B62,B77))*Asignación!O30","v":2.4444580247147982E-4},{"$f":"+IF($O$4=1,C47,IF($O$4=2,C62,C77))*Asignación!P30","v":1.0813311620403926E-4},{"$f":"+IF($O$4=1,D47,IF($O$4=2,D62,D77))*Asignación!Q30","v":2.6814388082559355E-4},{"$f":"+IF($O$4=1,E47,IF($O$4=2,E62,E77))*Asignación!R30","v":2.7751813753995673E-4},{"$f":"+IF($O$4=1,F47,IF($O$4=2,F62,F77))*Asignación!S30","v":8.9435022362646714E-5},{"$f":"+IF($O$4=1,G47,IF($O$4=2,G62,G77))*Asignación!T30","v":2.7023334717665866E-4},{"$f":"+IF($O$4=1,H47,IF($O$4=2,H62,H77))*Asignación!U30","v":2.1548045353193658E-4},{"$f":"+IF($O$4=1,I47,IF($O$4=2,I62,I77))*Asignación!V30","v":2.4486415174083698E-4},{"$f":"+IF($O$4=1,J47,IF($O$4=2,J62,J77))*Asignación!W30","v":3.1464575738513617E-4},{"$f":"+IF($O$4=1,K47,IF($O$4=2,K62,K77))*Asignación!X30","v":2.6897601213986695E-4},{"$f":"+IF($O$4=1,L47,IF($O$4=2,L62,L77))*Asignación!Y30","v":0},{"$f":"+IF($O$4=1,M47,IF($O$4=2,M62,M77))*Asignación!Z30","v":2.7506608054742227E-4},null,1,1,1,1,1,1,1.1000000000000001,1.25,1,1,1,1]
["BTS Prepago",{"$f":"+IF($O$4=1,B48,IF($O$4=2,B63,B78))*Asignación!O31","v":1.9895052846666665E-3},{"$f":"+IF($O$4=1,C48,IF($O$4=2,C63,C78))*Asignación!P31","v":4.4337726988153432E-3},{"$f":"+IF($O$4=1,D48,IF($O$4=2,D63,D78))*Asignación!Q31","v":2.1022875313913181E-3},{"$f":"+IF($O$4=1,E48,IF($O$4=2,E63,E78))*Asignación!R31","v":2.1107346251000897E-3},{"$f":"+IF($O$4=1,F48,IF($O$4=2,F63,F78))*Asignación!S31","v":2.1803133488340117E-2},{"$f":"+IF($O$4=1,G48,IF($O$4=2,G63,G78))*Asignación!T31","v":2.1234366294264925E-3},{"$f":"+IF($O$4=1,H48,IF($O$4=2,H63,H78))*Asignación!U31","v":9.1261193376420021E-4},{"$f":"+IF($O$4=1,I48,IF($O$4=2,I63,I78))*Asignación!V31","v":1.0038731271406203E-3},{"$f":"+IF($O$4=1,J48,IF($O$4=2,J63,J78))*Asignación!W31","v":2.4728058122324417E-3},{"$f":"+IF($O$4=1,K48,IF($O$4=2,K63,K78))*Asignación!X31","v":2.1222868540992446E-3},{"$f":"+IF($O$4=1,L48,IF($O$4=2,L63,L78))*Asignación!Y31","v":0},{"$f":"+IF($O$4=1,M48,IF($O$4=2,M63,M78))*Asignación!Z31","v":2.4844299094060342E-3},null,1,1,1,1,1,1,1,1.1000000000000001,1,1,1,1]
["X2H",{"$f":"+IF($O$4=1,B49,IF($O$4=2,B64,B79))*Asignación!O32","v":0},{"$f":"+IF($O$4=1,C49,IF($O$4=2,C64,C79))*Asignación!P32","v":0},{"$f":"+IF($O$4=1,D49,IF($O$4=2,D64,D79))*Asignación!Q32","v":0},{"$f":"+IF($O$4=1,E49,IF($O$4=2,E64,E79))*Asignación!R32","v":0},{"$f":"+IF($O$4=1,F49,IF($O$4=2,F64,F79))*Asignación!S32","v":0},{"$f":"+IF($O$4=1,G49,IF($O$4=2,G64,G79))*Asignación!T32","v":0},{"$f":"+IF($O$4=1,H49,IF($O$4=2,H64,H79))*Asignación!U32","v":0},{"$f":"+IF($O$4=1,I49,IF($O$4=2,I64,I79))*Asignación!V32","v":0},{"$f":"+IF($O$4=1,J49,IF($O$4=2,J64,J79))*Asignación!W32","v":0},{"$f":"+IF($O$4=1,K49,IF($O$4=2,K64,K79))*Asignación!X32","v":0},{"$f":"+IF($O$4=1,L49,IF($O$4=2,L64,L79))*Asignación!Y32","v":0},{"$f":"+IF($O$4=1,M49,IF($O$4=2,M64,M79))*Asignación!Z32","v":0},null,1,1,1,1,1,1,1,1,1,1,1,1]
["X2D",{"$f":"+IF($O$4=1,B50,IF($O$4=2,B65,B80))*Asignación!O33","v":0},{"$f":"+IF($O$4=1,C50,IF($O$4=2,C65,C80))*Asignación!P33","v":0},{"$f":"+IF($O$4=1,D50,IF($O$4=2,D65,D80))*Asignación!Q33","v":0},{"$f":"+IF($O$4=1,E50,IF($O$4=2,E65,E80))*Asignación!R33","v":0},{"$f":"+IF($O$4=1,F50,IF($O$4=2,F65,F80))*Asignación!S33","v":0},{"$f":"+IF($O$4=1,G50,IF($O$4=2,G65,G80))*Asignación!T33","v":0},{"$f":"+IF($O$4=1,H50,IF($O$4=2,H65,H80))*Asignación!U33","v":0},{"$f":"+IF($O$4=1,I50,IF($O$4=2,I65,I80))*Asignación!V33","v":0},{"$f":"+IF($O$4=1,J50,IF($O$4=2,J65,J80))*Asignación!W33","v":0},{"$f":"+IF($O$4=1,K50,IF($O$4=2,K65,K80))*Asignación!X33","v":0},{"$f":"+IF($O$4=1,L50,IF($O$4=2,L65,L80))*Asignación!Y33","v":0},{"$f":"+IF($O$4=1,M50,IF($O$4=2,M65,M80))*Asignación!Z33","v":0},null,1,1,1,1,1,1,1,1,1,1,1,1]
["X3D",{"$f":"+IF($O$4=1,B51,IF($O$4=2,B66,B81))*Asignación!O34","v":0},{"$f":"+IF($O$4=1,C51,IF($O$4=2,C66,C81))*Asignación!P34","v":0},{"$f":"+IF($O$4=1,D51,IF($O$4=2,D66,D81))*Asignación!Q34","v":0},{"$f":"+IF($O$4=1,E51,IF($O$4=2,E66,E81))*Asignación!R34","v":0},{"$f":"+IF($O$4=1,F51,IF($O$4=2,F66,F81))*Asignación!S34","v":0},{"$f":"+IF($O$4=1,G51,IF($O$4=2,G66,G81))*Asignación!T34","v":0},{"$f":"+IF($O$4=1,H51,IF($O$4=2,H66,H81))*Asignación!U34","v":0},{"$f":"+IF($O$4=1,I51,IF($O$4=2,I66,I81))*Asignación!V34","v":0},{"$f":"+IF($O$4=1,J51,IF($O$4=2,J66,J81))*Asignación!W34","v":0},{"$f":"+IF($O$4=1,K51,IF($O$4=2,K66,K81))*Asignación!X34","v":0},{"$f":"+IF($O$4=1,L51,IF($O$4=2,L66,L81))*Asignación!Y34","v":0},{"$f":"+IF($O$4=1,M51,IF($O$4=2,M66,M81))*Asignación!Z34","v":0},null,1,1,1,1,1,1,1,1,1,1,1,1]
[null,{"$f":"+SUM(B23:B34)","v":0.99999999999999989},1.0000000000000002,0.99999999999999989,1,1.0000000000000002,1,1.0424874225015692,0.95195257260705235,1,1,0,1.0000000000000002]
["Opciones de Asignación de Costos"]
[]
["Asignación siguiendo estructura de Ingreso a Tarifa Vigente",{"$f":"+AsigTV!B4","v":"CD"},{"$f":"+AsigTV!C4","v":"CCOMF"},{"$f":"+AsigTV!D4","v":"CCOMV"},{"$f":"+AsigTV!E4","v":"CSERAP"},{"$f":"+AsigTV!F4","v":"CX"},{"$f":"+AsigTV!G4","v":"CCONAP"},{"$f":"+AsigTV!H4","v":"CENEGEN"},{"$f":"+AsigTV!I4","v":"CPOTGEN"},{"$f":"+AsigTV!J4","v":"CPT"},{"$f":"+AsigTV!K4","v":"CPET"},{"$f":"+AsigTV!L4","v":"CPERDP"},{"$f":"+AsigTV!M4","v":"CPERDE"}]
["TOTAL",{"$f":"+SUM(B40:B48)","v":0.99999999999999989},{"$f":"+SUM(C40:C48)","v":1.0000000000000002},0.99999999999999989,1,1.0000000000000002,1,1,1.0000000000000002,1,1,0,1.0000000000000002]
[{"$f":"+AsigTV!A6","v":"ATH"},{"$f":"+AsigTV!B6","v":9.9812892328740237E-8},{"$f":"+AsigTV!C6","v":2.9865833952712148E-11},{"$f":"+AsigTV!D6","v":2.7915555009595133E-7},{"$f":"+AsigTV!E6","v":2.8022239224274074E-7},{"$f":"+AsigTV!F6","v":5.9504852262010323E-11},{"$f":"+AsigTV!G6","v":2.7937082887858485E-7},{"$f":"+AsigTV!H6","v":3.0135714691595985E-7},{"$f":"+AsigTV!I6","v":1.4536964849220114E-8},{"$f":"+AsigTV!J6","v":9.9919616487445194E-8},{"$f":"+AsigTV!K6","v":2.7975921719021409E-7},{"$f":"+AsigTV!L6","v":0},{"$f":"+AsigTV!M6","v":2.8332509486070615E-7}]
[{"$f":"+AsigTV!A10","v":"ATD"},{"$f":"+AsigTV!B10","v":7.6434714285909239E-6},{"$f":"+AsigTV!C10","v":1.6383543196916374E-5},{"$f":"+AsigTV!D10","v":4.9389058863129836E-6},{"$f":"+AsigTV!E10","v":4.9577807858331046E-6},{"$f":"+AsigTV!F10","v":3.2642661812302826E-5},{"$f":"+AsigTV!G10","v":4.9427146647749614E-6},{"$f":"+AsigTV!H10","v":5.0451534932040496E-6},{"$f":"+AsigTV!I10","v":3.8557301584900633E-6},{"$f":"+AsigTV!J10","v":3.1119034166176193E-5},{"$f":"+AsigTV!K10","v":4.949586150288402E-6},{"$f":"+AsigTV!L10","v":0},{"$f":"+AsigTV!M10","v":5.0279749506456415E-6}]
[{"$f":"+AsigTV!A11","v":"MTH"},{"$f":"+AsigTV!B11","v":2.0425348054702399E-3},{"$f":"+AsigTV!C11","v":9.2782897718925706E-5},{"$f":"+AsigTV!D11","v":2.8421107858169281E-3},{"$f":"+AsigTV!E11","v":2.8529724132182535E-3},{"$f":"+AsigTV!F11","v":1.3268565195339007E-4},{"$f":"+AsigTV!G11","v":2.8443025607963967E-3},{"$f":"+AsigTV!H11","v":3.8729455843736524E-3},{"$f":"+AsigTV!I11","v":1.0897479092880923E-4},{"$f":"+AsigTV!J11","v":3.4142084213408461E-3},{"$f":"+AsigTV!K11","v":2.8482567813346857E-3},{"$f":"+AsigTV!L11","v":0},{"$f":"+AsigTV!M11","v":2.8924859478915068E-3}]
[{"$f":"+AsigTV!A15","v":"MTD"},{"$f":"+AsigTV!B15","v":0.1873344143553482},{"$f":"+AsigTV!C15","v":5.3309318429242674E-3},{"$f":"+AsigTV!D15","v":0.2161589528689899},{"$f":"+AsigTV!E15","v":0.21834727674435839},{"$f":"+AsigTV!F15","v":7.5761281021889601E-3},{"$f":"+AsigTV!G15","v":0.21605965679248892},{"$f":"+AsigTV!H15","v":0.23022744114181995},{"$f":"+AsigTV!I15","v":0.20442187614011659},{"$f":"+AsigTV!J15","v":0.18449981534051127},{"$f":"+AsigTV!K15","v":0.2163600283296665},{"$f":"+AsigTV!L15","v":0},{"$f":"+AsigTV!M15","v":0.21977544135025051}]
[{"$f":"+AsigTV!A16","v":"BTH"},{"$f":"+AsigTV!B16","v":5.4576593690465651E-3},{"$f":"+AsigTV!C16","v":2.4687295475809629E-4},{"$f":"+AsigTV!D16","v":5.1173268385705942E-3},{"$f":"+AsigTV!E16","v":5.1368836052134463E-3},{"$f":"+AsigTV!F16","v":4.6336378427752427E-4},{"$f":"+AsigTV!G16","v":5.122856410983488E-3},{"$f":"+AsigTV!H16","v":6.5675871661272306E-3},{"$f":"+AsigTV!I16","v":2.8828859529666124E-4},{"$f":"+AsigTV!J16","v":6.9579418405636131E-3},{"$f":"+AsigTV!K16","v":5.1299783340567296E-3},{"$f":"+AsigTV!L16","v":0},{"$f":"+AsigTV!M16","v":5.1405311015996361E-3}]
[{"$f":"+AsigTV!A20","v":"BTD"},{"$f":"+AsigTV!B20","v":0.3773481067724837},{"$f":"+AsigTV!C20","v":2.8769344840920176E-2},{"$f":"+AsigTV!D20","v":0.31966216714976986},{"$f":"+AsigTV!E20","v":0.3228983243532601},{"$f":"+AsigTV!F20","v":5.1748002576787452E-2},{"$f":"+AsigTV!G20","v":0.31952315830530009},{"$f":"+AsigTV!H20","v":0.33353984264758141},{"$f":"+AsigTV!I20","v":0.254490612907806},{"$f":"+AsigTV!J20","v":0.27562454412402854},{"$f":"+AsigTV!K20","v":0.31996736738925768},{"$f":"+AsigTV!L20","v":0},{"$f":"+AsigTV!M20","v":0.32403938186724801}]
[{"$f":"+AsigTV!A21","v":"BTS"},{"$f":"+AsigTV!B21","v":0.42557559032619213},{"$f":"+AsigTV!C21","v":0.9610017780755965},{"$f":"+AsigTV!D21","v":0.45384379288319937},{"$f":"+AsigTV!E21","v":0.44837105211813177},{"$f":"+AsigTV!F21","v":0.91815460865277287},{"$f":"+AsigTV!G21","v":0.45405113386833434},{"$f":"+AsigTV!H21","v":0.4246783336943008},{"$f":"+AsigTV!I21","v":0.53921845227001231},{"$f":"+AsigTV!J21","v":0.52668481975015546},{"$f":"+AsigTV!K21","v":0.45329787695407792},{"$f":"+AsigTV!L21","v":0},{"$f":"+AsigTV!M21","v":0.44538735244301147}]
[{"$f":"+A15","v":"BTSH"},{"$f":"+AsigTV!B22","v":2.4444580247147982E-4},{"$f":"+AsigTV!C22","v":1.0813311620403926E-4},{"$f":"+AsigTV!D22","v":2.6814388082559355E-4},{"$f":"+AsigTV!E22","v":2.7751813753995673E-4},{"$f":"+AsigTV!F22","v":8.9435022362646714E-5},{"$f":"+AsigTV!G22","v":2.7023334717665866E-4},{"$f":"+AsigTV!H22","v":1.958913213926696E-4},{"$f":"+AsigTV!I22","v":3.0917226125902199E-4},{"$f":"+AsigTV!J22","v":3.1464575738513617E-4},{"$f":"+AsigTV!K22","v":2.6897601213986695E-4},{"$f":"+AsigTV!L22","v":0},{"$f":"+AsigTV!M22","v":2.7506608054742227E-4}]
[{"$f":"+A16","v":"BTS Prepago"},{"$f":"+AsigTV!B23","v":1.9895052846666665E-3},{"$f":"+AsigTV!C23","v":4.4337726988153432E-3},{"$f":"+AsigTV!D23","v":2.1022875313913181E-3},{"$f":"+AsigTV!E23","v":2.1107346251000897E-3},{"$f":"+AsigTV!F23","v":2.1803133488340117E-2},{"$f":"+AsigTV!G23","v":2.1234366294264925E-3},{"$f":"+AsigTV!H23","v":9.1261193376420021E-4},{"$f":"+AsigTV!I23","v":1.1587527674574161E-3},{"$f":"+AsigTV!J23","v":2.4728058122324417E-3},{"$f":"+AsigTV!K23","v":2.1222868540992446E-3},{"$f":"+AsigTV!L23","v":0},{"$f":"+AsigTV!M23","v":2.4844299094060342E-3}]
[{"$f":"+A17","v":"X2H"}]
[{"$f":"+A18","v":"X2D"}]
[{"$f":"+A19","v":"X3D"}]
[]
["Asignación económica",{"$f":"+AsigEco!B11","v":"CD"},{"$f":"+AsigEco!C11","v":"CCOMF"},{"$f":"+AsigEco!D11","v":"CCOMV"},{"$f":"+AsigEco!E11","v":"CSERAP"},{"$f":"+AsigEco!F11","v":"CX"},{"$f":"+AsigEco!G11","v":"CCONAP"},{"$f":"+AsigEco!H11","v":"CENEGEN"},{"$f":"+AsigEco!I11","v":"CPOTGEN"},{"$f":"+AsigEco!J11","v":"CPT"},{"$f":"+AsigEco!K11","v":"CPET"},{"$f":"+AsigEco!L11","v":"CPERDP"},{"$f":"+AsigEco!M11","v":"CPERDE"}]
[{"$f":"+AsigEco!A12","v":"TOTAL"},{"$f":"+SUM(B55:B66)","v":1.0000000000000002},{"$f":"+SUM(C55:C66)","v":1},1,1,1,1.0000000000000002,1.0000000000000002,1,1.0000000000000002,1.0000000000000002,1,1.0000000000000002]
[{"$f":"+AsigEco!A13","v":"ATH"},{"$f":"+AsigEco!B13","v":7.8765498927845817E-9},{"$f":"+AsigEco!C13","v":6.1818362419267537E-12},{"$f":"+AsigEco!D13","v":2.7729729456593115E-7},{"$f":"+AsigEco!E13","v":2.7729729456593115E-7},{"$f":"+AsigEco!F13","v":6.1818362419267537E-12},{"$f":"+AsigEco!G13","v":2.7643653795282195E-7},{"$f":"+AsigEco!H13","v":2.7643653795282195E-7},{"$f":"+AsigEco!I13","v":1.9947587834228382E-8},{"$f":"+AsigEco!J13","v":1.4819206289352518E-7},{"$f":"+AsigEco!K13","v":2.7643653795282195E-7},{"$f":"+AsigEco!L13","v":1.9947587834228382E-8},{"$f":"+AsigEco!M13","v":2.7643653795282195E-7}]
[{"$f":"+AsigEco!A14","v":"ATD"},{"$f":"+AsigEco!B14","v":3.0611443582922365E-6},{"$f":"+AsigEco!C14","v":3.3911787384283907E-6},{"$f":"+AsigEco!D14","v":4.9060290577049313E-6},{"$f":"+AsigEco!E14","v":4.9060290577049313E-6},{"$f":"+AsigEco!F14","v":3.3911787384283907E-6},{"$f":"+AsigEco!G14","v":4.890800286857616E-6},{"$f":"+AsigEco!H14","v":4.890800286857616E-6},{"$f":"+AsigEco!I14","v":1.9545031338525796E-5},{"$f":"+AsigEco!J14","v":1.2217915812691705E-5},{"$f":"+AsigEco!K14","v":4.890800286857616E-6},{"$f":"+AsigEco!L14","v":1.9545031338525796E-5},{"$f":"+AsigEco!M14","v":4.890800286857616E-6}]
[{"$f":"+AsigEco!A15","v":"MTH"},{"$f":"+AsigEco!B15","v":1.4898474999416227E-3},{"$f":"+AsigEco!C15","v":1.9204843924934226E-5},{"$f":"+AsigEco!D15","v":2.8231916990108124E-3},{"$f":"+AsigEco!E15","v":2.8231916990108124E-3},{"$f":"+AsigEco!F15","v":1.9204843924934226E-5},{"$f":"+AsigEco!G15","v":2.8144282491949662E-3},{"$f":"+AsigEco!H15","v":2.8144282491949662E-3},{"$f":"+AsigEco!I15","v":1.7569782170820778E-3},{"$f":"+AsigEco!J15","v":2.285703233138522E-3},{"$f":"+AsigEco!K15","v":2.8144282491949662E-3},{"$f":"+AsigEco!L15","v":1.7569782170820778E-3},{"$f":"+AsigEco!M15","v":2.8144282491949662E-3}]
[{"$f":"+AsigEco!A16","v":"MTD"},{"$f":"+AsigEco!B16","v":0.15689542949662977},{"$f":"+AsigEco!C16","v":1.1138769555496439E-3},{"$f":"+AsigEco!D16","v":0.21454726128862991},{"$f":"+AsigEco!E16","v":0.21454726128862991},{"$f":"+AsigEco!F16","v":1.1138769555496439E-3},{"$f":"+AsigEco!G16","v":0.21388172652294479},{"$f":"+AsigEco!H16","v":0.21388172652294479},{"$f":"+AsigEco!I16","v":0.18482288712558412},{"$f":"+AsigEco!J16","v":0.19935230682426447},{"$f":"+AsigEco!K16","v":0.21388172652294479},{"$f":"+AsigEco!L16","v":0.18482288712558412},{"$f":"+AsigEco!M16","v":0.21388172652294479}]
[{"$f":"+AsigEco!A17","v":"BTH"},{"$f":"+AsigEco!B17","v":5.0039162811933565E-3},{"$f":"+AsigEco!C17","v":1.2923568753444594E-4},{"$f":"+AsigEco!D17","v":5.0832623322367484E-3},{"$f":"+AsigEco!E17","v":5.0832623322367484E-3},{"$f":"+AsigEco!F17","v":1.2923568753444594E-4},{"$f":"+AsigEco!G17","v":5.0690499838165074E-3},{"$f":"+AsigEco!H17","v":5.0690499838165074E-3},{"$f":"+AsigEco!I17","v":4.6846069639555525E-3},{"$f":"+AsigEco!J17","v":4.87682847388603E-3},{"$f":"+AsigEco!K17","v":5.0690499838165074E-3},{"$f":"+AsigEco!L17","v":4.6846069639555525E-3},{"$f":"+AsigEco!M17","v":5.0690499838165074E-3}]
[{"$f":"+AsigEco!A18","v":"BTD"},{"$f":"+AsigEco!B18","v":0.44904129063601295},{"$f":"+AsigEco!C18","v":1.510630716907216E-2},{"$f":"+AsigEco!D18","v":0.31768491395074488},{"$f":"+AsigEco!E18","v":0.31768491395074488},{"$f":"+AsigEco!F18","v":1.510630716907216E-2},{"$f":"+AsigEco!G18","v":0.31671776670438934},{"$f":"+AsigEco!H18","v":0.31671776670438934},{"$f":"+AsigEco!I18","v":0.42457859843240797},{"$f":"+AsigEco!J18","v":0.37064818256839865},{"$f":"+AsigEco!K18","v":0.31671776670438934},{"$f":"+AsigEco!L18","v":0.42457859843240797},{"$f":"+AsigEco!M18","v":0.31671776670438934}]
[{"$f":"+AsigEco!A19","v":"BTS"},{"$f":"+AsigEco!B19","v":0.38599122992747481},{"$f":"+AsigEco!C19","v":0.96106788222746287},{"$f":"+AsigEco!D19","v":0.45718561588207052},{"$f":"+AsigEco!E19","v":0.45718561588207052},{"$f":"+AsigEco!F19","v":0.96106788222746287},{"$f":"+AsigEco!G19","v":0.45882810206558461},{"$f":"+AsigEco!H19","v":0.45882810206558461},{"$f":"+AsigEco!I19","v":0.38258664128536252},{"$f":"+AsigEco!J19","v":0.42070737167547356},{"$f":"+AsigEco!K19","v":0.45882810206558461},{"$f":"+AsigEco!L19","v":0.38258664128536252},{"$f":"+AsigEco!M19","v":0.45882810206558461}]
[{"$f":"+AsigEco!A20","v":"BTSH"},{"$f":"+AsigEco!B20","v":4.50300089736461E-5},{"$f":"+AsigEco!C20","v":1.0488884273534473E-4},{"$f":"+AsigEco!D20","v":2.6260192051774428E-4},{"$f":"+AsigEco!E20","v":2.6260192051774428E-4},{"$f":"+AsigEco!F20","v":1.0488884273534473E-4},{"$f":"+AsigEco!G20","v":2.6252461510786149E-4},{"$f":"+AsigEco!H20","v":2.6252461510786149E-4},{"$f":"+AsigEco!I20","v":3.1241589840952212E-5},{"$f":"+AsigEco!J20","v":1.4688310247440686E-4},{"$f":"+AsigEco!K20","v":2.6252461510786149E-4},{"$f":"+AsigEco!L20","v":3.1241589840952212E-5},{"$f":"+AsigEco!M20","v":2.6252461510786149E-4}]
[{"$f":"+AsigEco!A21","v":"BTS Prepago"},{"$f":"+AsigEco!B21","v":1.5301871288659556E-3},{"$f":"+AsigEco!C21","v":2.2455213088800368E-2},{"$f":"+AsigEco!D21","v":2.4079696004370666E-3},{"$f":"+AsigEco!E21","v":2.4079696004370666E-3},{"$f":"+AsigEco!F21","v":2.2455213088800368E-2},{"$f":"+AsigEco!G21","v":2.4212346221371864E-3},{"$f":"+AsigEco!H21","v":2.4212346221371864E-3},{"$f":"+AsigEco!I21","v":1.5194814068404863E-3},{"$f":"+AsigEco!J21","v":1.9703580144888365E-3},{"$f":"+AsigEco!K21","v":2.4212346221371864E-3},{"$f":"+AsigEco!L21","v":1.5194814068404863E-3},{"$f":"+AsigEco!M21","v":2.4212346221371864E-3}]
[{"$f":"+AsigEco!A22","v":"X2H"},{"$f":"+AsigEco!B22","v":0},{"$f":"+AsigEco!C22","v":0},{"$f":"+AsigEco!D22","v":0},{"$f":"+AsigEco!E22","v":0},{"$f":"+AsigEco!F22","v":0},{"$f":"+AsigEco!G22","v":0},{"$f":"+AsigEco!H22","v":0},{"$f":"+AsigEco!I22","v":0},{"$f":"+AsigEco!J22","v":0},{"$f":"+AsigEco!K22","v":0},{"$f":"+AsigEco!L22","v":0},{"$f":"+AsigEco!M22","v":0}]
[{"$f":"+AsigEco!A23","v":"X2D"},{"$f":"+AsigEco!B23","v":0},{"$f":"+AsigEco!C23","v":0},{"$f":"+AsigEco!D23","v":0},{"$f":"+AsigEco!E23","v":0},{"$f":"+AsigEco!F23","v":0},{"$f":"+AsigEco!G23","v":0},{"$f":"+AsigEco!H23","v":0},{"$f":"+AsigEco!I23","v":0},{"$f":"+AsigEco!J23","v":0},{"$f":"+AsigEco!K23","v":0},{"$f":"+AsigEco!L23","v":0},{"$f":"+AsigEco!M23","v":0}]
[{"$f":"+AsigEco!A24","v":"X3D"},{"$f":"+AsigEco!B24","v":0},{"$f":"+AsigEco!C24","v":0},{"$f":"+AsigEco!D24","v":0},{"$f":"+AsigEco!E24","v":0},{"$f":"+AsigEco!F24","v":0},{"$f":"+AsigEco!G24","v":0},{"$f":"+AsigEco!H24","v":0},{"$f":"+AsigEco!I24","v":0},{"$f":"+AsigEco!J24","v":0},{"$f":"+AsigEco!K24","v":0},{"$f":"+AsigEco!L24","v":0},{"$f":"+AsigEco!M24","v":0}]
[null,"ITV","ITV","Eco","Eco","ITV","Eco","ITV","ITV","ITV","Eco","ITV","Eco"]
["Asignación Manual",{"$f":"+B53","v":"CD"},{"$f":"+C53","v":"CCOMF"},"CCOMV","CSERAP","CX","CCONAP","CENEGEN","CPOTGEN","CPT","CPET","CPERDP","CPERDE"]
[{"$f":"+A54","v":"TOTAL"},{"$f":"+SUM(B70:B81)","v":0.99999999999999989},{"$f":"+SUM(C70:C81)","v":1.0000000000000002},{"$f":"+SUM(D70:D81)","v":0.99999999999999989},1,1.0000000000000002,1,1,1,1,1,0,1.0000000000000002]
[{"$f":"+A55","v":"ATH"},{"$f":"+B40","v":9.9812892328740237E-8},{"$f":"+C40","v":2.9865833952712148E-11},2.7915555009595133E-7,2.8022239224274074E-7,5.9504852262010323E-11,2.7937082887858485E-7,3.0135714691595985E-7,{"$f":"+H70","v":3.0135714691595985E-7},9.9919616487445194E-8,2.7975921719021409E-7,0,2.8332509486070615E-7]
[{"$f":"+A56","v":"ATD"},{"$f":"+B41","v":7.6434714285909239E-6},1.6383543196916374E-5,4.9389058863129836E-6,4.9577807858331046E-6,3.2642661812302826E-5,4.9427146647749614E-6,5.0451534932040496E-6,{"$f":"+H71","v":5.0451534932040496E-6},3.1119034166176193E-5,4.949586150288402E-6,0,5.0279749506456415E-6]
["MTH",2.0425348054702399E-3,9.2782897718925706E-5,2.8421107858169281E-3,2.8529724132182535E-3,1.3268565195339007E-4,2.8443025607963967E-3,3.8729455843736524E-3,3.8729455843736524E-3,3.4142084213408461E-3,2.8482567813346857E-3,0,2.8924859478915068E-3]
["MTD",0.1873344143553482,5.3309318429242674E-3,0.2161589528689899,0.21834727674435839,7.5761281021889601E-3,0.21605965679248892,0.23022744114181995,0.23022744114181995,0.18449981534051127,0.2163600283296665,0,0.21977544135025051]
["BTH",5.4576593690465651E-3,2.4687295475809629E-4,5.1173268385705942E-3,5.1368836052134463E-3,4.6336378427752427E-4,5.122856410983488E-3,6.5675871661272306E-3,6.5675871661272306E-3,6.9579418405636131E-3,5.1299783340567296E-3,0,5.1405311015996361E-3]
["BTD",0.3773481067724837,2.8769344840920176E-2,0.31966216714976986,0.3228983243532601,5.1748002576787452E-2,0.31952315830530009,0.33353984264758141,0.33353984264758141,0.27562454412402854,0.31996736738925768,0,0.32403938186724801]
["BTS",0.42557559032619213,0.9610017780755965,0.45384379288319937,0.44837105211813177,0.91815460865277287,0.45405113386833434,0.4246783336943008,0.4246783336943008,0.52668481975015546,0.45329787695407792,0,0.44538735244301147]
["BTSH",2.4444580247147982E-4,1.0813311620403926E-4,2.6814388082559355E-4,2.7751813753995673E-4,8.9435022362646714E-5,2.7023334717665866E-4,1.958913213926696E-4,1.958913213926696E-4,3.1464575738513617E-4,2.6897601213986695E-4,0,2.7506608054742227E-4]
["BTS Prepago",1.9895052846666665E-3,4.4337726988153432E-3,2.1022875313913181E-3,2.1107346251000897E-3,2.1803133488340117E-2,2.1234366294264925E-3,9.1261193376420021E-4,9.1261193376420021E-4,2.4728058122324417E-3,2.1222868540992446E-3,0,2.4844299094060342E-3]
["X2H",0,0,0,0,0,0,0,0,0,0,0,0]
["X2D",0,0,0,0,0,0,0,0,0,0,0,0]
["X3D",0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"+B46","v":0.42557559032619213},{"$f":"+C46","v":0.9610017780755965},null,null,{"$f":"+F46","v":0.91815460865277287},null,{"$f":"+H46","v":0.4246783336943008},{"$f":"+I46","v":0.53921845227001231},{"$f":"+J46","v":0.52668481975015546},null,{"$f":"+L46","v":0}]
[{"$f":"+DdaAñoBase!B207/(DdaAñoBase!B207+DdaAñoBase!B133+DdaAñoBase!C133+DdaAñoBase!E133)","v":5.1028920296108142E-3},{"$f":"+$A$84","v":5.1028920296108142E-3},{"$f":"+$A$84","v":5.1028920296108142E-3},null,null,{"$f":"+$A$84","v":5.1028920296108142E-3},null,{"$f":"+$A$84","v":5.1028920296108142E-3},{"$f":"+$A$84","v":5.1028920296108142E-3},{"$f":"+$A$84","v":5.1028920296108142E-3},null,{"$f":"+$A$84","v":5.1028920296108142E-3}]
[]
["BTS total",{"$f":"+B46+B48","v":0.42756509561085881},{"$f":"+C46+C48","v":0.9654355507744119},0.45594608041459067,0.45048178674323186,0.93995774214111294,0.45617457049776083,0.42559094562806499,0.54037720503746978,0.52915762556238788,0.45542016380817718,0,0.44787178235241754]
[]
["Factor BTSH",0.82799999999999996,0.77,0.80300000000000005,0.755,1,1.04,1.036,1.0349999999999999,1.0349999999999999,1.0309999999999999,1,1.0680000000000001]
["FactorBTS Prepago",0.92920000000000003,0.96799999999999997,0.96799999999999997,0.96499999999999997,1,0.96,0.755,1.34,0.93500000000000005,0.95,1,0.95]
[null,{"$f":"+B46-B77","v":0.42533114452372067},{"$f":"+C46-C77","v":0.96089364495939245},0.45357564900237379,0.44809353398059182,0.91806517363041018,0.45378090052115766,0.42448244237290811,0.53902256094861967,0.52637017399277031,0.45302890094193804,0,0.44511228636246403]
["% base BTSH",{"$f":"+B47","v":2.4444580247147982E-4},5.5418706485325985E-4,2.6172101365251149E-4,2.585650131013273E-4,5.2947811258965949E-4,2.6184058230950801E-4,2.4490198106408089E-4,3.10954566573891E-4,3.0372671624458348E-4,2.614061968089649E-4,0,2.5684438385476156E-4]
["% base Prepago",{"$f":"+B48","v":1.9895052846666665E-3},{"$f":"+C48","v":4.4337726988153432E-3},2.1022875313913181E-3,2.1107346251000897E-3,2.1803133488340117E-2,2.1234366294264925E-3,9.1261193376420021E-4,1.1587527674574161E-3,2.4728058122324417E-3,2.1222868540992446E-3,0,2.4844299094060342E-3]
["Total BTS",{"$f":"+SUM(B90:B92)","v":0.42756509561085881},{"$f":"+SUM(C90:C92)","v":0.96588160472306106},0.45593965754741761,0.45046283361879325,0.94039778523133988,0.45616617773289364,0.42563995628773638,0.54049226828265096,0.52914670652124729,0.45541259399284628,0,0.44785356065572485]
["Nuevo BTS",{"$f":"+(B93-B91*B88-B92*B89)","v":0.42551404617590016},{"$f":"+(C93-C91*C88-C92*C89)","v":0.96116298871067074},0.45369448124306788,0.44823075812068014,0.91806517363041018,0.45385536436304236,0.42469721582536202,0.53861770159785405,0.52652027593549688,0.45312691169254193,0,0.44521904243983224]

{"sheet":"Pérdidas","index":3,"n_rows":8,"n_cols":3,"rows_kept":8,"cut":false,"hidden":false,"merged":[]}
["Pérdidas Reales"]
[]
[]
["Coeficientes Pérdidas Energía","u.m.","Año base"]
["pe ST","%",4.3869956913434774E-2]
["pe AT","%",7.2989170757429122E-3]
["pe MT","%",4.2128313228511981E-2]
["pe BT","%",7.3676556633741744E-2]

{"sheet":"Parámetros","index":4,"n_rows":13,"n_cols":11,"rows_kept":13,"cut":false,"hidden":false,"merged":[]}
["Parámetros Característicos de Consumo obtenidos en Campaña de Caracterización de Cargas - 2025"]
[null,"% de Energía Pico","% de Energía Resto","Factor de Uso de la Potencia Máxima","Factor de Coincidencia Total de Pico en ST","Factor de Coincidencia Total de Pico en AT","Factor de Coincidencia Total de Pico en MT","Factor de Coincidencia Total de Pico en BT","Factor de Coincidencia Total Fuera de punta AT","Factor de Coincidencia Total fuera de MT","Factor de Coincidencia Total fuera de punta BT"]
["Categorías","Kep","Kefp","FC","FCTT","FCTATp","FCTMTp","FCTBTp","FCTATfp","FCTMTfp","FCTBTfp"]
["BTS",0.30983846411199095,0.69016153588800799,0.48565998437861668,0.71158902324210249,0.71158902324210249,0.71158902324210249,0.71158902324210249,0.5210354360201972,0.5210354360201972,0.5210354360201972]
["BTD",0.38833069731570985,0.61166930268428932,0.55083135056894061,0.89528302001884197,0.89528302001884197,0.89528302001884197,0.89528302001884197,0.86540654630056479,0.86540654630056479,0.86540654630056479]
["BTH",0.30066978640347225,0.69933021359652703,0.66799907572566741,0.83083752410277056,0.83083752410277056,0.83083752410277056,0.83083752410277056,0.73885971264862771,0.73885971264862771,0.73885971264862771]
["MTD",0.29321035839624543,0.7067896416037539,0.70765973989625586,0.83806289704684866,0.83806289704684866,0.83806289704684866,0.83806289704684866,0.7808364864712718,0.7808364864712718,0.7808364864712718]
["MTH",0.28185521572581412,0.71814478427418482,0.50769904586480452,0.75268506889104525,0.75268506889104525,0.75268506889104525,0.75268506889104525,0.60111844495017874,0.60111844495017874,0.60111844495017874]
["ATD",0.29321035839624543,0.7067896416037539,0.70765973989625586,0.83806289704684866,0.83806289704684866,null,null,0.7808364864712718]
["ATH",0.28185521572581412,0.71814478427418482,0.50769904586480452,0.75268506889104525,0.75268506889104525,null,null,0.60111844495017874]
["AP - BT",0,1,0.5,0.71158902324210249,0.71158902324210249,0.71158902324210249,0.71158902324210249,0.5210354360201972,0.5210354360201972,0.5210354360201972]
["BTSH",0.23529609492383574,0.76470390507616437,0.44200827632592476,0.50686117127170283,0.50686117127170283,0.50686117127170283,0.50686117127170283,0.35318693329631223,0.35318693329631223,0.35318693329631223]
["BTS Prepago",0.30983846411199095,0.69016153588800799,0.48565998437861668,0.71158902324210249,0.71158902324210249,0.71158902324210249,0.71158902324210249,0.5210354360201972,0.5210354360201972,0.5210354360201972]

{"sheet":"PremisaCosto","index":5,"n_rows":83,"n_cols":9,"rows_kept":83,"cut":false,"hidden":false,"merged":[[8,0,8,8],[16,0,16,8],[23,0,23,8]]}
["Inputs para Modelo Tarifario"]
["Deuda Cruz Roja",0,"Se quitó"]
["Cifra de deuda de clientes <200kWh no cortables",{"$f":"11790351.79*0","v":0},"Se quitó"]
["Deuda Moratoria Generadores",{"$f":"4357373.86*0","v":0},"Se quitó"]
["Descuentos por inversiones no ejecutadas",-30670041.164786153]
["Tasa de Rentabilidad regulada",0.10743333333333334]
[]
["Ingreso Máximo Permitido","u.m.",null,null,null,{"$f":"+ProyDda!F35","v":"2026/2027"},{"$f":"+ProyDda!G35","v":"2027/2028"},{"$f":"+ProyDda!H35","v":"2028/2029"},{"$f":"+ProyDda!I35","v":"2029/2030"}]
["DISTRIBUCION"]
["CO&M","$/año",null,null,null,51636963.119279593,53003203.965334862,54385113.584260762,55821724.292148963]
["Rentabilidad","$/año",null,null,null,91402681.767584056,102938955.52155934,101308787.34827299,101117582.07182463]
["Depreciación","$/año",null,null,null,44257673.648627937,47015088.040714428,49892887.601662062,49957326.824429534]
["Gastos Administrativos","$/año",null,null,null,19042519.462580189,19557886.674602009,20083335.388467792,20626337.167397998]
[]
[]
[]
["COMERCIALIZACION"]
["CO&M","$/año",null,null,null,47255428.615158066,48778027.298715025,50348506.977140248,51968372.452867843]
["Rentabilidad","$/año",null,null,null,7176306.3523815218,7024546.6299653342,6877768.5823435485,6742301.3529828591]
["Depreciación","$/año",null,null,null,4762855.4445436252,4804284.3278774293,4854591.2320641996,4848746.9675719347]
[]
[]
[]
["ALUMBRADO PUBLICO"]
["CO&M","$/año",null,null,null,1420710.0154124957,1464714.8628351609,1508719.7102578259,1552724.5576804909]
["Rentabilidad","$/año",null,null,null,2945585.8844031477,2965334.1082255295,2976448.2546583517,2978844.9183333339]
["Depreciación","$/año",null,null,null,2166913.5528043867,2216181.5964407506,2296548.4353134776,2377691.6195316594]
[]
[]
[]
["Pérdidas",null,null,null,null,{"$f":"+F8","v":"2026/2027"},{"$f":"+G8","v":"2027/2028"},{"$f":"+H8","v":"2028/2029"},{"$f":"+I8","v":"2029/2030"}]
["IMP de Pérdidas sin Descuento por Inv.","$/año",null,null,null,64021713.718109719,64971800.457972072,65976551.485340647,66966676.371699676]
[]
[]
[]
[]
[]
["Perdidas de Energía Permitidas","u.m.",null,null,null,{"$f":"+F31","v":"2026/2027"},{"$f":"+G31","v":"2027/2028"},{"$f":"+H31","v":"2028/2029"},{"$f":"+I31","v":"2029/2030"}]
["Pérdidas de Energía Permitida","%",null,null,null,9.0503901559457547E-2,9.0481226428904618E-2,9.0457611882857392E-2,9.043469741339992E-2]
[]
["Premisas Costos Abastecimiento","u.m.",null,null,null,{"$f":"+F38","v":"2026/2027"},{"$f":"+G38","v":"2027/2028"},{"$f":"+H38","v":"2028/2029"},{"$f":"+I38","v":"2029/2030"}]
["Costos de Pérdidas de Transmisión Permitidas","$/año",null,null,null,13908639.67524356,{"$f":"+F42","v":13908639.67524356},13908639.67524356,13908639.67524356]
["Sistema Transmisión","$/año",null,null,null,50427438.685639419,50427438.685639419,50427438.685639419,50427438.685639419]
["Precio Generación Energía P (en frontera)","$/MWh",null,null,null,71.110587770106108]
["Precio Generación Energía FP (en frontera)","$/MWh",null,null,null,64.425507164971165]
["Costo Generación de Potencia (en frontera)","$/MW año",null,null,null,268734.64367028663]
[]
[]
["Costos de Conexión (Pliego)","u.m.",null,"Cargo"]
[{"$f":"+Parámetros!A4","v":"BTS"},"$/Cliente",null,{"$f":"+SUMIFS(PliegoVig!$C$7:$C$388,PliegoVig!$E$7:$E$388,A50,PliegoVig!$F$7:$F$388,\"Cx\",PliegoVig!$G$7:$G$388,1)","v":16.66}]
[{"$f":"+Parámetros!A5","v":"BTD"},"$/Cliente",null,{"$f":"+SUMIFS(PliegoVig!$C$7:$C$388,PliegoVig!$E$7:$E$388,A51,PliegoVig!$F$7:$F$388,\"Cx\",PliegoVig!$G$7:$G$388,1)","v":71.69}]
[{"$f":"+Parámetros!A6","v":"BTH"},"$/Cliente",null,{"$f":"+SUMIFS(PliegoVig!$C$7:$C$388,PliegoVig!$E$7:$E$388,A52,PliegoVig!$F$7:$F$388,\"Cx\",PliegoVig!$G$7:$G$388,1)","v":71.69}]
[{"$f":"+Parámetros!A7","v":"MTD"},"$/Cliente",null,{"$f":"+SUMIFS(PliegoVig!$C$7:$C$388,PliegoVig!$E$7:$E$388,A53,PliegoVig!$F$7:$F$388,\"Cx\",PliegoVig!$G$7:$G$388,1)","v":142}]
[{"$f":"+Parámetros!A8","v":"MTH"},"$/Cliente",null,{"$f":"+SUMIFS(PliegoVig!$C$7:$C$388,PliegoVig!$E$7:$E$388,A54,PliegoVig!$F$7:$F$388,\"Cx\",PliegoVig!$G$7:$G$388,1)","v":142}]
[{"$f":"+Parámetros!A9","v":"ATD"},"$/Cliente",null,{"$f":"+SUMIFS(PliegoVig!$C$7:$C$388,PliegoVig!$E$7:$E$388,A55,PliegoVig!$F$7:$F$388,\"Cx\",PliegoVig!$G$7:$G$388,1)","v":201.75}]
[{"$f":"+Parámetros!A10","v":"ATH"},"$/Cliente",null,{"$f":"+SUMIFS(PliegoVig!$C$7:$C$388,PliegoVig!$E$7:$E$388,A56,PliegoVig!$F$7:$F$388,\"Cx\",PliegoVig!$G$7:$G$388,1)","v":201.75}]
[{"$f":"+Parámetros!A12","v":"BTSH"},"$/Cliente",null,{"$f":"+SUMIFS(PliegoVig!$C$7:$C$388,PliegoVig!$E$7:$E$388,A57,PliegoVig!$F$7:$F$388,\"Cx\",PliegoVig!$G$7:$G$388,1)","v":16.66}]
["BTS Prepago","$/Cliente",null,{"$f":"+SUMIFS(PliegoVig!$C$7:$C$388,PliegoVig!$E$7:$E$388,A58,PliegoVig!$F$7:$F$388,\"Cx\",PliegoVig!$G$7:$G$388,1)","v":16.66}]
[{"$f":"+Parámetros!A14","v":0},"$/Cliente",null,0]
[{"$f":"+Parámetros!A15","v":0},"$/Cliente",null,0]
[{"$f":"+Parámetros!A16","v":0},"$/Cliente",null,0]
[]
["Cargos Fijos de Comercialización (Pliego)","u.m.",null,"Ponderador"]
["Ponderador Global de Ajuste","%",null,1]
[]
["Actualización",null,null,null,{"$f":"+ProyDda!E35","v":2026},{"$f":"+ProyDda!F35","v":"2026/2027"},{"$f":"+ProyDda!G35","v":"2027/2028"},{"$f":"+ProyDda!H35","v":"2028/2029"},{"$f":"+ProyDda!I35","v":"2029/2030"}]
["Año genérico",null,null,null,0,1,2,3,4]
["Factor de Descuento",null,null,null,{"$f":"1/(1+$B$6)^E67","v":1},{"$f":"1/(1+$B$6)^F67","v":0.90298889323661324},{"$f":"1/(1+$B$6)^G67","v":0.81538894130868367},{"$f":"1/(1+$B$6)^H67","v":0.7362871576697021},{"$f":"1/(1+$B$6)^I67","v":0.66485912560849603}]
["Promedios",null,null,null,null,{"$f":"+AVERAGE(E68:F68)","v":0.95149444661830662},{"$f":"+AVERAGE(F68:G68)","v":0.85918891727264846},{"$f":"+AVERAGE(G68:H68)","v":0.77583804948919288},{"$f":"+AVERAGE(H68:I68)","v":0.70057314163909901}]
[]
[]
[]
[]
[]
[]
[]
[null,"Ajuste","CPOTGEN","Verificación"]
[null,12]
[]
[null,null,"DMG mensual"]
[null,null,1002.5827683788149,1008.1696531895454,984.69997773718933,926.13540920885157,918.13054968276037,984.53089640735629]
[null,null,"CPOTGEN"]
[null,12,{"$f":"+C81*$B$83*1000","v":12030993.220545778},{"$f":"+D81*$B$83*1000","v":12098035.838274546},11816399.732846271,11113624.910506221,11017566.596193124,11814370.756888274]

{"sheet":"DdaAñoBase","index":6,"n_rows":376,"n_cols":30,"rows_kept":376,"cut":false,"hidden":false,"merged":[[4,1,4,4],[4,14,4,17],[4,5,4,8],[4,10,4,13]]}
["Asignaciones a partir del Año Base (Nueva Estructura Tarifaria)"]
[]
[]
[]
[null,"Energía Categorizada por tipo de cliente (MWh)",null,null,null,"Energía Categorizada por tipo de cliente (%)",null,null,null,null,"Cantidad de Clientes categorizados (Clientes)",null,null,null,"Cantidad de Clientes categorizados (%)",null,null,null,null,"Potencia (MW)"]
["Nueva Estructura Tarifaria","Residencial","General","AP","Cons. Propio","Residencial","General","AP","Cons. Propio",null,"Residencial","General","AP","Cons. Propio","Residencial","General","AP","Cons. Propio",null,"Base"]
["TOTAL",{"$f":"+SUM(B8,B12,B13,B17,B73,B77,B133,B189,B193,B206,B262,B265,B321)","v":1620841.558},{"$f":"+SUM(C8,C12,C13,C17,C73,C77,C133,C189,C193,C206,C262,C265,C321)","v":3046488.9780000006},117993.542,3789.0680000000002,1,0.99999999999999989,1,1,null,{"$f":"+SUM(K8,K12,K13,K17,K73,K77,K133,K189,K193,K206,K262,K265,K321)","v":524105.5},{"$f":"+SUM(L8,L12,L13,L17,L73,L77,L133,L189,L193,L206,L262,L265,L321)","v":69318.307417787189},{"$f":"+SUM(M8,M12,M13,M17,M73,M77,M133,M189,M193,M206,M262,M265,M321)","v":1},134.49999999999994,1.0000000000000002,0.99999999999999989,1,1.0000000000000002,null,{"$f":"+SUM(T8,T12,T13,T17,T73,T77,T133,T189,T193,T206,T262,T265,T321)","v":671.7980383333329}]
["ATH",{"$f":"+SUM(B9:B11)","v":0},{"$f":"+SUM(C9:C11)","v":1.3},{"$f":"+SUM(D9:D11)","v":0},{"$f":"+SUM(E9:E11)","v":0},{"$f":"+B8/B$7","v":0},{"$f":"+C8/C$7","v":4.2672072979349533E-7},{"$f":"+D8/D$7","v":0},{"$f":"+E8/E$7","v":0},null,0,3.6458333333333333E-6,0,0,{"$f":"+K8/K$7","v":0},{"$f":"+L8/L$7","v":5.2595533115942854E-11},{"$f":"+M8/M$7","v":0},{"$f":"+N8/N$7","v":0},null,{"$f":"+SUM(T9:T11)","v":3.2499999999999999E-4}]
["ATH Punta",0,0.3,0,0,0,9.8474014567729693E-8,0,0,null,0,0,0,0,{"$f":"+K9/K$7","v":0},{"$f":"+L9/L$7","v":0},{"$f":"+M9/M$7","v":0},{"$f":"+N9/N$7","v":0},null,2.5000000000000001E-5]
["ATH Fuera de Punta Medio",0,0.5,0,0,{"$f":"+B10/B$7","v":0},{"$f":"+C10/C$7","v":1.6412335761288283E-7},{"$f":"+D10/D$7","v":0},{"$f":"+E10/E$7","v":0},null,0,0,0,0,{"$f":"+K10/K$7","v":0},{"$f":"+L10/L$7","v":0},{"$f":"+M10/M$7","v":0},{"$f":"+N10/N$7","v":0},null,1.4999999999999999E-4]
["ATH Fuera de Punta Bajo",0,0.5,0,0,0,1.6412335761288283E-7,0,0,null,0,0,0,0,0,0,0,0,null,1.4999999999999999E-4]
["ATD",0,23,0,0,0,7.5496744501926095E-6,0,0,null,0,2,0,0,0,2.8852406737888651E-5,0,0,null,2.1999999999999999E-2]
["MTH",{"$f":"+SUM(B14:B16)","v":0},{"$f":"+SUM(C14:C16)","v":13235.431},{"$f":"+SUM(D14:D16)","v":0},{"$f":"+SUM(E14:E16)","v":0},0,4.3444867503472711E-3,0,0,null,1,10.333333333333334,0,0,1.9080127951338042E-6,1.4907076814575805E-4,0,0,null,{"$f":"+SUM(T14:T16)","v":4.7530766666666633}]
["MTH Punta",0,3328.9140000000002,0,0,0,1.0927050857690644E-3,0,0,null,0,0,0,0,0,0,0,0,null,2.2019933333333301]
["MTH Fuera de Punta Medio",0,3864.0630000000001,0,0,{"$f":"+B15/B$7","v":0},{"$f":"+C15/C$7","v":1.2683659871754176E-3},{"$f":"+D15/D$7","v":0},{"$f":"+E15/E$7","v":0},null,0,0,0,0,{"$f":"+K15/K$7","v":0},{"$f":"+L15/L$7","v":0},{"$f":"+M15/M$7","v":0},{"$f":"+N15/N$7","v":0},null,1.577]
["MTH Fuera de Punta Bajo",0,6042.4539999999997,0,0,0,1.9834156774027885E-3,0,0,null,0,0,0,0,0,0,0,0,null,0.97408333333333297]
["MTD",{"$f":"+SUM(B18,B29,B40,B51,B62)","v":231.37699999999998},{"$f":"+SUM(C18,C29,C40,C51,C62)","v":1005587.272},{"$f":"+SUM(D18,D29,D40,D51,D62)","v":0},{"$f":"+SUM(E18,E29,E40,E51,E62)","v":0},1.4275115223816342E-4,0.33008071890683854,0,0,null,{"$f":"+SUM(K18,K29,K40,K51,K62)","v":10.583333333333334},{"$f":"+SUM(L18,L29,L40,L51,L62)","v":646.41666666666663},{"$f":"+SUM(M18,M29,M40,M51,M62)","v":0},{"$f":"+SUM(N18,N29,N40,N51,N62)","v":1.8333333333333333},2.0193135415166095E-5,9.3253382944084272E-3,0,1.3630731102850067E-2,null,{"$f":"+SUM(T18,T29,T40,T51,T62)","v":208.10417666666663}]
["MTD_1 (0-10,000)",{"$f":"+SUM(B19:B28)","v":231.37699999999998},{"$f":"+SUM(C19:C28)","v":1005587.272},{"$f":"+SUM(D19:D28)","v":0},{"$f":"+SUM(E19:E28)","v":0},1.4275115223816342E-4,0.33008071890683854,0,0,null,{"$f":"+SUM(K19:K28)","v":10.583333333333334},{"$f":"+SUM(L19:L28)","v":646.41666666666663},{"$f":"+SUM(M19:M28)","v":0},{"$f":"+SUM(N19:N28)","v":1.8333333333333333},2.0193135415166095E-5,9.3253382944084272E-3,0,1.3630731102850067E-2,null,{"$f":"+SUM(T19:T28)","v":208.10417666666663}]
["MTD_1 Regular",182.02699999999999,997281.02899999998,0,0,1.123040059662636E-4,0.32735422192622154,0,0,null,8.5,597.41666666666663,0,1.8333333333333333,1.6218108758637336E-5,8.6184543293301562E-3,0,1.3630731102850067E-2,null,203.84189749999996]
["MTD_1 Agro",0,8306.2430000000004,0,0,0,2.7264969806170096E-3,0,0,null,0,49,0,0,0,7.0688396507827191E-4,0,0,null,4.1911125]
["MTD_1 Jub. 1",49.35,0,0,0,3.0447146271899824E-5,0,0,0,null,1.0833333333333333,0,0,0,2.0670138613949546E-6,0,0,0,null,5.1666666666666692E-3]
["MTD_1 Jub. 2",0,0,0,0,0,0,0,0,null,1,0,0,0,1.9080127951338042E-6,0,0,0,null,6.6000000000000003E-2]
["MTD_1 Político",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["MTD_1 x1",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["MTD_1 x2",0,0,0,0,{"$f":"+B25/B$7","v":0},{"$f":"+C25/C$7","v":0},{"$f":"+D25/D$7","v":0},{"$f":"+E25/E$7","v":0},null,0,0,0,0,0,0,0,0,null,0]
["MTD_1 Discap.",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["MTD_1 Discapacitados 601-más",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["MTD_1 Cruz Roja",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["MTD_2 (10,001-30,000)",{"$f":"+SUM(B30:B39)","v":0},{"$f":"+SUM(C30:C39)","v":0},{"$f":"+SUM(D30:D39)","v":0},{"$f":"+SUM(E30:E39)","v":0},0,0,0,0,null,{"$f":"+SUM(K30:K39)","v":0},{"$f":"+SUM(L30:L39)","v":0},{"$f":"+SUM(M30:M39)","v":0},{"$f":"+SUM(N30:N39)","v":0},0,0,0,0,null,{"$f":"+SUM(T30:T39)","v":0}]
["MTD_2 Regular",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["MTD_2 Agro",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["MTD_2 Jub. 1",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["MTD_2 Jub. 2",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["MTD_2 Político",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["MTD_2 x1",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["MTD_2 x2",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["MTD_2 Discap.",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["MTD_2 Discapacitados 601-más",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["MTD_2 Cruz Roja",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["MTD_3 (30,001-50,000)",{"$f":"+SUM(B41:B50)","v":0},{"$f":"+SUM(C41:C50)","v":0},{"$f":"+SUM(D41:D50)","v":0},{"$f":"+SUM(E41:E50)","v":0},0,0,0,0,null,{"$f":"+SUM(K41:K50)","v":0},{"$f":"+SUM(L41:L50)","v":0},{"$f":"+SUM(M41:M50)","v":0},{"$f":"+SUM(N41:N50)","v":0},0,0,0,0,null,{"$f":"+SUM(T41:T50)","v":0}]
["MTD_3 Regular",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["MTD_3 Agro",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["MTD_3 Jub. 1",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["MTD_3 Jub. 2",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["MTD_3 Político",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["MTD_3 x1",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["MTD_3 x2",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["MTD_3 Discap.",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["MTD_3 Discapacitados 601-más",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["MTD_3 Cruz Roja",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["MTD_4 (50,001-más)",{"$f":"+SUM(B52:B61)","v":0},{"$f":"+SUM(C52:C61)","v":0},{"$f":"+SUM(D52:D61)","v":0},{"$f":"+SUM(E52:E61)","v":0},0,0,0,0,null,{"$f":"+SUM(K52:K61)","v":0},{"$f":"+SUM(L52:L61)","v":0},{"$f":"+SUM(M52:M61)","v":0},{"$f":"+SUM(N52:N61)","v":0},0,0,0,0,null,{"$f":"+SUM(T52:T61)","v":0}]
["MTD_4 Regular",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["MTD_4 Agro",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["MTD_4 Jub. 1",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["MTD_4 Jub. 2",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["MTD_4 Político",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["MTD_4 x1",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["MTD_4 x2",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["MTD_4 Discap.",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["MTD_4 Discapacitados 601-más",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["MTD_4 Cruz Roja",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["MTD_5 (xxx)",{"$f":"+SUM(B63:B72)","v":0},{"$f":"+SUM(C63:C72)","v":0},{"$f":"+SUM(D63:D72)","v":0},{"$f":"+SUM(E63:E72)","v":0},0,0,0,0,null,{"$f":"+SUM(K63:K72)","v":0},{"$f":"+SUM(L63:L72)","v":0},{"$f":"+SUM(M63:M72)","v":0},{"$f":"+SUM(N63:N72)","v":0},0,0,0,0,null,{"$f":"+SUM(T63:T72)","v":0}]
["MTD_5 Regular",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["MTD_5 Agro",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["MTD_5 Jub. 1",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["MTD_5 Jub. 2",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["MTD_5 Político",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["MTD_5 x1",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["MTD_5 x2",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["MTD_5 Discap.",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["MTD_5 Discapacitados 601-más",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["MTD_5 Cruz Roja",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTH",{"$f":"+SUM(B74:B76)","v":823.97299999999996},{"$f":"+SUM(C74:C76)","v":22998.575000000001},{"$f":"+SUM(D74:D76)","v":0},{"$f":"+SUM(E74:E76)","v":0},5.0836122502727679E-4,7.5492066986234136E-3,0,0,null,16.416666666666668,59.916666666666664,0,0,3.1323210053446619E-5,8.6437001852258087E-4,0,0,null,{"$f":"+SUM(T74:T76)","v":11.459656666666664}]
["BTH Punta",187.38200000000001,5732.1959999999999,0,0,1.1560784524257615E-4,1.8815745080302728E-3,0,0,null,0,0,0,0,0,0,0,0,null,5.3207466666666665]
["BTH Fuera de Punta Medio",266.47899999999998,6808.4989999999998,0,0,{"$f":"+B75/B$7","v":1.6440780327030583E-4},{"$f":"+C75/C$7","v":2.2348674323679099E-3},{"$f":"+D75/D$7","v":0},{"$f":"+E75/E$7","v":0},null,0,0,0,0,{"$f":"+K75/K$7","v":0},{"$f":"+L75/L$7","v":0},{"$f":"+M75/M$7","v":0},{"$f":"+N75/N$7","v":0},null,2.9045000000000001]
["BTH Fuera de Punta Bajo",370.11200000000002,10457.880000000001,0,0,2.2834557651439489E-4,3.4327647582252305E-3,0,0,null,0,0,0,0,{"$f":"+K76/K$7","v":0},{"$f":"+L76/L$7","v":0},{"$f":"+M76/M$7","v":0},{"$f":"+N76/N$7","v":0},null,3.234409999999996]
["BTD",{"$f":"+SUM(B78,B89,B100,B111,B122)","v":4400.01},{"$f":"+SUM(C78,C89,C100,C111,C122)","v":1482834.1400000001},{"$f":"+SUM(D78,D89,D100,D111,D122)","v":0},{"$f":"+SUM(E78,E89,E100,E111,E122)","v":1788.432},2.714645350918378E-3,0.48673543567962313,0,0.47199786332681282,null,{"$f":"+SUM(K78,K89,K100,K111,K122)","v":50.5},{"$f":"+SUM(L78,L89,L100,L111,L122)","v":8859.0303030303003},{"$f":"+SUM(M78,M89,M100,M111,M122)","v":0},{"$f":"+SUM(N78,N89,N100,N111,N122)","v":18.999999999999968},9.6354646154257114E-5,0.12780217280315559,0,0.14126394052044591,null,{"$f":"+SUM(T78,T89,T100,T111,T122)","v":447.45880333333298},null,null,null,null,null,null,{"$f":"+D77","v":0},{"$f":"+E77","v":1788.432}]
["BTD_1 (0-10,000)",{"$f":"+SUM(B79:B88)","v":2084.08},{"$f":"+SUM(C79:C88)","v":612745.33500000008},{"$f":"+SUM(D79:D88)","v":0},{"$f":"+SUM(E79:E88)","v":1128.6420000000001},1.2858011874841131E-3,0.20113164348366139,0,0.29786797175453172,null,{"$f":"+SUM(K79:K88)","v":41.25},{"$f":"+SUM(L79:L88)","v":6182.9166666666652},{"$f":"+SUM(M79:M88)","v":0},{"$f":"+SUM(N79:N88)","v":15.3333333333333},7.8705527799269418E-5,8.9196013246568659E-2,0,0.11400247831474578,null,{"$f":"+SUM(T79:T88)","v":207.96907666666635}]
["BTD_1 Regular",1672.8579999999999,610073.93500000006,0,1128.6420000000001,1.0320922435282228E-3,0.20025476520860727,0,0.29786797175453172,null,34.583333333333336,6129.8333333333312,0,15.3333333333333,6.5985442498377403E-5,8.8430222284400534E-2,0,0.11400247831474578,null,200.69324333333302,null,null,null,null,null,null,4026.381382722981,16105.525530891924,null,126.33591666666668]
["BTD_1 Agro",0,2586.4340000000002,0,0,0,8.4898846464823803E-4,0,0,null,0,45.666666666666664,0,0,0,6.5879662051512421E-4,0,0,null,1.2357499999999999,null,null,null,null,null,null,83.277742478679684,333.11096991471874]
["BTD_1 Jub. 1",-0.16,0,0,0,-9.8714152046686354E-8,0,0,0,null,0.75,0,0,0,1.4310095963503532E-6,0,0,0,null,5.75,null,null,null,null,null,null,{"$f":"+AA79/AA80","v":48.348829625800597},{"$f":"+AB79/AB80","v":48.348829625800597},null,{"$f":"+AD79/Y80","v":{"$error":"#DIV/0!"}}]
["BTD_1 Jub. 2",411.38200000000001,0,0,0,2.5380765810793706E-4,0,0,0,null,5.916666666666667,0,0,0,1.1289075704541675E-5,0,0,0,null,0.215,null,null,null,null,null,null,{"$f":"+AA81*10","v":483.48829625800596},{"$f":"+AB81*10","v":483.48829625800596},null,{"$f":"+AD81*10","v":{"$error":"#DIV/0!"}}]
["BTD_1 Político",0,84.965999999999994,0,0,0,2.78898104058724E-5,0,0,null,0,3.4166666666666665,0,0,0,4.9289528177226445E-5,0,0,null,7.5083333333333335E-2,null,null,null,null,null,null,{"$f":"+AA82/AA79","v":0.12008010426747755},{"$f":"+AB82/AB79","v":3.0020026066869387E-2}]
["BTD_1 x1",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTD_1 x2",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTD_1 Discap.",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTD_1 Discapacitados 601-más",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTD_1 Cruz Roja",0,0,0,0,0,0,0,0,null,0,4,0,0,0,5.7704813475777301E-5,0,0,null,0]
["BTD_2 (10,001-30,000)",{"$f":"+SUM(B90:B99)","v":1479.2860000000001},{"$f":"+SUM(C90:C99)","v":395589.62599999999},{"$f":"+SUM(D90:D99)","v":0},{"$f":"+SUM(E90:E99)","v":659.79},9.1266539452834045E-4,0.12985099531188912,0,0.17412989157228109,null,{"$f":"+SUM(K90:K99)","v":7.5833333333333339},{"$f":"+SUM(L90:L99)","v":2024.0833333333335},{"$f":"+SUM(M90:M99)","v":0},{"$f":"+SUM(N90:N99)","v":3.6666666666666665},1.4469097029764682E-5,2.9199837802357395E-2,0,2.7261462205700134E-2,null,{"$f":"+SUM(T90:T99)","v":121.15790999999996}]
["BTD_2 Regular",1095.306,393330.609,0,659.79,{"$f":"+B90/B$7","v":6.7576376888529909E-4},{"$f":"+C90/C$7","v":0.12910948040199996},{"$f":"+D90/D$7","v":0},{"$f":"+E90/E$7","v":0.17412989157228109},null,5.666666666666667,2012.2500000000002,0,3.6666666666666665,1.0812072505758224E-5,2.9029127729158222E-2,0,2.7261462205700134E-2,null,120.32382666666663]
["BTD_2 Agro",0,2147.6570000000002,0,0,0,7.0496135568162222E-4,0,0,null,0,10.833333333333334,0,0,0,1.562838698302302E-4,0,0,null,0.63508333333333333]
["BTD_2 Jub. 1",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTD_2 Jub. 2",383.98,0,0,0,2.3690162564304144E-4,0,0,0,null,1.9166666666666667,0,0,0,3.6570245240064581E-6,0,0,0,null,0.127]
["BTD_2 Político",0,111.36,0,0,0,3.6553554207541262E-5,0,0,null,0,1,0,0,0,1.4426203368944325E-5,0,0,null,7.1999999999999995E-2]
["BTD_2 x1",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTD_2 x2",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTD_2 Discap.",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTD_2 Discapacitados 601-más",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTD_2 Cruz Roja",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTD_3 (30,001-50,000)",{"$f":"+SUM(B101:B110)","v":678.72400000000005},{"$f":"+SUM(C101:C110)","v":177417.23500000002},{"$f":"+SUM(D101:D110)","v":0},{"$f":"+SUM(E101:E110)","v":0},4.1874790083584474E-4,5.8236624613187744E-2,0,0,null,{"$f":"+SUM(K101:K110)","v":1.4166666666666667},{"$f":"+SUM(L101:L110)","v":389.61363636363643},{"$f":"+SUM(M101:M110)","v":0},{"$f":"+SUM(N101:N110)","v":0},2.703018126439556E-6,5.6206455534957411E-3,0,0,null,{"$f":"+SUM(T101:T110)","v":47.866166666666629}]
["BTD_3 Regular",678.72400000000005,176761.33900000001,0,0,4.1874790083584474E-4,5.8021328905658025E-2,0,0,null,1.4166666666666667,388.25000000000006,0,0,2.703018126439556E-6,5.6009734579926355E-3,0,0,null,47.69366666666663]
["BTD_3 Agro",0,655.89599999999996,0,0,0,2.1529570752971876E-4,0,0,null,0,1.3636363636363635,0,0,0,1.9672095503105899E-5,0,0,null,0.17249999999999999]
["BTD_3 Jub. 1",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTD_3 Jub. 2",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTD_3 Político",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTD_3 x1",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTD_3 x2",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTD_3 Discap.",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTD_3 Discapacitados 601-más",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTD_3 Cruz Roja",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTD_4 (50,001-más)",{"$f":"+SUM(B112:B121)","v":157.91999999999999},{"$f":"+SUM(C112:C121)","v":297081.94399999996},{"$f":"+SUM(D112:D121)","v":0},{"$f":"+SUM(E112:E121)","v":0},9.7430868070079422E-5,9.7516172270884841E-2,0,0,null,{"$f":"+SUM(K112:K121)","v":0.25},{"$f":"+SUM(L112:L121)","v":262.41666666666669},{"$f":"+SUM(M112:M121)","v":0},{"$f":"+SUM(N112:N121)","v":0},4.7700319878345106E-7,3.7856762007338072E-3,0,0,null,{"$f":"+SUM(T112:T121)","v":70.465650000000025}]
["BTD_4 Regular",157.91999999999999,295195.68599999999,0,0,9.7430868070079422E-5,9.6897014278316526E-2,0,0,null,0.25,260.41666666666669,0,0,4.7700319878345106E-7,3.7568237939959183E-3,0,0,null,69.912750000000031]
["BTD_4 Agro",0,1886.258,0,0,0,6.191579925683223E-4,0,0,null,0,2,0,0,0,2.8852406737888651E-5,0,0,null,0.55289999999999995]
["BTD_4 Jub. 1",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTD_4 Jub. 2",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTD_4 Político",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTD_4 x1",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTD_4 x2",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTD_4 Discap.",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTD_4 Discapacitados 601-más",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTD_4 Cruz Roja",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTD_5 (xxx)",{"$f":"+SUM(B123:B132)","v":0},{"$f":"+SUM(C123:C132)","v":0},{"$f":"+SUM(D123:D132)","v":0},{"$f":"+SUM(E123:E132)","v":0},0,0,0,0,null,{"$f":"+SUM(K123:K132)","v":0},{"$f":"+SUM(L123:L132)","v":0},{"$f":"+SUM(M123:M132)","v":0},{"$f":"+SUM(N123:N132)","v":0},0,0,0,0,null,{"$f":"+SUM(T123:T132)","v":0}]
["BTD_5 Regular",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTD_5 Agro",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTD_5 Jub. 1",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTD_5 Jub. 2",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTD_5 Político",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTD_5 x1",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTD_5 x2",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTD_5 Discap.",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTD_5 Discapacitados 601-más",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTD_5 Cruz Roja",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTS",{"$f":"+SUM(B134,B145,B156,B167,B178)","v":1604089.67},{"$f":"+SUM(C134,C145,C156,C167,C178)","v":520700.20999999996},{"$f":"+SUM(D134,D145,D156,D167,D178)","v":0.65},{"$f":"+SUM(E134,E145,E156,E167,E178)","v":2000.636},0.98966469738061835,0.17091813354986635,5.5087760650493909E-6,0.52800213667318718,null,{"$f":"+SUM(K134,K145,K156,K167,K178)","v":510906.83333333337},{"$f":"+SUM(L134,L145,L156,L167,L178)","v":59464.027111111049},{"$f":"+SUM(M134,M145,M156,M167,M178)","v":0},{"$f":"+SUM(N134,N145,N156,N167,N178)","v":113.66666666666666},0.97481677512129405,0.85784014824130694,0,0.84510532837670416,null,{"$f":"+SUM(T134,T145,T156,T167,T178)","v":0}]
["BTS_1 (0-300)",{"$f":"+SUM(B135:B144)","v":581729.80200000003},{"$f":"+SUM(C135:C144)","v":30520.710999999999},{"$f":"+SUM(D135:D144)","v":0},{"$f":"+SUM(E135:E144)","v":37.228000000000002},0.35890602577947972,1.0018323132104892E-2,0,9.8251073878853588E-3,null,{"$f":"+SUM(K135:K144)","v":381086.75000000006},{"$f":"+SUM(L135:L144)","v":28900.666000000001},{"$f":"+SUM(M135:M144)","v":0},{"$f":"+SUM(N135:N144)","v":47.416666666666664},0.72711839505595732,0.41692688521393473,0,0.35254027261462217,null,{"$f":"+SUM(T135:T144)","v":0}]
["BTS_1 Regular",415341.38199999998,30322.726999999999,0,37.228000000000002,0.25625045208768021,9.9533355344376354E-3,0,9.8251073878853588E-3,null,284526.16666666669,28787.582666666669,0,47.416666666666664,0.54287956655037328,0.41529552204962999,0,0.35254027261462217,null,0]
["BTS_1 Agro",0,187.15899999999999,0,0,0,6.1434326974939063E-5,0,0,null,0,100.58333333333333,0,0,0,1.4510356221929834E-3,0,0,null,0]
["BTS_1 Jub. 1",163533.89000000001,4.3899999999999997,0,0,0.10089443301403801,1.441003079841111E-6,0,0,null,95200.416666666672,2.4166666666666665,0,0,0.18164361310206947,3.4863324808282119E-5,0,0,null,0]
["BTS_1 Jub. 2",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTS_1 Político",0,4.2220000000000004,0,0,0,1.3858576316831828E-6,0,0,null,0,4.083333333333333,0,0,0,5.8906997089855995E-5,0,0,null,0]
["BTS_1 x1",0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"+K140/K$7","v":0},{"$f":"+L140/L$7","v":0},{"$f":"+M140/M$7","v":0},{"$f":"+N140/N$7","v":0},null,0]
["BTS_1 x2",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTS_1 Discap.",2854.53,0,0,0,1.7611406777614227E-3,0,0,0,null,1360.1666666666667,0,0,0,2.5952154035144962E-3,0,0,0,null,0]
["BTS_1 Discapacitados 601-más",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTS_1 Cruz Roja",0,2.2130000000000001,0,0,0,7.2640998079461943E-7,0,0,null,0,6,0,0,0,8.6557220213665952E-5,0,0,null,0]
["BTS_2 (301-750)",{"$f":"+SUM(B146:B155)","v":553213.86},{"$f":"+SUM(C146:C155)","v":77466.159},{"$f":"+SUM(D146:D155)","v":0.65},{"$f":"+SUM(E146:E155)","v":53.262999999999998},0.34131273181483912,2.5428012232906881E-2,5.5087760650493909E-6,1.4057018770842856E-2,null,{"$f":"+SUM(K146:K155)","v":102078.5},{"$f":"+SUM(L146:L155)","v":13192.111111111079},{"$f":"+SUM(M146:M155)","v":0},{"$f":"+SUM(N146:N155)","v":8.4166666666666661},0.19476708410806604,0.19031207775459852,0,6.2577447335811665E-2,null,{"$f":"+SUM(T146:T155)","v":0}]
["BTS_2 Regular",365756.55300000001,77020.240000000005,0.65,53.262999999999998,0.22565842490571186,2.5281640785900127E-2,5.5087760650493909E-6,1.4057018770842856E-2,null,67447.166666666672,13113.416666666635,0,8.4166666666666661,0.12869005699552222,0.18917681569503689,0,6.2577447335811665E-2,null,0]
["BTS_2 Agro",0,422.45100000000002,0,0,0,1.3866815309383993E-4,0,0,null,0,71.916666666666671,0,0,0,1.0374844589499128E-3,0,0,null,0]
["BTS_2 Jub. 1",144233.54500000001,1.734,0,0,8.8986825571016129E-2,5.6917980420147758E-7,0,0,null,29034.75,0,0,0,5.5398674503511221E-2,0,0,0,null,0]
["BTS_2 Jub. 2",40103.067000000003,2.0579999999999998,0,0,2.4742126583602815E-2,6.7553173993462565E-7,0,0,null,5006.5,0,0,0,9.5524660588373906E-3,0,0,0,null,0]
["BTS_2 Político",0,7.3890000000000002,0,0,0,2.4254149788031825E-6,0,0,null,0,1.7777777777777777,0,0,0,2.5646583767012135E-5,0,0,null,0]
["BTS_2 x1",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTS_2 x2",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTS_2 Discap.",3120.6950000000002,0,0,0,1.9253547545083369E-3,0,0,0,null,590.08333333333337,0,0,0,1.1258865501952058E-3,0,0,0,null,0]
["BTS_2 Discapacitados 601-más",0,0,0,0,{"$f":"+B154/B$7","v":0},{"$f":"+C154/C$7","v":0},{"$f":"+D154/D$7","v":0},{"$f":"+E154/E$7","v":0},null,0,0,0,0,0,0,0,0,null,0]
["BTS_2 Cruz Roja",0,12.286999999999999,0,0,0,4.033167389978982E-6,0,0,null,0,5,0,0,0,7.2131016844721626E-5,0,0,null,0]
["BTS_3 (751-más)",{"$f":"+SUM(B157:B166)","v":469146.00800000003},{"$f":"+SUM(C157:C166)","v":412713.33999999997},{"$f":"+SUM(D157:D166)","v":0},{"$f":"+SUM(E157:E166)","v":1910.145},0.28944593978629962,0.13547179818485458,0,0.50412001051445898,null,{"$f":"+SUM(K157:K166)","v":27741.583333333332},{"$f":"+SUM(L157:L166)","v":17371.249999999967},{"$f":"+SUM(M157:M166)","v":0},{"$f":"+SUM(N157:N166)","v":57.833333333333336},5.293129595727069E-2,0.25060118527277364,0,0.42998760842627032,null,{"$f":"+SUM(T157:T166)","v":0}]
["BTS_3 Regular",362439.33199999999,409235.12800000003,0,1910.145,0.22361182079217148,0.13433008652099576,0,0.50412001051445898,null,20383.75,17233.749999999964,0,57.833333333333336,3.8892455812808681E-2,0.24861758230954376,0,0.42998760842627032,null,0]
["BTS_3 Agro",0,2995.6210000000001,0,0,0,9.8330275331132339E-4,0,0,null,0,119.66666666666667,0,0,0,1.7263356698170044E-3,0,0,null,0]
["BTS_3 Jub. 1",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTS_3 Jub. 2",106516.808,144.827,0,0,6.571697737774812E-2,4.7538987026001958E-5,0,0,null,7290.583333333333,1.1666666666666667,0,0,1.391052628398926E-2,1.6830570597101713E-5,0,0,null,0]
["BTS_3 Político",0,27.6,0,0,0,9.0596093402311325E-6,0,0,null,0,1.6666666666666667,0,0,0,2.4043672281573879E-5,0,0,null,0]
["BTS_3 x1",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTS_3 x2",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTS_3 Discap.",189.86799999999999,0,0,0,1.1714161638000153E-4,0,0,0,null,67.25,0,0,0,1.2831386047274833E-4,0,0,0,null,0]
["BTS_3 Discapacitados 601-más",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTS_3 Cruz Roja",0,310.16399999999999,0,0,0,1.0181031418128437E-4,0,0,null,0,15,0,0,0,2.1639305053416488E-4,0,0,null,0]
["BTS_4 (xxx)",{"$f":"+SUM(B168:B177)","v":0},{"$f":"+SUM(C168:C177)","v":0},{"$f":"+SUM(D168:D177)","v":0},{"$f":"+SUM(E168:E177)","v":0},0,0,0,0,null,{"$f":"+SUM(K168:K177)","v":0},{"$f":"+SUM(L168:L177)","v":0},{"$f":"+SUM(M168:M177)","v":0},{"$f":"+SUM(N168:N177)","v":0},0,0,0,0,null,{"$f":"+SUM(T168:T177)","v":0}]
["BTS_4 Regular",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTS_4 Agro",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTS_4 Jub. 1",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTS_4 Jub. 2",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTS_4 Político",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTS_4 x1",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTS_4 x2",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTS_4 Discap.",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTS_4 Discapacitados 601-más",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTS_4 Cruz Roja",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTS_5 (xxx)",{"$f":"+SUM(B179:B188)","v":0},{"$f":"+SUM(C179:C188)","v":0},{"$f":"+SUM(D179:D188)","v":0},{"$f":"+SUM(E179:E188)","v":0},0,0,0,0,null,{"$f":"+SUM(K179:K188)","v":0},{"$f":"+SUM(L179:L188)","v":0},{"$f":"+SUM(M179:M188)","v":0},{"$f":"+SUM(N179:N188)","v":0},0,0,0,0,null,{"$f":"+SUM(T179:T188)","v":0}]
["BTS_5 Regular",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTS_5 Agro",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTS_5 Jub. 1",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTS_5 Jub. 2",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTS_5 Político",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTS_5 x1",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTS_5 x2",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTS_5 Discap.",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTS_5 Discapacitados 601-más",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTS_5 Cruz Roja",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["Alumbrado Público",0,0,117992.89200000001,0,0,0,0.99999449122393502,0,null,0,0,1,0,0,0,1,0]
["GRANDES CLIENTES",{"$f":"+SUM(B191:B192)","v":0},{"$f":"+SUM(C191:C192)","v":0},{"$f":"+SUM(D191:D192)","v":0},{"$f":"+SUM(E191:E192)","v":0},0,0,0,0,null,{"$f":"+SUM(K191:K192)","v":0},{"$f":"+SUM(L191:L192)","v":0},{"$f":"+SUM(M191:M192)","v":0},{"$f":"+SUM(N191:N192)","v":0},0,0,0,0,null,{"$f":"+SUM(T191:T192)","v":0}]
["MTD_GC",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTD_GC",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTSH",{"$f":"+SUM(B194,B198,B202)","v":388.08100000000002},{"$f":"+SUM(C194,C198,C202)","v":839.09699999999998},{"$f":"+SUM(D194,D198,D202)","v":0},{"$f":"+SUM(E194,E198,E202)","v":0},{"$f":"+B193/B$7","v":2.3943179275268806E-4},{"$f":"+C193/C$7","v":2.7543083400579429E-4},{"$f":"+D193/D$7","v":0},{"$f":"+E193/E$7","v":0},null,20.083333333333336,41.916666666666664,0,0,{"$f":"+K193/K$7","v":3.8319256968937235E-5},{"$f":"+L193/L$7","v":6.0469835788158296E-4},{"$f":"+M193/M$7","v":0},{"$f":"+N193/N$7","v":0},null,{"$f":"+SUM(T194,T198,T202)","v":0}]
["BTSH_1",388.08100000000002,839.09699999999998,0,0,{"$f":"+B194/B$7","v":2.3943179275268806E-4},{"$f":"+C194/C$7","v":2.7543083400579429E-4},{"$f":"+D194/D$7","v":0},{"$f":"+E194/E$7","v":0},null,20.083333333333336,41.916666666666664,0,0,{"$f":"+K194/K$7","v":3.8319256968937235E-5},{"$f":"+L194/L$7","v":6.0469835788158296E-4},{"$f":"+M194/M$7","v":0},{"$f":"+N194/N$7","v":0},null,0]
["BTSH_1 Punta",75.650999999999996,148.04,0,0,4.6673901978024183E-5,4.8593643722022342E-5,0,0,null,20.083333333333336,41.916666666666664,0,0,3.8319256968937235E-5,6.0469835788158296E-4,0,0,null,0]
["BTSH_1 Fuera de Punta Medio",108.029,262.23700000000002,0,0,6.6649944571571748E-5,8.6078433860659108E-5,0,{"$f":"+E196/E$7","v":0},null,0,0,0,0,0,0,0,0,null,0]
["BTSH_1 Fuera de Punta Bajo",204.40100000000001,428.82,0,0,1.2610794620309212E-4,1.4075875642311281E-4,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTSH_2",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTSH_2 Punta",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTSH_2 Fuera de Punta Medio",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTSH_2 Fuera de Punta Bajo",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTSH_3",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTSH_3 Punta",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTSH_3 Fuera de Punta Medio",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTSH_3 Fuera de Punta Bajo",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTS Prepago",{"$f":"+SUM(B207,B218,B229,B240,B251)","v":10908.447},{"$f":"+SUM(C207,C218,C229,C240,C251)","v":269.95299999999997},{"$f":"+SUM(D207,D218,D229,D240,D251)","v":0},{"$f":"+SUM(E207,E218,E229,E240,E251)","v":0},6.730113098445123E-3,8.8611185515341108E-5,0,0,null,{"$f":"+SUM(K207,K218,K229,K240,K251)","v":13100.083333333334},{"$f":"+SUM(L207,L218,L229,L240,L251)","v":234.66666666666666},{"$f":"+SUM(M207,M218,M229,M240,M251)","v":0},{"$f":"+SUM(N207,N218,N229,N240,N251)","v":0},2.4995126617319098E-2,3.3853490572456017E-3,0,0,null,{"$f":"+SUM(T207,T218,T229,T240,T251)","v":0}]
["BTS Prep",{"$f":"+SUM(B208:B217)","v":10908.447},{"$f":"+SUM(C208:C217)","v":269.95299999999997},{"$f":"+SUM(D208:D217)","v":0},{"$f":"+SUM(E208:E217)","v":0},6.730113098445123E-3,8.8611185515341108E-5,0,0,null,{"$f":"+SUM(K208:K217)","v":13100.083333333334},{"$f":"+SUM(L208:L217)","v":234.66666666666666},{"$f":"+SUM(M208:M217)","v":0},{"$f":"+SUM(N208:N217)","v":0},2.4995126617319098E-2,3.3853490572456017E-3,0,0,null,{"$f":"+SUM(T208:T217)","v":0}]
["BTS Prepago Regular",8144.4411520382173,269.95299999999997,0,0,5.0248225138599372E-3,8.8611185515341108E-5,0,0,null,9780.7559403396262,175.2063201124445,0,0,1.8661807480248968E-2,2.527562005466485E-3,0,0,null,0]
["BTS Prepago Agro",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTS Prepago Jub. 1",2725.0716525469593,0,0,0,1.6812696090477213E-3,0,0,0,null,3272.5708561144907,58.62277931322577,0,0,6.2441070664484358E-3,8.4570413642533736E-4,0,0,null,0]
["BTS Prepago Jub. 2",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTS Prepago Político",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTS Prepago x1",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTS Prepago x2",0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"+K214/K$7","v":0},{"$f":"+L214/L$7","v":0},{"$f":"+M214/M$7","v":0},{"$f":"+N214/N$7","v":0},null,0]
["BTS Prepago Discap.",38.934195414823527,0,0,0,2.4020975537464303E-5,0,0,0,null,46.756536879215965,0.83756724099638136,0,0,8.9212070621689648E-5,1.2082915353779401E-5,0,0,null,0]
["BTS Prepago Discapacitados 601-más",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTS Prepago Cruz Roja",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X1D_2 (10,001-30,000)",{"$f":"+SUM(B219:B228)","v":0},{"$f":"+SUM(C219:C228)","v":0},{"$f":"+SUM(D219:D228)","v":0},{"$f":"+SUM(E219:E228)","v":0},0,0,0,0,null,{"$f":"+SUM(K219:K228)","v":0},{"$f":"+SUM(L219:L228)","v":0},{"$f":"+SUM(M219:M228)","v":0},{"$f":"+SUM(N219:N228)","v":0},0,0,0,0,null,{"$f":"+SUM(T219:T228)","v":0}]
["X1D_2 Regular",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X1D_2 Agro",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X1D_2 Jub. 1",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X1D_2 Jub. 2",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X1D_2 Político",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X1D_2 x1",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X1D_2 x2",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X1D_2 Discap.",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X1D_2 Discapacitados 601-más",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X1D_2 Cruz Roja",0,0,0,0,{"$f":"+B228/B$7","v":0},{"$f":"+C228/C$7","v":0},{"$f":"+D228/D$7","v":0},{"$f":"+E228/E$7","v":0},null,0,0,0,0,0,0,0,0,null,0]
["X1D_3 (30,001-50,000)",{"$f":"+SUM(B230:B239)","v":0},{"$f":"+SUM(C230:C239)","v":0},{"$f":"+SUM(D230:D239)","v":0},{"$f":"+SUM(E230:E239)","v":0},0,0,0,0,null,{"$f":"+SUM(K230:K239)","v":0},{"$f":"+SUM(L230:L239)","v":0},{"$f":"+SUM(M230:M239)","v":0},{"$f":"+SUM(N230:N239)","v":0},0,0,0,0,null,{"$f":"+SUM(T230:T239)","v":0}]
["X1D_3 Regular",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X1D_3 Agro",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X1D_3 Jub. 1",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X1D_3 Jub. 2",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X1D_3 Político",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X1D_3 x1",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X1D_3 x2",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X1D_3 Discap.",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X1D_3 Discapacitados 601-más",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X1D_3 Cruz Roja",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X1D_4 (50,001-más)",{"$f":"+SUM(B241:B250)","v":0},{"$f":"+SUM(C241:C250)","v":0},{"$f":"+SUM(D241:D250)","v":0},{"$f":"+SUM(E241:E250)","v":0},0,0,0,0,null,{"$f":"+SUM(K241:K250)","v":0},{"$f":"+SUM(L241:L250)","v":0},{"$f":"+SUM(M241:M250)","v":0},{"$f":"+SUM(N241:N250)","v":0},0,0,0,0,null,{"$f":"+SUM(T241:T250)","v":0}]
["X1D_4 Regular",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X1D_4 Agro",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X1D_4 Jub. 1",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X1D_4 Jub. 2",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X1D_4 Político",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X1D_4 x1",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X1D_4 x2",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X1D_4 Discap.",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X1D_4 Discapacitados 601-más",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X1D_4 Cruz Roja",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X1D_5 (xxx)",{"$f":"+SUM(B252:B261)","v":0},{"$f":"+SUM(C252:C261)","v":0},{"$f":"+SUM(D252:D261)","v":0},{"$f":"+SUM(E252:E261)","v":0},0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(T252:T261)","v":0}]
["X1D_5 Regular",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X1D_5 Agro",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X1D_5 Jub. 1",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X1D_5 Jub. 2",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X1D_5 Político",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X1D_5 x1",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X1D_5 x2",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X1D_5 Discap.",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X1D_5 Discapacitados 601-más",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X1D_5 Cruz Roja",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X2H",{"$f":"+SUM(B263:B264)","v":0},{"$f":"+SUM(C263:C264)","v":0},{"$f":"+SUM(D263:D264)","v":0},{"$f":"+SUM(E263:E264)","v":0},{"$f":"+B262/B$7","v":0},{"$f":"+C262/C$7","v":0},{"$f":"+D262/D$7","v":0},{"$f":"+E262/E$7","v":0},null,0,0,0,0,{"$f":"+K262/K$7","v":0},{"$f":"+L262/L$7","v":0},{"$f":"+M262/M$7","v":0},{"$f":"+N262/N$7","v":0},null,{"$f":"+SUM(T263:T264)","v":0}]
["X2H Punta",0,0,0,0,{"$f":"+B263/B$7","v":0},{"$f":"+C263/C$7","v":0},{"$f":"+D263/D$7","v":0},{"$f":"+E263/E$7","v":0},null,0,0,0,0,{"$f":"+K263/K$7","v":0},{"$f":"+L263/L$7","v":0},{"$f":"+M263/M$7","v":0},{"$f":"+N263/N$7","v":0},null,0]
["X2H Fuera de Punta",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X2D",{"$f":"+SUM(B266,B277,B288,B299,B310)","v":0},{"$f":"+SUM(C266,C277,C288,C299,C310)","v":0},{"$f":"+SUM(D266,D277,D288,D299,D310)","v":0},{"$f":"+SUM(E266,E277,E288,E299,E310)","v":0},0,0,0,0,null,{"$f":"+SUM(K266,K277,K288,K299,K310)","v":0},{"$f":"+SUM(L266,L277,L288,L299,L310)","v":0},{"$f":"+SUM(M266,M277,M288,M299,M310)","v":0},{"$f":"+SUM(N266,N277,N288,N299,N310)","v":0},0,0,0,0,null,{"$f":"+SUM(T266,T277,T288,T299,T310)","v":0}]
["X2D_1 (0 - 10000)",{"$f":"+SUM(B267:B276)","v":0},{"$f":"+SUM(C267:C276)","v":0},{"$f":"+SUM(D267:D276)","v":0},{"$f":"+SUM(E267:E276)","v":0},0,0,0,0,null,{"$f":"+SUM(K267:K276)","v":0},{"$f":"+SUM(L267:L276)","v":0},{"$f":"+SUM(M267:M276)","v":0},{"$f":"+SUM(N267:N276)","v":0},0,0,0,0,null,{"$f":"+SUM(T267:T276)","v":0}]
["X2D_1 Regular",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X2D_1 Agro",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X2D_1 Jub. 1",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X2D_1 Jub. 2",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X2D_1 Político",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X2D_1 x1",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X2D_1 x2",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X2D_1 Discap.",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X2D_1 Discapacitados 601-más",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X2D_1 Cruz Roja",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X2D_2 (10,001-30,000)",{"$f":"+SUM(B278:B287)","v":0},{"$f":"+SUM(C278:C287)","v":0},{"$f":"+SUM(D278:D287)","v":0},{"$f":"+SUM(E278:E287)","v":0},0,0,0,0,null,{"$f":"+SUM(K278:K287)","v":0},{"$f":"+SUM(L278:L287)","v":0},{"$f":"+SUM(M278:M287)","v":0},{"$f":"+SUM(N278:N287)","v":0},0,0,0,0,null,{"$f":"+SUM(T278:T287)","v":0}]
["X2D_2 Regular",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X2D_2 Agro",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X2D_2 Jub. 1",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X2D_2 Jub. 2",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X2D_2 Político",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X2D_2 x1",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X2D_2 x2",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X2D_2 Discap.",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X2D_2 Discapacitados 601-más",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X2D_2 Cruz Roja",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X2D_3 (30,001-50,000)",{"$f":"+SUM(B289:B298)","v":0},{"$f":"+SUM(C289:C298)","v":0},{"$f":"+SUM(D289:D298)","v":0},{"$f":"+SUM(E289:E298)","v":0},0,0,0,0,null,{"$f":"+SUM(K289:K298)","v":0},{"$f":"+SUM(L289:L298)","v":0},{"$f":"+SUM(M289:M298)","v":0},{"$f":"+SUM(N289:N298)","v":0},0,0,0,0,null,{"$f":"+SUM(T289:T298)","v":0}]
["X2D_3 Regular",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X2D_3 Agro",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X2D_3 Jub. 1",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X2D_3 Jub. 2",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X2D_3 Político",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X2D_3 x1",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X2D_3 x2",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X2D_3 Discap.",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X2D_3 Discapacitados 601-más",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X2D_3 Cruz Roja",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X2D_4 (50,001-más)",{"$f":"+SUM(B300:B309)","v":0},{"$f":"+SUM(C300:C309)","v":0},{"$f":"+SUM(D300:D309)","v":0},{"$f":"+SUM(E300:E309)","v":0},0,0,0,0,null,{"$f":"+SUM(K300:K309)","v":0},{"$f":"+SUM(L300:L309)","v":0},{"$f":"+SUM(M300:M309)","v":0},{"$f":"+SUM(N300:N309)","v":0},0,0,0,0,null,{"$f":"+SUM(T300:T309)","v":0}]
["X2D_4 Regular",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X2D_4 Agro",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X2D_4 Jub. 1",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X2D_4 Jub. 2",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X2D_4 Político",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X2D_4 x1",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X2D_4 x2",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X2D_4 Discap.",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X2D_4 Discapacitados 601-más",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X2D_4 Cruz Roja",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X2D_5 (xxx)",{"$f":"+SUM(B311:B320)","v":0},{"$f":"+SUM(C311:C320)","v":0},{"$f":"+SUM(D311:D320)","v":0},{"$f":"+SUM(E311:E320)","v":0},0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(T311:T320)","v":0}]
["X2D_5 Regular",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X2D_5 Agro",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X2D_5 Jub. 1",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X2D_5 Jub. 2",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X2D_5 Político",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X2D_5 x1",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X2D_5 x2",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X2D_5 Discap.",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X2D_5 Discapacitados 601-más",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X2D_5 Cruz Roja",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X3D",{"$f":"+SUM(B322,B333,B344,B355,B366)","v":0},{"$f":"+SUM(C322,C333,C344,C355,C366)","v":0},{"$f":"+SUM(D322,D333,D344,D355,D366)","v":0},{"$f":"+SUM(E322,E333,E344,E355,E366)","v":0},{"$f":"+B321/B$7","v":0},{"$f":"+C321/C$7","v":0},{"$f":"+D321/D$7","v":0},{"$f":"+E321/E$7","v":0},null,{"$f":"+SUM(K322,K333,K344,K355,K366)","v":0},{"$f":"+SUM(L322,L333,L344,L355,L366)","v":0},{"$f":"+SUM(M322,M333,M344,M355,M366)","v":0},{"$f":"+SUM(N322,N333,N344,N355,N366)","v":0},{"$f":"+K321/K$7","v":0},{"$f":"+L321/L$7","v":0},{"$f":"+M321/M$7","v":0},{"$f":"+N321/N$7","v":0},null,{"$f":"+SUM(T322,T333,T344,T355,T366)","v":0}]
["X3D_1 (0-10,000)",{"$f":"+SUM(B323:B332)","v":0},{"$f":"+SUM(C323:C332)","v":0},{"$f":"+SUM(D323:D332)","v":0},{"$f":"+SUM(E323:E332)","v":0},0,0,0,0,null,{"$f":"+SUM(K323:K332)","v":0},{"$f":"+SUM(L323:L332)","v":0},{"$f":"+SUM(M323:M332)","v":0},{"$f":"+SUM(N323:N332)","v":0},0,0,0,0,null,{"$f":"+SUM(T323:T332)","v":0}]
["X3D_1 Regular",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X3D_1 Agro",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X3D_1 Jub. 1",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X3D_1 Jub. 2",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X3D_1 Político",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X3D_1 x1",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X3D_1 x2",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X3D_1 Discap.",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X3D_1 Discapacitados 601-más",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X3D_1 Cruz Roja",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X3D_2 (10,001-30,000)",{"$f":"+SUM(B334:B343)","v":0},{"$f":"+SUM(C334:C343)","v":0},{"$f":"+SUM(D334:D343)","v":0},{"$f":"+SUM(E334:E343)","v":0},0,0,0,0,null,{"$f":"+SUM(K334:K343)","v":0},{"$f":"+SUM(L334:L343)","v":0},{"$f":"+SUM(M334:M343)","v":0},{"$f":"+SUM(N334:N343)","v":0},0,0,0,0,null,{"$f":"+SUM(T334:T343)","v":0}]
["X3D_2 Regular",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X3D_2 Agro",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X3D_2 Jub. 1",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X3D_2 Jub. 2",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X3D_2 Político",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X3D_2 x1",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X3D_2 x2",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X3D_2 Discap.",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X3D_2 Discapacitados 601-más",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X3D_2 Cruz Roja",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X3D_3 (30,001-50,000)",{"$f":"+SUM(B345:B354)","v":0},{"$f":"+SUM(C345:C354)","v":0},{"$f":"+SUM(D345:D354)","v":0},{"$f":"+SUM(E345:E354)","v":0},0,0,0,0,null,{"$f":"+SUM(K345:K354)","v":0},{"$f":"+SUM(L345:L354)","v":0},{"$f":"+SUM(M345:M354)","v":0},{"$f":"+SUM(N345:N354)","v":0},0,0,0,0,null,{"$f":"+SUM(T345:T354)","v":0}]
["X3D_3 Regular",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X3D_3 Agro",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X3D_3 Jub. 1",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X3D_3 Jub. 2",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X3D_3 Político",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X3D_3 x1",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X3D_3 x2",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X3D_3 Discap.",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X3D_3 Discapacitados 601-más",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X3D_3 Cruz Roja",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X3D_4 (50,001-más)",{"$f":"+SUM(B356:B365)","v":0},{"$f":"+SUM(C356:C365)","v":0},{"$f":"+SUM(D356:D365)","v":0},{"$f":"+SUM(E356:E365)","v":0},0,0,0,0,null,{"$f":"+SUM(K356:K365)","v":0},{"$f":"+SUM(L356:L365)","v":0},{"$f":"+SUM(M356:M365)","v":0},{"$f":"+SUM(N356:N365)","v":0},0,0,0,0,null,{"$f":"+SUM(T356:T365)","v":0}]
["X3D_4 Regular",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X3D_4 Agro",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X3D_4 Jub. 1",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X3D_4 Jub. 2",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X3D_4 Político",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X3D_4 x1",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X3D_4 x2",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X3D_4 Discap.",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X3D_4 Discapacitados 601-más",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X3D_4 Cruz Roja",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X3D_5 (xxx)",{"$f":"+SUM(B367:B376)","v":0},{"$f":"+SUM(C367:C376)","v":0},{"$f":"+SUM(D367:D376)","v":0},{"$f":"+SUM(E367:E376)","v":0},0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(T367:T376)","v":0}]
["X3D_5 Regular",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X3D_5 Agro",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X3D_5 Jub. 1",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X3D_5 Jub. 2",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X3D_5 Político",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X3D_5 x1",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X3D_5 x2",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X3D_5 Discap.",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X3D_5 Discapacitados 601-más",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["X3D_5 Cruz Roja",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]

{"sheet":"Diseño","index":7,"n_rows":149,"n_cols":61,"rows_kept":149,"cut":false,"hidden":false,"merged":[[3,1,3,4],[4,6,4,7],[4,8,4,9],[4,0,5,0],[4,38,4,39],[4,11,4,12],[4,13,4,14],[4,16,4,17],[4,18,4,19],[4,21,4,22],[4,23,4,24],[4,26,4,27],[4,28,4,29],[4,31,4,32],[4,33,4,34],[4,36,4,37],[4,56,4,57],[4,58,4,59],[4,1,4,2],[4,3,4,4],[3,6,3,9],[3,11,3,14],[3,16,3,19],[3,21,3,24],[3,26,3,29],[3,31,3,34],[4,41,4,42],[4,43,4,44],[4,46,4,47],[4,48,4,49],[4,51,4,52],[4,53,4,54],[3,36,3,39],[3,41,3,44],[3,46,3,49],[3,51,3,54],[3,56,3,59]]}
["Diseño de Cargos"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2.1054938149434755E-2]
[]
[null,"CD",null,null,null,null,"CCOMF",null,null,null,null,"CCOMV",null,null,null,null,"CSERAP",null,null,null,null,"CX",null,null,null,null,"CENEGEN",null,null,null,null,"CPOTGEN",null,null,null,null,"CCONAP",null,null,null,null,"CPT",null,null,null,null,"CPET",null,null,null,null,"CPERDP",null,null,null,null,"CPERDE"]
["Categorías ","Criterio de Recupero",null,"Cargo Relativo",null,null,{"$f":"+B5","v":"Criterio de Recupero"},null,{"$f":"+D5","v":"Cargo Relativo"},null,null,{"$f":"+G5","v":"Criterio de Recupero"},null,{"$f":"+I5","v":"Cargo Relativo"},null,null,{"$f":"+L5","v":"Criterio de Recupero"},null,{"$f":"+N5","v":"Cargo Relativo"},null,null,{"$f":"+Q5","v":"Criterio de Recupero"},null,{"$f":"+S5","v":"Cargo Relativo"},null,null,{"$f":"+V5","v":"Criterio de Recupero"},null,{"$f":"+X5","v":"Cargo Relativo"},null,null,{"$f":"+AA5","v":"Criterio de Recupero"},null,{"$f":"+AC5","v":"Cargo Relativo"},null,null,{"$f":"+AF5","v":"Criterio de Recupero"},null,{"$f":"+AH5","v":"Cargo Relativo"},null,null,{"$f":"+AK5","v":"Criterio de Recupero"},null,{"$f":"+AM5","v":"Cargo Relativo"},null,null,{"$f":"+AP5","v":"Criterio de Recupero"},null,{"$f":"+AR5","v":"Cargo Relativo"},null,null,{"$f":"+AU5","v":"Criterio de Recupero"},null,{"$f":"+AW5","v":"Cargo Relativo"},null,null,{"$f":"+AZ5","v":"Criterio de Recupero"},null,{"$f":"+BB5","v":"Cargo Relativo"}]
[null,"Energía","Potencia","Energía","Potencia",null,"Energía","Cliente","Energía","Cliente",null,"Energía","Potencia","Energía","Potencia",null,"Energía","Clientes","Energía","Cliente",null,"Energía","Conexiones","Energía","Conexiones",null,"Energía","Potencia","Energía","Potencia",null,"Energía","Potencia","Energía","Potencia",null,"Energía","Potencia","Energía","Potencia",null,"Energía","Potencia","Energía","Potencia",null,"Energía","Potencia","Energía","Potencia",null,"Energía","Potencia","Energía","Potencia",null,"Energía","Potencia","Energía","Potencia"]
[{"$f":"+DdaAñoBase!A7","v":"TOTAL"}]
[{"$f":"+DdaAñoBase!A8","v":"ATH"},null,null,0,0,null,null,1,null,14.34,null,null,null,0,0,null,null,0,0,0,null,0,1,null,201.75,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0]
[{"$f":"+DdaAñoBase!A9","v":"ATH Punta"},0,1,0,6.89,null,0,null,null,0,null,1,0,8.1099999999999992E-3,0,null,1,null,1.33E-3,0,null,null,null,null,0,null,1,0,{"$f":"0.1954*1.2","v":0.23447999999999997},0,null,0.85,0.15,1.24E-3,1.04,null,1,0,1.99E-3,0,null,0.5,0.5,1.5200000000000001E-3,5.36,null,1,0,2.64E-3,0,null,0,1,0,0,null,0.92,0.08,1.1089999999999999E-2,2.92]
[{"$f":"+DdaAñoBase!A10","v":"ATH Fuera de Punta Medio"},0,1,0,5.66,null,0,null,null,0,null,1,0,8.1099999999999992E-3,0,null,1,null,1.33E-3,0,null,null,null,null,0,null,1,0,9.9970000000000003E-2,0,null,0.85,0.15,1.24E-3,0,null,1,0,1.99E-3,0,null,0.5,0.5,1.5200000000000001E-3,0.15,null,1,0,2.64E-3,0,null,0,0,0,0,null,0.92,0.08,7.2100000000000003E-3,0.08,{"$f":"+BH9/BH10","v":36.5}]
[{"$f":"+DdaAñoBase!A11","v":"ATH Fuera de Punta Bajo"},0,1,0,5.66,null,0,null,null,0,null,1,0,8.1099999999999992E-3,0,null,1,null,1.33E-3,0,null,null,null,null,0,null,1,0,4.5440000000000001E-2,0,null,0.85,0.15,1.24E-3,0,null,1,0,1.99E-3,0,null,0.5,0.5,1.5200000000000001E-3,0.15,null,1,0,2.64E-3,0,null,0,0,0,0,null,0.92,0.08,7.2100000000000003E-3,0.08]
[{"$f":"+DdaAñoBase!A12","v":"ATD"},0,1,0,6.51,null,0,1,null,14.34,null,1,0,8.1099999999999992E-3,0,null,1,0,1.33E-3,0,null,0,1,null,201.75,null,1,0,9.5589999999999994E-2,0,null,0.85,0.15,1.8630000000000001E-2,0.31,null,1,0,1.99E-3,0,null,0.5,0.5,2.657E-2,2.5499999999999998,null,1,0,2.64E-3,0,null,0,1,0,0,null,0.92,0.08,8.1099999999999992E-3,0.08]
[{"$f":"+DdaAñoBase!A13","v":"MTH"},null,null,0,0,null,null,1,null,14.34,null,null,null,0,0,null,null,0,0,0,null,0,1,null,142,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0]
[{"$f":"+DdaAñoBase!A14","v":"MTH Punta"},0,1,0,15.16,null,0,null,null,0,null,1,0,8.1099999999999992E-3,0,null,1,null,1.33E-3,0,null,null,null,null,0,null,1,0,{"$f":"0.24851*1.2","v":0.29821199999999998},0,null,0.85,0.15,9.1E-4,0.09,null,1,0,1.99E-3,0,null,0.5,0.5,5.0299999999999997E-3,2.5,null,1,0,2.64E-3,0,null,0,1,0,0,null,0.92,0.08,1.064E-2,0.42]
[{"$f":"+DdaAñoBase!A15","v":"MTH Fuera de Punta Medio"},0,1,0,2.5099999999999998,null,0,null,null,0,null,1,0,8.1099999999999992E-3,0,null,1,null,1.33E-3,0,null,null,null,null,0,null,1,0,0.13016,0,null,0.85,0.15,9.1E-4,0,null,1,0,1.99E-3,0,null,0.5,0.5,5.0299999999999997E-3,0.27,null,1,0,2.64E-3,0,null,0,0,0,0,null,0.92,0.08,7.2700000000000004E-3,0.03,{"$f":"+BH14/BH15","v":14}]
[{"$f":"+DdaAñoBase!A16","v":"MTH Fuera de Punta Bajo"},0,1,0,2.5099999999999998,null,0,null,null,0,null,1,0,8.1099999999999992E-3,0,null,1,null,1.33E-3,0,null,null,null,null,0,null,1,0,5.917E-2,0,null,0.85,0.15,9.1E-4,0,null,1,0,1.99E-3,0,null,0.5,0.5,5.0299999999999997E-3,0.27,null,1,0,2.64E-3,0,null,0,0,0,0,null,0.92,0.08,7.2700000000000004E-3,0.03]
[{"$f":"+DdaAñoBase!A17","v":"MTD"},0,1,0,0,null,0,1,null,14.27,null,1,0,0,0,null,1,0,0,0,null,0,1,null,142,null,1,0,0,0,null,0.85,0.15,0,0,null,1,0,0,0,null,0.5,0.5,0,0,null,1,0,0,0,null,0,1,0,0,null,0.92,0.08,0,0]
[{"$f":"+DdaAñoBase!A18","v":"MTD_1 (0-10,000)"},null,null,0,16.89,null,null,null,null,14.27,null,null,null,8.1200000000000005E-3,0,null,null,null,1.34E-3,0,null,null,null,null,0,null,null,null,9.9790000000000004E-2,0,null,null,null,2.257E-2,1.75,null,null,null,1.99E-3,0,null,null,null,3.63E-3,1.59,null,null,null,2.64E-3,0,null,null,null,0,0,null,null,null,1.6219999999999998E-2,0.37]
[{"$f":"+DdaAñoBase!A29","v":"MTD_2 (10,001-30,000)"},null,null,0,16.89,null,null,null,null,14.27,null,null,null,8.1200000000000005E-3,0,null,null,null,1.34E-3,0,null,null,null,null,0,null,null,null,9.9790000000000004E-2,0,null,null,null,2.257E-2,1.75,null,null,null,1.99E-3,0,null,null,null,3.63E-3,1.59,null,null,null,2.64E-3,0,null,null,null,0,0,null,null,null,8.1099999999999992E-3,0.37]
[{"$f":"+DdaAñoBase!A40","v":"MTD_3 (30,001-50,000)"},null,null,0,16.89,null,null,null,null,14.27,null,null,null,8.1200000000000005E-3,0,null,null,null,1.34E-3,0,null,null,null,null,0,null,null,null,9.9790000000000004E-2,0,null,null,null,2.257E-2,1.75,null,null,null,1.99E-3,0,null,null,null,3.63E-3,1.59,null,null,null,2.64E-3,0,null,null,null,0,0,null,null,null,8.1099999999999992E-3,0.37]
[{"$f":"+DdaAñoBase!A51","v":"MTD_4 (50,001-más)"},null,null,0,16.89,null,null,null,null,14.27,null,null,null,8.1200000000000005E-3,0,null,null,null,1.34E-3,0,null,null,null,null,0,null,null,null,9.9790000000000004E-2,0,null,null,null,2.257E-2,1.75,null,null,null,1.99E-3,0,null,null,null,3.63E-3,1.59,null,null,null,2.64E-3,0,null,null,null,0,0,null,null,null,8.1099999999999992E-3,0.37]
[{"$f":"+DdaAñoBase!A62","v":"MTD_5 (xxx)"},null,null,0,0,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0]
[{"$f":"+DdaAñoBase!A73","v":"BTH"},0,1,0,0,null,null,1,null,5.67,null,1,0,0,0,null,null,0,0,0,null,0,1,null,71.69,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0]
[{"$f":"+DdaAñoBase!A74","v":"BTH Punta"},0,1,0,16.59,null,0,null,null,0,null,1,0,8.1099999999999992E-3,0,null,1,null,1.33E-3,0,null,null,null,null,0,null,1,0,{"$f":"0.23999*1.2","v":0.28798800000000002},0,null,0.85,0.15,1.3600000000000001E-3,0.09,null,1,0,1.99E-3,0,null,0.5,0.5,5.8900000000000003E-3,2.0699999999999998,null,1,0,2.64E-3,0,null,0,1,0,0,null,0.92,0.08,1.0540000000000001E-2,0.28999999999999998]
[{"$f":"+DdaAñoBase!A75","v":"BTH Fuera de Punta Medio"},0,1,0,2.29,null,0,null,null,0,null,1,0,8.1099999999999992E-3,0,null,1,null,1.33E-3,0,null,null,null,null,0,null,1,0,0.11998,0,null,0.85,0.15,1.3600000000000001E-3,0,null,1,0,1.99E-3,0,null,0.5,0.5,5.8900000000000003E-3,0.2,null,1,0,2.64E-3,0,null,0,0,0,0,null,0.92,0.08,7.2500000000000004E-3,0.02]
[{"$f":"+DdaAñoBase!A76","v":"BTH Fuera de Punta Bajo"},0,1,0,2.29,null,0,null,null,0,null,1,0,8.1099999999999992E-3,0,null,1,null,1.33E-3,0,null,null,null,null,0,null,1,0,5.4550000000000001E-2,0,null,0.85,0.15,1.3600000000000001E-3,0,null,1,0,1.99E-3,0,null,0.5,0.5,5.8900000000000003E-3,0.2,null,1,0,2.64E-3,0,null,0,0,0,0,null,0.92,0.08,7.2500000000000004E-3,0.02]
[{"$f":"+DdaAñoBase!A77","v":"BTD"},0,1,0,0,null,0,1,null,5.66,null,1,0,0,0,null,1,0,0,0,null,0,1,null,71.69,null,1,0,0,0,null,0.85,0.15,0,0,null,1,0,0,0,null,0.5,0.5,0,0,null,1,0,0,0,null,0,1,0,0,null,0.92,0.08,0,0]
[{"$f":"+DdaAñoBase!A78","v":"BTD_1 (0-10,000)"},null,null,0,16.02,null,null,null,null,5.66,null,null,null,8.1200000000000005E-3,0,null,null,null,1.34E-3,0,null,null,null,null,0,null,null,null,9.3689999999999996E-2,0,null,null,null,1.975E-2,1.07,null,null,null,1.99E-3,0,null,null,null,3.7699999999999999E-3,1.0900000000000001,null,null,null,2.64E-3,0,null,null,null,0,0,null,null,null,8.1099999999999992E-3,0.25]
[{"$f":"+DdaAñoBase!A89","v":"BTD_2 (10,001-30,000)"},null,null,0,16.02,null,null,null,null,5.66,null,null,null,8.1200000000000005E-3,0,null,null,null,1.34E-3,0,null,null,null,null,0,null,null,null,9.869E-2,0,null,null,null,2.0820000000000002E-2,1.07,null,null,null,1.99E-3,0,null,null,null,3.7699999999999999E-3,1.0900000000000001,null,null,null,2.64E-3,0,null,null,null,0,0,null,null,null,8.1099999999999992E-3,0.25]
[{"$f":"+DdaAñoBase!A100","v":"BTD_3 (30,001-50,000)"},null,null,0,16.02,null,null,null,null,5.66,null,null,null,8.1200000000000005E-3,0,null,null,null,1.34E-3,0,null,null,null,null,0,null,null,null,0.10843999999999999,0,null,null,null,2.2859999999999998E-2,1.07,null,null,null,1.99E-3,0,null,null,null,3.7699999999999999E-3,1.0900000000000001,null,null,null,2.64E-3,0,null,null,null,0,0,null,null,null,8.1099999999999992E-3,0.25]
[{"$f":"+DdaAñoBase!A111","v":"BTD_4 (50,001-más)"},null,null,0,16.02,null,null,null,null,5.66,null,null,null,8.1200000000000005E-3,0,null,null,null,1.34E-3,0,null,null,null,null,0,null,null,null,0.11798,0,null,null,null,2.4889999999999999E-2,1.07,null,null,null,1.99E-3,0,null,null,null,3.7699999999999999E-3,1.0900000000000001,null,null,null,2.64E-3,0,null,null,null,0,0,null,null,null,8.1099999999999992E-3,0.25]
[{"$f":"+DdaAñoBase!A122","v":"BTD_5 (xxx)"},null,null,0,0,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0]
[{"$f":"+DdaAñoBase!A133","v":"BTS"},1,0,0,0,null,0,1,null,3.16,null,1,0,0,0,null,1,0,0,0,null,0,1,null,16.66,null,1,0,0,0,null,1,0,0,0,null,1,0,0,0,null,1,0,0,0,null,1,0,0,0,null,1,0,0,0,null,1,0,0,0]
[{"$f":"+DdaAñoBase!A134","v":"BTS_1 (0-300)"},null,null,4.9070000000000003E-2,0,null,null,null,null,3.16,null,null,null,8.7100000000000007E-3,0,null,null,null,1.42E-3,0,null,null,null,null,0,null,null,null,5.0213241461758797E-2,0,null,null,null,1.9416758538241197E-2,0,null,null,null,2.1199999999999999E-3,0,null,null,null,1.116E-2,0,null,null,null,2.8300000000000001E-3,0,null,null,null,0,0,null,null,null,9.3600000000000003E-3,0]
[{"$f":"+DdaAñoBase!A145","v":"BTS_2 (301-750)"},null,null,4.9070000000000003E-2,0,null,null,null,null,3.16,null,null,null,8.7100000000000007E-3,0,null,null,null,1.42E-3,0,null,null,null,null,0,null,null,null,9.9654859077990071E-2,0,null,null,null,3.8535140922009929E-2,0,null,null,null,2.1199999999999999E-3,0,null,null,null,1.116E-2,0,null,null,null,2.8300000000000001E-3,0,null,null,null,0,0,null,null,null,9.3600000000000003E-3,0]
[{"$f":"+DdaAñoBase!A156","v":"BTS_3 (751-más)"},null,null,4.9070000000000003E-2,0,null,null,null,null,3.16,null,null,null,8.7100000000000007E-3,0,null,null,null,1.42E-3,0,null,null,null,null,0,null,null,null,0.17829558838152013,0,null,null,null,6.8944411618479889E-2,0,null,null,null,2.1199999999999999E-3,0,null,null,null,1.116E-2,0,null,null,null,2.8300000000000001E-3,0,null,null,null,0,0,null,null,null,9.3600000000000003E-3,0]
[{"$f":"+DdaAñoBase!A167","v":"BTS_4 (xxx)"},null,null,0,0,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0]
[{"$f":"+DdaAñoBase!A178","v":"BTS_5 (xxx)"},null,null,0,0,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0]
[{"$f":"+DdaAñoBase!A189","v":"Alumbrado Público"},null,null,0,0,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0]
[{"$f":"+DdaAñoBase!A190","v":"GRANDES CLIENTES"},null,null,0,0,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0]
[{"$f":"+DdaAñoBase!A191","v":"MTD_GC"},null,null,0,0,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0,null,{"$f":"+AK17","v":1},{"$f":"+AL17","v":0},0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0]
[{"$f":"+DdaAñoBase!A192","v":"BTD_GC"},null,null,0,0,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0,null,{"$f":"+AK27","v":1},{"$f":"+AL27","v":0},0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0]
[{"$f":"+DdaAñoBase!A193","v":"BTSH"},{"$f":"+B33","v":1},{"$f":"+C33","v":0},0,0,null,{"$f":"+G33","v":0},{"$f":"+H33","v":1},null,3.06,null,{"$f":"+L33","v":1},{"$f":"+M33","v":0},0,0,null,{"$f":"+Q33","v":1},{"$f":"+R33","v":0},0,0,null,{"$f":"+V33","v":0},{"$f":"+W33","v":1},null,16.66,null,{"$f":"+AA33","v":1},{"$f":"+AB33","v":0},0,0,null,{"$f":"+AF33","v":1},{"$f":"+AG33","v":0},0,0,null,{"$f":"+AK33","v":1},{"$f":"+AL33","v":0},0,0,null,{"$f":"+AP33","v":1},{"$f":"+AQ33","v":0},0,0,null,{"$f":"+AU33","v":1},{"$f":"+AV33","v":0},0,0,null,{"$f":"+AZ33","v":1},{"$f":"+BA33","v":0},0,0,null,{"$f":"+BE33","v":1},{"$f":"+BF33","v":0},0,0]
[{"$f":"+DdaAñoBase!A194","v":"BTSH_1"}]
[{"$f":"+DdaAñoBase!A195","v":"BTSH_1 Punta"},{"$f":"+B34","v":0},{"$f":"+C34","v":0},5.2089999999999997E-2,0,null,0,0,null,3.06,null,0,0,8.2799999999999992E-3,0,null,0,0,1.4E-3,0,null,0,0,null,0,null,0,0,20,0,null,0,0,3.3450000000000001E-2,0,null,0,0,2.0400000000000001E-3,0,null,0,0,1.068E-2,0,null,0,0,2.6900000000000001E-3,0,null,0,0,0,0,null,0,0,9.2599999999999991E-3,0]
[{"$f":"+DdaAñoBase!A196","v":"BTSH_1 Fuera de Punta Medio"},{"$f":"+B45","v":0},{"$f":"+C45","v":0},4.65E-2,0,null,0,0,null,3.06,null,0,0,8.2799999999999992E-3,0,null,0,0,1.4E-3,0,null,0,0,null,0,null,0,0,6,0,null,0,0,3.3450000000000001E-2,0,null,0,0,2.0400000000000001E-3,0,null,0,0,1.068E-2,0,null,0,0,2.6900000000000001E-3,0,null,0,0,0,0,null,0,0,9.2599999999999991E-3,0]
[{"$f":"+DdaAñoBase!A197","v":"BTSH_1 Fuera de Punta Bajo"},{"$f":"+B46","v":0},0,4.1509999999999998E-2,0,null,0,0,null,3.06,null,0,0,8.2799999999999992E-3,0,null,0,0,1.4E-3,0,null,0,0,null,0,null,0,0,0.2,0,null,0,0,3.3450000000000001E-2,0,null,0,0,2.0400000000000001E-3,0,null,0,0,1.068E-2,0,null,0,0,2.6900000000000001E-3,0,null,0,0,0,0,null,0,0,9.2599999999999991E-3,0]
[{"$f":"+DdaAñoBase!A198","v":"BTSH_2"}]
[{"$f":"+DdaAñoBase!A199","v":"BTSH_2 Punta"},{"$f":"+B35","v":0},{"$f":"+C35","v":0},0,0,null,0,0,null,0,null,0,0,0,0,null,0,0,0,0,null,0,0,null,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBase!A200","v":"BTSH_2 Fuera de Punta Medio"},{"$f":"+B49","v":0},{"$f":"+C49","v":0},0,0,null,0,0,null,0,null,0,0,0,0,null,0,0,0,0,null,0,0,null,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBase!A201","v":"BTSH_2 Fuera de Punta Bajo"},{"$f":"+B50","v":0},0,0,0,null,0,0,null,0,null,0,0,0,0,null,0,0,0,0,null,0,0,null,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBase!A202","v":"BTSH_3"}]
[{"$f":"+DdaAñoBase!A203","v":"BTSH_3 Punta"},{"$f":"+B36","v":0},{"$f":"+C36","v":0},0,0,null,0,0,null,0,null,0,0,0,0,null,0,0,0,0,null,0,0,null,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBase!A204","v":"BTSH_3 Fuera de Punta Medio"},{"$f":"+B53","v":0},{"$f":"+C53","v":0},0,0,null,0,0,null,0,null,0,0,0,0,null,0,0,0,0,null,0,0,null,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBase!A205","v":"BTSH_3 Fuera de Punta Bajo"},{"$f":"+B54","v":0},0,0,0,null,0,0,null,0,null,0,0,0,0,null,0,0,0,0,null,0,0,null,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBase!A206","v":"BTS Prepago"},1,0,0,0,null,1,0,1.1209999999999999E-2,null,null,1,0,0,0,null,1,0,0,0,null,0,1,null,16.66,null,1,0,0,0,null,1,0,0,0,null,1,0,0,0,null,1,0,0,0,null,1,0,0,0,null,1,0,0,0,null,1,0,0,0]
[{"$f":"+DdaAñoBase!A207","v":"BTS Prep"},null,null,4.9759999999999999E-2,0,null,null,null,1.1209999999999999E-2,null,null,null,null,8.8400000000000006E-3,0,null,null,null,1.4499999999999999E-3,0,null,null,null,null,0,null,null,null,4.3686890244913804E-2,0,null,null,null,1.6893109755086198E-2,0,null,null,null,2.16E-3,0,null,null,null,1.1310000000000001E-2,0,null,null,null,2.8600000000000001E-3,0,null,null,null,0,0,null,null,null,1.1270000000000001E-2,0]
[{"$f":"+DdaAñoBase!A218","v":"X1D_2 (10,001-30,000)"}]
[{"$f":"+DdaAñoBase!A229","v":"X1D_3 (30,001-50,000)"},null,null,0,0,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0]
[{"$f":"+DdaAñoBase!A240","v":"X1D_4 (50,001-más)"},null,null,0,0,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0]
[{"$f":"+DdaAñoBase!A251","v":"X1D_5 (xxx)"},null,null,0,0,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0]
[{"$f":"+DdaAñoBase!A262","v":"X2H"},0,1,0,0,null,null,1,null,0,null,1,0,0,0,null,1,0,0,0,null,0,1,null,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0]
[{"$f":"+DdaAñoBase!A263","v":"X2H Punta"},0,1,0,0,null,0,1,null,0,null,1,0,0,0,null,1,null,0,0,null,0,1,null,0,null,1,0,0,0,null,1,0,0,0,null,1,0,0,0,null,1,0,0,0,null,1,0,0,0,null,1,0,0,0,null,1,0,0,0]
[{"$f":"+DdaAñoBase!A264","v":"X2H Fuera de Punta"},0,1,0,0,null,0,1,null,0,null,1,0,0,0,null,1,null,0,0,null,0,1,null,0,null,1,0,0,0,null,1,0,0,0,null,1,0,0,0,null,1,0,0,0,null,1,0,0,0,null,1,0,0,0,null,1,0,0,0]
[{"$f":"+DdaAñoBase!A265","v":"X2D"},0,1,0,0,null,0,1,null,0,null,1,0,0,0,null,1,0,0,0,null,0,1,null,null,null,1,0,0,0,null,1,0,0,0,null,1,0,0,0,null,1,0,0,0,null,1,0,0,0,null,0,1,0,0,null,1,0,0,0]
[{"$f":"+DdaAñoBase!A266","v":"X2D_1 (0 - 10000)"},null,null,0,0,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0]
[{"$f":"+DdaAñoBase!A277","v":"X2D_2 (10,001-30,000)"},null,null,0,0,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0]
[{"$f":"+DdaAñoBase!A288","v":"X2D_3 (30,001-50,000)"},null,null,0,0,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0]
[{"$f":"+DdaAñoBase!A299","v":"X2D_4 (50,001-más)"},null,null,0,0,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0]
[{"$f":"+DdaAñoBase!A310","v":"X2D_5 (xxx)"},null,null,0,0,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0]
[{"$f":"+DdaAñoBase!A321","v":"X3D"},0,1,0,0,null,0,1,null,0,null,1,0,0,0,null,1,0,0,0,null,0,1,null,0,null,1,0,0,0,null,1,0,0,0,null,1,0,0,0,null,1,0,0,0,null,1,0,0,0,null,1,0,0,0,null,1,0,0,0]
[{"$f":"+DdaAñoBase!A322","v":"X3D_1 (0-10,000)"},null,null,0,0,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0]
[{"$f":"+DdaAñoBase!A333","v":"X3D_2 (10,001-30,000)"},null,null,0,0,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0]
[{"$f":"+DdaAñoBase!A344","v":"X3D_3 (30,001-50,000)"},null,null,0,0,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0]
[{"$f":"+DdaAñoBase!A355","v":"X3D_4 (50,001-más)"},null,null,0,0,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0]
[{"$f":"+DdaAñoBase!A366","v":"X3D_5 (xxx)"},null,null,0,0,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0]
[]
[]
[]
["Tarifa Vigente"]
[{"$f":"+A8","v":"ATH"},null,null,{"$f":"+IFERROR(VLOOKUP($A81,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A81,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A81,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":14.34},null,null,null,{"$f":"+IFERROR(VLOOKUP($A81,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A81,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A81,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A81,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A81,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":201.75},null,null,null,{"$f":"+IFERROR(VLOOKUP($A81,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A81,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A81,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A81,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A81,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A81,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A81,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A81,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A81,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A81,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A81,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A81,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A81,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A81,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0}]
["ATH Punta",null,null,{"$f":"+IFERROR(VLOOKUP($A82,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A82,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":6.89},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A82,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A82,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":8.1099999999999992E-3},{"$f":"+IFERROR(VLOOKUP($A82,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A82,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":1.33E-3},{"$f":"+IFERROR(VLOOKUP($A82,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A82,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A82,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":0.19539999999999999},{"$f":"+IFERROR(VLOOKUP($A82,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A82,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":1.24E-3},{"$f":"+IFERROR(VLOOKUP($A82,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":1.04},null,null,null,{"$f":"+IFERROR(VLOOKUP($A82,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":1.99E-3},{"$f":"+IFERROR(VLOOKUP($A82,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A82,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":1.5200000000000001E-3},{"$f":"+IFERROR(VLOOKUP($A82,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":5.36},null,null,null,{"$f":"+IFERROR(VLOOKUP($A82,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":2.64E-3},{"$f":"+IFERROR(VLOOKUP($A82,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A82,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A82,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A82,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":1.1089999999999999E-2},{"$f":"+IFERROR(VLOOKUP($A82,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":2.92}]
["ATH Fuera de Punta Medio",null,null,{"$f":"+IFERROR(VLOOKUP($A83,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A83,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":5.66},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A83,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A83,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":8.1099999999999992E-3},{"$f":"+IFERROR(VLOOKUP($A83,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A83,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":1.33E-3},{"$f":"+IFERROR(VLOOKUP($A83,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A83,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A83,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":9.9970000000000003E-2},{"$f":"+IFERROR(VLOOKUP($A83,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A83,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":1.24E-3},{"$f":"+IFERROR(VLOOKUP($A83,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A83,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":1.99E-3},{"$f":"+IFERROR(VLOOKUP($A83,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A83,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":1.5200000000000001E-3},{"$f":"+IFERROR(VLOOKUP($A83,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0.15},null,null,null,{"$f":"+IFERROR(VLOOKUP($A83,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":2.64E-3},{"$f":"+IFERROR(VLOOKUP($A83,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A83,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A83,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A83,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":7.2100000000000003E-3},{"$f":"+IFERROR(VLOOKUP($A83,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0.08}]
["ATH Fuera de Punta Bajo",null,null,{"$f":"+IFERROR(VLOOKUP($A84,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A84,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":5.66},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A84,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A84,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":8.1099999999999992E-3},{"$f":"+IFERROR(VLOOKUP($A84,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A84,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":1.33E-3},{"$f":"+IFERROR(VLOOKUP($A84,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A84,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A84,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":4.5440000000000001E-2},{"$f":"+IFERROR(VLOOKUP($A84,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A84,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":1.24E-3},{"$f":"+IFERROR(VLOOKUP($A84,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A84,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":1.99E-3},{"$f":"+IFERROR(VLOOKUP($A84,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A84,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":1.5200000000000001E-3},{"$f":"+IFERROR(VLOOKUP($A84,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0.15},null,null,null,{"$f":"+IFERROR(VLOOKUP($A84,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":2.64E-3},{"$f":"+IFERROR(VLOOKUP($A84,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A84,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A84,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A84,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":7.2100000000000003E-3},{"$f":"+IFERROR(VLOOKUP($A84,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0.08}]
["ATD",null,null,{"$f":"+IFERROR(VLOOKUP($A85,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A85,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":6.51},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A85,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":14.34},null,null,null,{"$f":"+IFERROR(VLOOKUP($A85,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":8.1099999999999992E-3},{"$f":"+IFERROR(VLOOKUP($A85,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A85,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":1.33E-3},{"$f":"+IFERROR(VLOOKUP($A85,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A85,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":201.75},null,null,null,{"$f":"+IFERROR(VLOOKUP($A85,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":9.5589999999999994E-2},{"$f":"+IFERROR(VLOOKUP($A85,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A85,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":1.8630000000000001E-2},{"$f":"+IFERROR(VLOOKUP($A85,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0.31},null,null,null,{"$f":"+IFERROR(VLOOKUP($A85,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":1.99E-3},{"$f":"+IFERROR(VLOOKUP($A85,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A85,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":2.657E-2},{"$f":"+IFERROR(VLOOKUP($A85,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":2.5499999999999998},null,null,null,{"$f":"+IFERROR(VLOOKUP($A85,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":2.64E-3},{"$f":"+IFERROR(VLOOKUP($A85,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A85,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A85,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A85,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":8.1099999999999992E-3},{"$f":"+IFERROR(VLOOKUP($A85,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0.08}]
["MTH",null,null,{"$f":"+IFERROR(VLOOKUP($A86,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A86,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A86,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":14.34},null,null,null,{"$f":"+IFERROR(VLOOKUP($A86,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A86,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A86,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A86,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A86,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":142},null,null,null,{"$f":"+IFERROR(VLOOKUP($A86,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A86,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A86,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A86,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A86,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A86,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A86,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A86,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A86,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A86,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A86,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A86,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A86,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A86,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0}]
["MTH Punta",null,null,{"$f":"+IFERROR(VLOOKUP($A87,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A87,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":15.16},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A87,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A87,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":8.1099999999999992E-3},{"$f":"+IFERROR(VLOOKUP($A87,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A87,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":1.33E-3},{"$f":"+IFERROR(VLOOKUP($A87,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A87,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A87,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":0.24851000000000001},{"$f":"+IFERROR(VLOOKUP($A87,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A87,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":9.1E-4},{"$f":"+IFERROR(VLOOKUP($A87,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0.09},null,null,null,{"$f":"+IFERROR(VLOOKUP($A87,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":1.99E-3},{"$f":"+IFERROR(VLOOKUP($A87,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A87,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":5.0299999999999997E-3},{"$f":"+IFERROR(VLOOKUP($A87,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":2.5},null,null,null,{"$f":"+IFERROR(VLOOKUP($A87,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":2.64E-3},{"$f":"+IFERROR(VLOOKUP($A87,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A87,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A87,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A87,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":1.064E-2},{"$f":"+IFERROR(VLOOKUP($A87,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0.42}]
["MTH Fuera de Punta Medio",null,null,{"$f":"+IFERROR(VLOOKUP($A88,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A88,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":2.5099999999999998},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A88,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A88,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":8.1099999999999992E-3},{"$f":"+IFERROR(VLOOKUP($A88,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A88,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":1.33E-3},{"$f":"+IFERROR(VLOOKUP($A88,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A88,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A88,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":0.13016},{"$f":"+IFERROR(VLOOKUP($A88,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A88,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":9.1E-4},{"$f":"+IFERROR(VLOOKUP($A88,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A88,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":1.99E-3},{"$f":"+IFERROR(VLOOKUP($A88,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A88,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":5.0299999999999997E-3},{"$f":"+IFERROR(VLOOKUP($A88,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0.27},null,null,null,{"$f":"+IFERROR(VLOOKUP($A88,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":2.64E-3},{"$f":"+IFERROR(VLOOKUP($A88,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A88,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A88,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A88,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":7.2700000000000004E-3},{"$f":"+IFERROR(VLOOKUP($A88,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0.03}]
["MTH Fuera de Punta Bajo",null,null,{"$f":"+IFERROR(VLOOKUP($A89,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A89,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":2.5099999999999998},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A89,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A89,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":8.1099999999999992E-3},{"$f":"+IFERROR(VLOOKUP($A89,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A89,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":1.33E-3},{"$f":"+IFERROR(VLOOKUP($A89,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A89,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A89,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":5.917E-2},{"$f":"+IFERROR(VLOOKUP($A89,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A89,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":9.1E-4},{"$f":"+IFERROR(VLOOKUP($A89,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A89,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":1.99E-3},{"$f":"+IFERROR(VLOOKUP($A89,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A89,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":5.0299999999999997E-3},{"$f":"+IFERROR(VLOOKUP($A89,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0.27},null,null,null,{"$f":"+IFERROR(VLOOKUP($A89,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":2.64E-3},{"$f":"+IFERROR(VLOOKUP($A89,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A89,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A89,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A89,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":7.2700000000000004E-3},{"$f":"+IFERROR(VLOOKUP($A89,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0.03}]
["MTD",null,null,{"$f":"+IFERROR(VLOOKUP($A90,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A90,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A90,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":14.27},null,null,null,{"$f":"+IFERROR(VLOOKUP($A90,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A90,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A90,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A90,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A90,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":142},null,null,null,{"$f":"+IFERROR(VLOOKUP($A90,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A90,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A90,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A90,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A90,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A90,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A90,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A90,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A90,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A90,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A90,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A90,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A90,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A90,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0}]
["MTD_1 (0-10,000)",null,null,{"$f":"+IFERROR(VLOOKUP($A91,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A91,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":16.89},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A91,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":14.27},null,null,null,{"$f":"+IFERROR(VLOOKUP($A91,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":8.1200000000000005E-3},{"$f":"+IFERROR(VLOOKUP($A91,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A91,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":1.34E-3},{"$f":"+IFERROR(VLOOKUP($A91,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A91,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A91,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":9.9790000000000004E-2},{"$f":"+IFERROR(VLOOKUP($A91,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A91,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":2.257E-2},{"$f":"+IFERROR(VLOOKUP($A91,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":1.75},null,null,null,{"$f":"+IFERROR(VLOOKUP($A91,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":1.99E-3},{"$f":"+IFERROR(VLOOKUP($A91,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A91,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":3.63E-3},{"$f":"+IFERROR(VLOOKUP($A91,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":1.59},null,null,null,{"$f":"+IFERROR(VLOOKUP($A91,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":2.64E-3},{"$f":"+IFERROR(VLOOKUP($A91,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A91,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A91,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A91,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":8.1099999999999992E-3},{"$f":"+IFERROR(VLOOKUP($A91,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0.37}]
["MTD_2 (10,001-30,000)",null,null,{"$f":"+IFERROR(VLOOKUP($A92,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A92,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":16.89},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A92,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":14.27},null,null,null,{"$f":"+IFERROR(VLOOKUP($A92,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":8.1200000000000005E-3},{"$f":"+IFERROR(VLOOKUP($A92,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A92,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":1.34E-3},{"$f":"+IFERROR(VLOOKUP($A92,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A92,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A92,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":9.9790000000000004E-2},{"$f":"+IFERROR(VLOOKUP($A92,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A92,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":2.257E-2},{"$f":"+IFERROR(VLOOKUP($A92,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":1.75},null,null,null,{"$f":"+IFERROR(VLOOKUP($A92,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":1.99E-3},{"$f":"+IFERROR(VLOOKUP($A92,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A92,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":3.63E-3},{"$f":"+IFERROR(VLOOKUP($A92,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":1.59},null,null,null,{"$f":"+IFERROR(VLOOKUP($A92,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":2.64E-3},{"$f":"+IFERROR(VLOOKUP($A92,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A92,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A92,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A92,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":8.1099999999999992E-3},{"$f":"+IFERROR(VLOOKUP($A92,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0.37}]
["MTD_3 (30,001-50,000)",null,null,{"$f":"+IFERROR(VLOOKUP($A93,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A93,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":16.89},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A93,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":14.27},null,null,null,{"$f":"+IFERROR(VLOOKUP($A93,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":8.1200000000000005E-3},{"$f":"+IFERROR(VLOOKUP($A93,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A93,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":1.34E-3},{"$f":"+IFERROR(VLOOKUP($A93,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A93,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A93,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":9.9790000000000004E-2},{"$f":"+IFERROR(VLOOKUP($A93,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A93,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":2.257E-2},{"$f":"+IFERROR(VLOOKUP($A93,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":1.75},null,null,null,{"$f":"+IFERROR(VLOOKUP($A93,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":1.99E-3},{"$f":"+IFERROR(VLOOKUP($A93,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A93,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":3.63E-3},{"$f":"+IFERROR(VLOOKUP($A93,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":1.59},null,null,null,{"$f":"+IFERROR(VLOOKUP($A93,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":2.64E-3},{"$f":"+IFERROR(VLOOKUP($A93,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A93,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A93,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A93,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":8.1099999999999992E-3},{"$f":"+IFERROR(VLOOKUP($A93,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0.37}]
["MTD_4 (50,001-más)",null,null,{"$f":"+IFERROR(VLOOKUP($A94,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A94,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":16.89},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A94,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":14.27},null,null,null,{"$f":"+IFERROR(VLOOKUP($A94,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":8.1200000000000005E-3},{"$f":"+IFERROR(VLOOKUP($A94,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A94,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":1.34E-3},{"$f":"+IFERROR(VLOOKUP($A94,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A94,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A94,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":9.9790000000000004E-2},{"$f":"+IFERROR(VLOOKUP($A94,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A94,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":2.257E-2},{"$f":"+IFERROR(VLOOKUP($A94,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":1.75},null,null,null,{"$f":"+IFERROR(VLOOKUP($A94,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":1.99E-3},{"$f":"+IFERROR(VLOOKUP($A94,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A94,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":3.63E-3},{"$f":"+IFERROR(VLOOKUP($A94,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":1.59},null,null,null,{"$f":"+IFERROR(VLOOKUP($A94,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":2.64E-3},{"$f":"+IFERROR(VLOOKUP($A94,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A94,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A94,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A94,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":8.1099999999999992E-3},{"$f":"+IFERROR(VLOOKUP($A94,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0.37}]
["MTD_5 (xxx)",null,null,{"$f":"+IFERROR(VLOOKUP($A95,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A95,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A95,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A95,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A95,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A95,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A95,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A95,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A95,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A95,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A95,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A95,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A95,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A95,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A95,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A95,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A95,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A95,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A95,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A95,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A95,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A95,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0}]
["BTH",null,null,{"$f":"+IFERROR(VLOOKUP($A96,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A96,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A96,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":5.67},null,null,null,{"$f":"+IFERROR(VLOOKUP($A96,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A96,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A96,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A96,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A96,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":71.69},null,null,null,{"$f":"+IFERROR(VLOOKUP($A96,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A96,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A96,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A96,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A96,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A96,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A96,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A96,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A96,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A96,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A96,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A96,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A96,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A96,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0}]
["BTH Punta",null,null,{"$f":"+IFERROR(VLOOKUP($A97,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A97,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":16.59},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A97,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A97,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":8.1099999999999992E-3},{"$f":"+IFERROR(VLOOKUP($A97,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A97,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":1.33E-3},{"$f":"+IFERROR(VLOOKUP($A97,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A97,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A97,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":0.23999000000000001},{"$f":"+IFERROR(VLOOKUP($A97,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A97,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":1.3600000000000001E-3},{"$f":"+IFERROR(VLOOKUP($A97,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0.09},null,null,null,{"$f":"+IFERROR(VLOOKUP($A97,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":1.99E-3},{"$f":"+IFERROR(VLOOKUP($A97,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A97,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":5.8900000000000003E-3},{"$f":"+IFERROR(VLOOKUP($A97,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":2.0699999999999998},null,null,null,{"$f":"+IFERROR(VLOOKUP($A97,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":2.64E-3},{"$f":"+IFERROR(VLOOKUP($A97,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A97,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A97,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A97,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":1.0540000000000001E-2},{"$f":"+IFERROR(VLOOKUP($A97,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0.28999999999999998}]
["BTH Fuera de Punta Medio",null,null,{"$f":"+IFERROR(VLOOKUP($A98,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A98,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":2.29},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A98,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A98,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":8.1099999999999992E-3},{"$f":"+IFERROR(VLOOKUP($A98,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A98,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":1.33E-3},{"$f":"+IFERROR(VLOOKUP($A98,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A98,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A98,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":0.11998},{"$f":"+IFERROR(VLOOKUP($A98,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A98,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":1.3600000000000001E-3},{"$f":"+IFERROR(VLOOKUP($A98,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A98,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":1.99E-3},{"$f":"+IFERROR(VLOOKUP($A98,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A98,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":5.8900000000000003E-3},{"$f":"+IFERROR(VLOOKUP($A98,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0.2},null,null,null,{"$f":"+IFERROR(VLOOKUP($A98,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":2.64E-3},{"$f":"+IFERROR(VLOOKUP($A98,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A98,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A98,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A98,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":7.2500000000000004E-3},{"$f":"+IFERROR(VLOOKUP($A98,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0.02}]
["BTH Fuera de Punta Bajo",null,null,{"$f":"+IFERROR(VLOOKUP($A99,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A99,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":2.29},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A99,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A99,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":8.1099999999999992E-3},{"$f":"+IFERROR(VLOOKUP($A99,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A99,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":1.33E-3},{"$f":"+IFERROR(VLOOKUP($A99,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A99,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A99,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":5.4550000000000001E-2},{"$f":"+IFERROR(VLOOKUP($A99,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A99,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":1.3600000000000001E-3},{"$f":"+IFERROR(VLOOKUP($A99,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A99,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":1.99E-3},{"$f":"+IFERROR(VLOOKUP($A99,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A99,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":5.8900000000000003E-3},{"$f":"+IFERROR(VLOOKUP($A99,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0.2},null,null,null,{"$f":"+IFERROR(VLOOKUP($A99,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":2.64E-3},{"$f":"+IFERROR(VLOOKUP($A99,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A99,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A99,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A99,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":7.2500000000000004E-3},{"$f":"+IFERROR(VLOOKUP($A99,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0.02}]
["BTD",null,null,{"$f":"+IFERROR(VLOOKUP($A100,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A100,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A100,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":5.66},null,null,null,{"$f":"+IFERROR(VLOOKUP($A100,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A100,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A100,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A100,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A100,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":71.69},null,null,null,{"$f":"+IFERROR(VLOOKUP($A100,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A100,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A100,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A100,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A100,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A100,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A100,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A100,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A100,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A100,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A100,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A100,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A100,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A100,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0}]
["BTD_1 (0-10,000)",null,null,{"$f":"+IFERROR(VLOOKUP($A101,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A101,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":16.02},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A101,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":5.66},null,null,null,{"$f":"+IFERROR(VLOOKUP($A101,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":8.1200000000000005E-3},{"$f":"+IFERROR(VLOOKUP($A101,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A101,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":1.34E-3},{"$f":"+IFERROR(VLOOKUP($A101,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A101,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A101,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":9.3689999999999996E-2},{"$f":"+IFERROR(VLOOKUP($A101,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A101,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":1.975E-2},{"$f":"+IFERROR(VLOOKUP($A101,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":1.07},null,null,null,{"$f":"+IFERROR(VLOOKUP($A101,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":1.99E-3},{"$f":"+IFERROR(VLOOKUP($A101,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A101,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":3.7699999999999999E-3},{"$f":"+IFERROR(VLOOKUP($A101,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":1.0900000000000001},null,null,null,{"$f":"+IFERROR(VLOOKUP($A101,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":2.64E-3},{"$f":"+IFERROR(VLOOKUP($A101,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A101,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A101,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A101,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":8.1099999999999992E-3},{"$f":"+IFERROR(VLOOKUP($A101,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0.25}]
["BTD_2 (10,001-30,000)",null,null,{"$f":"+IFERROR(VLOOKUP($A102,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A102,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":16.02},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A102,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":5.66},null,null,null,{"$f":"+IFERROR(VLOOKUP($A102,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":8.1200000000000005E-3},{"$f":"+IFERROR(VLOOKUP($A102,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A102,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":1.34E-3},{"$f":"+IFERROR(VLOOKUP($A102,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A102,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A102,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":9.869E-2},{"$f":"+IFERROR(VLOOKUP($A102,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A102,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":2.0820000000000002E-2},{"$f":"+IFERROR(VLOOKUP($A102,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":1.07},null,null,null,{"$f":"+IFERROR(VLOOKUP($A102,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":1.99E-3},{"$f":"+IFERROR(VLOOKUP($A102,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A102,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":3.7699999999999999E-3},{"$f":"+IFERROR(VLOOKUP($A102,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":1.0900000000000001},null,null,null,{"$f":"+IFERROR(VLOOKUP($A102,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":2.64E-3},{"$f":"+IFERROR(VLOOKUP($A102,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A102,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A102,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A102,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":8.1099999999999992E-3},{"$f":"+IFERROR(VLOOKUP($A102,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0.25}]
["BTD_3 (30,001-50,000)",null,null,{"$f":"+IFERROR(VLOOKUP($A103,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A103,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":16.02},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A103,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":5.66},null,null,null,{"$f":"+IFERROR(VLOOKUP($A103,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":8.1200000000000005E-3},{"$f":"+IFERROR(VLOOKUP($A103,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A103,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":1.34E-3},{"$f":"+IFERROR(VLOOKUP($A103,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A103,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A103,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":0.10843999999999999},{"$f":"+IFERROR(VLOOKUP($A103,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A103,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":2.2859999999999998E-2},{"$f":"+IFERROR(VLOOKUP($A103,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":1.07},null,null,null,{"$f":"+IFERROR(VLOOKUP($A103,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":1.99E-3},{"$f":"+IFERROR(VLOOKUP($A103,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A103,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":3.7699999999999999E-3},{"$f":"+IFERROR(VLOOKUP($A103,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":1.0900000000000001},null,null,null,{"$f":"+IFERROR(VLOOKUP($A103,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":2.64E-3},{"$f":"+IFERROR(VLOOKUP($A103,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A103,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A103,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A103,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":8.1099999999999992E-3},{"$f":"+IFERROR(VLOOKUP($A103,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0.25}]
["BTD_4 (50,001-más)",null,null,{"$f":"+IFERROR(VLOOKUP($A104,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A104,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":16.02},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A104,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":5.66},null,null,null,{"$f":"+IFERROR(VLOOKUP($A104,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":8.1200000000000005E-3},{"$f":"+IFERROR(VLOOKUP($A104,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A104,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":1.34E-3},{"$f":"+IFERROR(VLOOKUP($A104,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A104,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A104,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":0.11798},{"$f":"+IFERROR(VLOOKUP($A104,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A104,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":2.4889999999999999E-2},{"$f":"+IFERROR(VLOOKUP($A104,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":1.07},null,null,null,{"$f":"+IFERROR(VLOOKUP($A104,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":1.99E-3},{"$f":"+IFERROR(VLOOKUP($A104,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A104,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":3.7699999999999999E-3},{"$f":"+IFERROR(VLOOKUP($A104,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":1.0900000000000001},null,null,null,{"$f":"+IFERROR(VLOOKUP($A104,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":2.64E-3},{"$f":"+IFERROR(VLOOKUP($A104,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A104,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A104,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A104,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":8.1099999999999992E-3},{"$f":"+IFERROR(VLOOKUP($A104,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0.25}]
["BTD_5 (xxx)",null,null,{"$f":"+IFERROR(VLOOKUP($A105,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A105,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A105,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A105,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A105,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A105,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A105,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A105,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A105,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A105,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A105,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A105,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A105,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A105,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A105,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A105,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A105,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A105,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A105,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A105,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A105,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A105,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0}]
["BTS",null,null,{"$f":"+IFERROR(VLOOKUP($A106,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A106,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A106,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":3.16},null,null,null,{"$f":"+IFERROR(VLOOKUP($A106,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A106,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A106,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A106,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A106,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":16.66},null,null,null,{"$f":"+IFERROR(VLOOKUP($A106,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A106,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A106,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A106,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A106,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A106,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A106,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A106,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A106,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A106,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A106,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A106,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A106,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A106,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0}]
["BTS_1 (0-300)",null,null,{"$f":"+IFERROR(VLOOKUP($A107,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":4.9070000000000003E-2},{"$f":"+IFERROR(VLOOKUP($A107,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A107,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":3.16},null,null,null,{"$f":"+IFERROR(VLOOKUP($A107,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":8.7100000000000007E-3},{"$f":"+IFERROR(VLOOKUP($A107,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A107,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":1.42E-3},{"$f":"+IFERROR(VLOOKUP($A107,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A107,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A107,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":5.0213241461758797E-2},{"$f":"+IFERROR(VLOOKUP($A107,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A107,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":1.9416758538241197E-2},{"$f":"+IFERROR(VLOOKUP($A107,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A107,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":2.1199999999999999E-3},{"$f":"+IFERROR(VLOOKUP($A107,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A107,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":1.116E-2},{"$f":"+IFERROR(VLOOKUP($A107,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A107,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":2.8300000000000001E-3},{"$f":"+IFERROR(VLOOKUP($A107,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A107,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A107,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A107,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":9.3600000000000003E-3},{"$f":"+IFERROR(VLOOKUP($A107,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0}]
["BTS_2 (301-750)",null,null,{"$f":"+IFERROR(VLOOKUP($A108,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":4.9070000000000003E-2},{"$f":"+IFERROR(VLOOKUP($A108,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A108,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":3.16},null,null,null,{"$f":"+IFERROR(VLOOKUP($A108,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":8.7100000000000007E-3},{"$f":"+IFERROR(VLOOKUP($A108,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A108,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":1.42E-3},{"$f":"+IFERROR(VLOOKUP($A108,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A108,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A108,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":9.9654859077990071E-2},{"$f":"+IFERROR(VLOOKUP($A108,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A108,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":3.8535140922009929E-2},{"$f":"+IFERROR(VLOOKUP($A108,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A108,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":2.1199999999999999E-3},{"$f":"+IFERROR(VLOOKUP($A108,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A108,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":1.116E-2},{"$f":"+IFERROR(VLOOKUP($A108,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A108,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":2.8300000000000001E-3},{"$f":"+IFERROR(VLOOKUP($A108,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A108,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A108,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A108,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":9.3600000000000003E-3},{"$f":"+IFERROR(VLOOKUP($A108,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0}]
["BTS_3 (751-más)",null,null,{"$f":"+IFERROR(VLOOKUP($A109,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":4.9070000000000003E-2},{"$f":"+IFERROR(VLOOKUP($A109,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A109,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":3.16},null,null,null,{"$f":"+IFERROR(VLOOKUP($A109,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":8.7100000000000007E-3},{"$f":"+IFERROR(VLOOKUP($A109,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A109,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":1.42E-3},{"$f":"+IFERROR(VLOOKUP($A109,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A109,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A109,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":0.17829558838152013},{"$f":"+IFERROR(VLOOKUP($A109,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A109,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":6.8944411618479889E-2},{"$f":"+IFERROR(VLOOKUP($A109,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A109,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":2.1199999999999999E-3},{"$f":"+IFERROR(VLOOKUP($A109,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A109,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":1.116E-2},{"$f":"+IFERROR(VLOOKUP($A109,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A109,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":2.8300000000000001E-3},{"$f":"+IFERROR(VLOOKUP($A109,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A109,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A109,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A109,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":9.3600000000000003E-3},{"$f":"+IFERROR(VLOOKUP($A109,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0}]
["BTS_4 (xxx)",null,null,{"$f":"+IFERROR(VLOOKUP($A110,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A110,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A110,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A110,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A110,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A110,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A110,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A110,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A110,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A110,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A110,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A110,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A110,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A110,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A110,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A110,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A110,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A110,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A110,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A110,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A110,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A110,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0}]
["BTS_5 (xxx)",null,null,{"$f":"+IFERROR(VLOOKUP($A111,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A111,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A111,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A111,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A111,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A111,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A111,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A111,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A111,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A111,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A111,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A111,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A111,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A111,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A111,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A111,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A111,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A111,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A111,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A111,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A111,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A111,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0}]
["Alumbrado Público",null,null,{"$f":"+IFERROR(VLOOKUP($A112,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A112,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A112,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A112,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A112,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A112,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A112,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A112,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A112,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A112,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A112,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A112,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A112,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A112,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A112,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A112,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A112,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A112,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A112,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A112,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A112,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A112,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0}]
["GRANDES CLIENTES",null,null,{"$f":"+IFERROR(VLOOKUP($A113,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A113,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A113,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A113,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A113,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A113,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A113,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A113,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A113,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A113,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A113,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A113,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A113,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A113,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A113,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A113,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A113,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A113,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A113,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A113,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A113,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A113,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0}]
["MTD_GC",null,null,{"$f":"+IFERROR(VLOOKUP($A114,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A114,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A114,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A114,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A114,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A114,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A114,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A114,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A114,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A114,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A114,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A114,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A114,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A114,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A114,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A114,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A114,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A114,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A114,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A114,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A114,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A114,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0}]
["BTD_GC",null,null,{"$f":"+IFERROR(VLOOKUP($A115,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A115,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A115,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A115,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A115,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A115,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A115,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A115,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A115,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A115,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A115,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A115,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A115,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A115,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A115,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A115,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A115,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A115,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A115,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A115,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A115,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A115,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0}]
["BTSH",null,null,{"$f":"+IFERROR(VLOOKUP($A116,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A116,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A116,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":3.06},null,null,null,{"$f":"+IFERROR(VLOOKUP($A116,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A116,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A116,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A116,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A116,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":16.66},null,null,null,{"$f":"+IFERROR(VLOOKUP($A116,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A116,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A116,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A116,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A116,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A116,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A116,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A116,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A116,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A116,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A116,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A116,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A116,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A116,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0}]
["BTSH_1"]
["BTSH_1 Punta",null,null,{"$f":"+IFERROR(VLOOKUP($A118,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":5.2089999999999997E-2},{"$f":"+IFERROR(VLOOKUP($A118,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A118,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":3.06},null,null,null,{"$f":"+IFERROR(VLOOKUP($A118,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":8.2799999999999992E-3},{"$f":"+IFERROR(VLOOKUP($A118,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A118,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":1.4E-3},{"$f":"+IFERROR(VLOOKUP($A118,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A118,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A118,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":0.26526},{"$f":"+IFERROR(VLOOKUP($A118,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A118,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":3.3450000000000001E-2},{"$f":"+IFERROR(VLOOKUP($A118,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A118,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":2.0400000000000001E-3},{"$f":"+IFERROR(VLOOKUP($A118,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A118,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":1.068E-2},{"$f":"+IFERROR(VLOOKUP($A118,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A118,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":2.6900000000000001E-3},{"$f":"+IFERROR(VLOOKUP($A118,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A118,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A118,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A118,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":9.2599999999999991E-3},{"$f":"+IFERROR(VLOOKUP($A118,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0}]
[{"$f":"+A46","v":"BTSH_1 Fuera de Punta Medio"},null,null,{"$f":"+IFERROR(VLOOKUP($A119,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":4.65E-2},{"$f":"+IFERROR(VLOOKUP($A119,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A119,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":3.06},null,null,null,{"$f":"+IFERROR(VLOOKUP($A119,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":8.2799999999999992E-3},{"$f":"+IFERROR(VLOOKUP($A119,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A119,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":1.4E-3},{"$f":"+IFERROR(VLOOKUP($A119,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A119,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A119,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":7.0739999999999997E-2},{"$f":"+IFERROR(VLOOKUP($A119,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A119,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":3.3450000000000001E-2},{"$f":"+IFERROR(VLOOKUP($A119,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A119,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":2.0400000000000001E-3},{"$f":"+IFERROR(VLOOKUP($A119,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A119,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":1.068E-2},{"$f":"+IFERROR(VLOOKUP($A119,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A119,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":2.6900000000000001E-3},{"$f":"+IFERROR(VLOOKUP($A119,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A119,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A119,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A119,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":9.2599999999999991E-3},{"$f":"+IFERROR(VLOOKUP($A119,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0}]
["BTSH_1 Fuera de Punta Bajo",null,null,{"$f":"+IFERROR(VLOOKUP($A120,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":4.1509999999999998E-2},{"$f":"+IFERROR(VLOOKUP($A120,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A120,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":3.06},null,null,null,{"$f":"+IFERROR(VLOOKUP($A120,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":8.2799999999999992E-3},{"$f":"+IFERROR(VLOOKUP($A120,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A120,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":1.4E-3},{"$f":"+IFERROR(VLOOKUP($A120,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A120,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A120,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":2.2099999999999967E-3},{"$f":"+IFERROR(VLOOKUP($A120,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A120,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":3.3450000000000001E-2},{"$f":"+IFERROR(VLOOKUP($A120,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A120,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":2.0400000000000001E-3},{"$f":"+IFERROR(VLOOKUP($A120,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A120,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":1.068E-2},{"$f":"+IFERROR(VLOOKUP($A120,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A120,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":2.6900000000000001E-3},{"$f":"+IFERROR(VLOOKUP($A120,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A120,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A120,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A120,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":9.2599999999999991E-3},{"$f":"+IFERROR(VLOOKUP($A120,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0}]
["BTSH_2"]
["BTSH_2 Punta",null,null,{"$f":"+IFERROR(VLOOKUP($A122,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A122,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A122,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A122,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A122,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A122,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A122,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A122,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A122,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A122,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A122,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A122,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A122,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A122,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A122,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A122,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A122,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A122,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A122,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A122,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A122,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A122,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0}]
["BTSH_2 Fuera de Punta Medio",null,null,{"$f":"+IFERROR(VLOOKUP($A123,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A123,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A123,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A123,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A123,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A123,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A123,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A123,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A123,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A123,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A123,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A123,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A123,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A123,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A123,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A123,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A123,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A123,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A123,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A123,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A123,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A123,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0}]
["BTSH_2 Fuera de Punta Bajo",null,null,{"$f":"+IFERROR(VLOOKUP($A124,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A124,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A124,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A124,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A124,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A124,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A124,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A124,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A124,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A124,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A124,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A124,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A124,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A124,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A124,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A124,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A124,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A124,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A124,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A124,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A124,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A124,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0}]
["BTSH_3"]
["BTSH_3 Punta",null,null,{"$f":"+IFERROR(VLOOKUP($A126,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A126,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A126,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A126,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A126,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A126,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A126,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A126,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A126,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A126,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A126,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A126,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A126,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A126,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A126,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A126,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A126,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A126,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A126,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A126,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A126,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A126,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0}]
["BTSH_3 Fuera de Punta Medio",null,null,{"$f":"+IFERROR(VLOOKUP($A127,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A127,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A127,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A127,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A127,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A127,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A127,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A127,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A127,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A127,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A127,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A127,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A127,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A127,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A127,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A127,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A127,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A127,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A127,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A127,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A127,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A127,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0}]
["BTSH_3 Fuera de Punta Bajo",null,null,{"$f":"+IFERROR(VLOOKUP($A128,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A128,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A128,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A128,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A128,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A128,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A128,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A128,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A128,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A128,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A128,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A128,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A128,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A128,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A128,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A128,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A128,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A128,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A128,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A128,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A128,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A128,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0}]
[{"$f":"+A56","v":"BTS Prepago"},null,null,{"$f":"+IFERROR(VLOOKUP($A129,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A129,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A129,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":1.1209999999999999E-2},null,null,null,{"$f":"+IFERROR(VLOOKUP($A129,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A129,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A129,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A129,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A129,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":16.66},null,null,null,{"$f":"+IFERROR(VLOOKUP($A129,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A129,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A129,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A129,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A129,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A129,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A129,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A129,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A129,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A129,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A129,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A129,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A129,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A129,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0}]
["BTS Prep",null,null,{"$f":"+IFERROR(VLOOKUP($A130,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":4.9759999999999999E-2},{"$f":"+IFERROR(VLOOKUP($A130,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A130,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":1.1209999999999999E-2},null,null,null,{"$f":"+IFERROR(VLOOKUP($A130,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":8.8400000000000006E-3},{"$f":"+IFERROR(VLOOKUP($A130,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A130,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":1.4499999999999999E-3},{"$f":"+IFERROR(VLOOKUP($A130,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A130,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A130,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":4.3686890244913804E-2},{"$f":"+IFERROR(VLOOKUP($A130,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A130,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":1.6893109755086198E-2},{"$f":"+IFERROR(VLOOKUP($A130,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A130,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":2.16E-3},{"$f":"+IFERROR(VLOOKUP($A130,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A130,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":1.1310000000000001E-2},{"$f":"+IFERROR(VLOOKUP($A130,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A130,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":2.8600000000000001E-3},{"$f":"+IFERROR(VLOOKUP($A130,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A130,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A130,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A130,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":1.1270000000000001E-2},{"$f":"+IFERROR(VLOOKUP($A130,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0}]
["X1D_2 (10,001-30,000)",null,null,{"$f":"+IFERROR(VLOOKUP($A131,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A131,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A131,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A131,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A131,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A131,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A131,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A131,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A131,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A131,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A131,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A131,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A131,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A131,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A131,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A131,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A131,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A131,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A131,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A131,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A131,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A131,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0}]
["X1D_3 (30,001-50,000)",null,null,{"$f":"+IFERROR(VLOOKUP($A132,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A132,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A132,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A132,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A132,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A132,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A132,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A132,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A132,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A132,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A132,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A132,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A132,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A132,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A132,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A132,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A132,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A132,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A132,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A132,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A132,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A132,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0}]
["X1D_4 (50,001-más)",null,null,{"$f":"+IFERROR(VLOOKUP($A133,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A133,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A133,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A133,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A133,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A133,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A133,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A133,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A133,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A133,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A133,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A133,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A133,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A133,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A133,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A133,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A133,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A133,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A133,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A133,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A133,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A133,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0}]
["X1D_5 (xxx)",null,null,{"$f":"+IFERROR(VLOOKUP($A134,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A134,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A134,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A134,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A134,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A134,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A134,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A134,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A134,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A134,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A134,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A134,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A134,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A134,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A134,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A134,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A134,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A134,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A134,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A134,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A134,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A134,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0}]
["X2H",null,null,{"$f":"+IFERROR(VLOOKUP($A135,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A135,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A135,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A135,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A135,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A135,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A135,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A135,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A135,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A135,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A135,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A135,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A135,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A135,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A135,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A135,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A135,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A135,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A135,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A135,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A135,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A135,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0}]
["X2H Punta",null,null,{"$f":"+IFERROR(VLOOKUP($A136,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A136,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A136,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A136,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A136,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A136,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A136,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A136,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A136,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A136,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A136,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A136,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A136,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A136,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A136,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A136,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A136,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A136,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A136,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A136,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A136,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A136,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0}]
["X2H Fuera de Punta",null,null,{"$f":"+IFERROR(VLOOKUP($A137,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A137,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A137,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A137,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A137,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A137,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A137,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A137,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A137,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A137,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A137,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A137,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A137,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A137,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A137,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A137,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A137,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A137,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A137,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A137,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A137,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A137,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0}]
["X2D",null,null,{"$f":"+IFERROR(VLOOKUP($A138,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A138,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A138,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A138,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A138,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A138,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A138,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A138,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A138,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A138,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A138,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A138,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A138,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A138,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A138,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A138,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A138,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A138,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A138,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A138,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A138,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A138,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0}]
["X2D_1 (0 - 10000)",null,null,{"$f":"+IFERROR(VLOOKUP($A139,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A139,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A139,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A139,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A139,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A139,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A139,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A139,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A139,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A139,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A139,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A139,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A139,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A139,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A139,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A139,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A139,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A139,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A139,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A139,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A139,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A139,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0}]
["X2D_2 (10,001-30,000)",null,null,{"$f":"+IFERROR(VLOOKUP($A140,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A140,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A140,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A140,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A140,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A140,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A140,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A140,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A140,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A140,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A140,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A140,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A140,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A140,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A140,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A140,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A140,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A140,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A140,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A140,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A140,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A140,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0}]
["X2D_3 (30,001-50,000)",null,null,{"$f":"+IFERROR(VLOOKUP($A141,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A141,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A141,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A141,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A141,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A141,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A141,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A141,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A141,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A141,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A141,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A141,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A141,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A141,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A141,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A141,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A141,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A141,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A141,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A141,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A141,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A141,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0}]
["X2D_4 (50,001-más)",null,null,{"$f":"+IFERROR(VLOOKUP($A142,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A142,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A142,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A142,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A142,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A142,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A142,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A142,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A142,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A142,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A142,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A142,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A142,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A142,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A142,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A142,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A142,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A142,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A142,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A142,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A142,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A142,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0}]
["X2D_5 (xxx)",null,null,{"$f":"+IFERROR(VLOOKUP($A143,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A143,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A143,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A143,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A143,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A143,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A143,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A143,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A143,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A143,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A143,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A143,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A143,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A143,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A143,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A143,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A143,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A143,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A143,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A143,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A143,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A143,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0}]
["X3D",null,null,{"$f":"+IFERROR(VLOOKUP($A144,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A144,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A144,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A144,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A144,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A144,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A144,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A144,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A144,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A144,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A144,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A144,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A144,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A144,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A144,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A144,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A144,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A144,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A144,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A144,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A144,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A144,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0}]
["X3D_1 (0-10,000)",null,null,{"$f":"+IFERROR(VLOOKUP($A145,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A145,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A145,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A145,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A145,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A145,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A145,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A145,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A145,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A145,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A145,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A145,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A145,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A145,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A145,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A145,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A145,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A145,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A145,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A145,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A145,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A145,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0}]
["X3D_2 (10,001-30,000)",null,null,{"$f":"+IFERROR(VLOOKUP($A146,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A146,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A146,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A146,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A146,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A146,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A146,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A146,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A146,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A146,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A146,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A146,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A146,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A146,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A146,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A146,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A146,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A146,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A146,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A146,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A146,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A146,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0}]
["X3D_3 (30,001-50,000)",null,null,{"$f":"+IFERROR(VLOOKUP($A147,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A147,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A147,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A147,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A147,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A147,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A147,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A147,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A147,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A147,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A147,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A147,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A147,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A147,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A147,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A147,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A147,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A147,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A147,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A147,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A147,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A147,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0}]
["X3D_4 (50,001-más)",null,null,{"$f":"+IFERROR(VLOOKUP($A148,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A148,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A148,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A148,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A148,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A148,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A148,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A148,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A148,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A148,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A148,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A148,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A148,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A148,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A148,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A148,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A148,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A148,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A148,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A148,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A148,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A148,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0}]
["X3D_5 (xxx)",null,null,{"$f":"+IFERROR(VLOOKUP($A149,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A149,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A149,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A149,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A149,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A149,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A149,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A149,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A149,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A149,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A149,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A149,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A149,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A149,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A149,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A149,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A149,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A149,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A149,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A149,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A149,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A149,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0}]

{"sheet":"Límites","index":8,"n_rows":31,"n_cols":12,"rows_kept":31,"cut":false,"hidden":false,"merged":[[3,1,3,5],[3,7,3,11]]}
["Límites de Bloques y Escalones"]
[]
[]
[null,"Límites superiores bloques/escalones (kWh mes)",null,null,null,null,null,"Límites superiores bloques/escalones (MWh mes)"]
["Límites Consumo por Categorías","1°","2°","3°","4°","5°",null,"1°","2°","3°","4°","5°"]
[{"$f":"+DdaAñoBase!A17","v":"MTD"},999999,999999,999999,999999,999999,null,{"$f":"+B6/1000","v":999.99900000000002},999.99900000000002,999.99900000000002,999.99900000000002,999.99900000000002]
[{"$f":"+DdaAñoBase!A77","v":"BTD"},10000,30000,50000,999999,999999,null,10,30,50,999.99900000000002,999.99900000000002]
[{"$f":"+DdaAñoBase!A133","v":"BTS"},300,750,999999,999999,999999,null,0.3,0.75,999.99900000000002,999.99900000000002,999.99900000000002]
[{"$f":"+DdaAñoBase!A206","v":"BTS Prepago"},999999,999999,999999,999999,999999,null,999.99900000000002,999.99900000000002,999.99900000000002,999.99900000000002,999.99900000000002]
[{"$f":"+DdaAñoBase!A193","v":"BTSH"},300,750,999999,999999,999999,null,0.3,0.75,999.99900000000002,999.99900000000002,999.99900000000002]
[{"$f":"+DdaAñoBase!A321","v":"X3D"},999999,999999,999999,999999,999999,null,999.99900000000002,999.99900000000002,999.99900000000002,999.99900000000002,999.99900000000002]
[]
["Punto de Corte Subcategorías subsidiadas","kWh mes",null,null,null,null,null,"MWh mes"]
["Jubilados - 2",600,null,null,null,null,null,{"$f":"+B14/1000","v":0.6}]
["Discapacitados- 2",600,null,null,null,null,null,{"$f":"+B15/1000","v":0.6}]
["x2",600,null,null,null,null,null,{"$f":"+B16/1000","v":0.6}]
["Nota: el modelo no permite que el punto de corte de las subcategoría Jubilados2, Discapacitados2 o x2, sea mayor que el primer escalón de MTD, BTD ni XXD"]
[]
[]
["Subsidios","u.m.","Alicuota"]
["Regular","%",0]
["Agro","%",0.05]
["Jub. 1","%",0.25]
["Jub. 2","%",0.25]
["Político","%",0.5]
["x1","%",0]
["x2","%",0]
["Discap.","%",0.25]
["Discapacitados 601-más","%",0.25]
["Cruz Roja","%",1]
["GC","%",0]

{"sheet":"Energía","index":9,"n_rows":379,"n_cols":30,"rows_kept":379,"cut":false,"hidden":false,"merged":[[7,5,7,10],[7,12,7,16],[7,18,7,22],[7,24,7,28]]}
["Energía"]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"+F10-SUM(ProyDda!B23:B26)","v":0},{"$f":"+G10-SUM(ProyDda!C23:C26)","v":0},{"$f":"+H10-SUM(ProyDda!D23:D26)","v":0},{"$f":"+I10-SUM(ProyDda!E23:E26)","v":0},{"$f":"+J10-SUM(ProyDda!F23:F26)","v":0},{"$f":"+K10-SUM(ProyDda!G23:G26)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Y10+S10+M10-G10","v":0},{"$f":"+Z10+T10+N10-H10","v":0},{"$f":"+AA10+U10+O10-I10","v":0},{"$f":"+AB10+V10+P10-J10","v":0},{"$f":"+AC10+W10+Q10-K10","v":0}]
[null,null,null,null,null,"Energía Proyectada (MWh año)",null,null,null,null,null,null,"Consumo 10kWh sin cargo para BTS (MWh/año)",null,null,null,null,null,"Consumo Propio (excluye 10kWh sin cargo para BTS - MWh/año)",null,null,null,null,null,"Energía para Facturación (excluye 10kWh sin cargo y Consumo Propio - MWh/año)"]
["Categorías",null,null,null,null,{"$f":"+ProyDda!D35","v":2025},{"$f":"+ProyDda!E35","v":2026},{"$f":"+ProyDda!F35","v":"2026/2027"},{"$f":"+ProyDda!G35","v":"2027/2028"},{"$f":"+ProyDda!H35","v":"2028/2029"},{"$f":"+ProyDda!I35","v":"2029/2030"},null,{"$f":"+G9","v":2026},{"$f":"+H9","v":"2026/2027"},{"$f":"+I9","v":"2027/2028"},{"$f":"+J9","v":"2028/2029"},{"$f":"+K9","v":"2029/2030"},null,{"$f":"+M9","v":2026},{"$f":"+N9","v":"2026/2027"},{"$f":"+O9","v":"2027/2028"},{"$f":"+P9","v":"2028/2029"},{"$f":"+Q9","v":"2029/2030"},null,{"$f":"+S9","v":2026},{"$f":"+T9","v":"2026/2027"},{"$f":"+U9","v":"2027/2028"},{"$f":"+V9","v":"2028/2029"},{"$f":"+W9","v":"2029/2030"},"VP"]
[{"$f":"+DdaAñoBase!A7","v":"TOTAL"},null,null,null,null,{"$f":"+SUM(F11,F15,F16,F20,F76,F80,F136,F192,F196,F209,F265,F268,F324)","v":4839409.9131598631},4859355.8738872251,4947066.150846391,5021864.3227602178,5100988.2291217055,5178982.2672298141,null,{"$f":"+SUM(M11,M15,M16,M20,M76,M80,M136,M192,M196,M209,M265,M268,M324)","v":74704.779398151964},{"$f":"+SUM(N11,N15,N16,N20,N76,N80,N136,N192,N196,N209,N265,N268,N324)","v":75872.400492640765},{"$f":"+SUM(O11,O15,O16,O20,O76,O80,O136,O192,O196,O209,O265,O268,O324)","v":78244.103704686655},{"$f":"+SUM(P11,P15,P16,P20,P76,P80,P136,P192,P196,P209,P265,P268,P324)","v":80689.880060697062},{"$f":"+SUM(Q11,Q15,Q16,Q20,Q76,Q80,Q136,Q192,Q196,Q209,Q265,Q268,Q324)","v":83212.001975143226},null,{"$f":"+SUM(S11,S15,S16,S20,S76,S80,S136,S192,S196,S209,S265,S268,S324)","v":4532.8477281864525},{"$f":"+SUM(T11,T15,T16,T20,T76,T80,T136,T192,T196,T209,T265,T268,T324)","v":4582.145332442291},{"$f":"+SUM(U11,U15,U16,U20,U76,U80,U136,U192,U196,U209,U265,U268,U324)","v":4584.7626825141288},{"$f":"+SUM(V11,V15,V16,V20,V76,V80,V136,V192,V196,V209,V265,V268,V324)","v":4585.9220163786358},{"$f":"+SUM(W11,W15,W16,W20,W76,W80,W136,W192,W196,W209,W265,W268,W324)","v":4588.509294871943},null,{"$f":"+SUM(Y11,Y15,Y16,Y20,Y76,Y80,Y136,Y192,Y196,Y209,Y265,Y268,Y324)","v":4780118.2467608862},{"$f":"+SUM(Z11,Z15,Z16,Z20,Z76,Z80,Z136,Z192,Z196,Z209,Z265,Z268,Z324)","v":4866611.6050213072},{"$f":"+SUM(AA11,AA15,AA16,AA20,AA76,AA80,AA136,AA192,AA196,AA209,AA265,AA268,AA324)","v":4939035.4563730163},{"$f":"+SUM(AB11,AB15,AB16,AB20,AB76,AB80,AB136,AB192,AB196,AB209,AB265,AB268,AB324)","v":5015712.4270446291},{"$f":"+SUM(AC11,AC15,AC16,AC20,AC76,AC80,AC136,AC192,AC196,AC209,AC265,AC268,AC324)","v":5091181.7559597977},{"$f":"+SUMPRODUCT(Z10:AC10,PremisaCosto!$F$69:$I$69)","v":16332244.185783761}]
[{"$f":"+DdaAñoBase!A8","v":"ATH"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F8+ProyDda!B$24*DdaAñoBase!$G8+ProyDda!B$25*DdaAñoBase!$H8+ProyDda!B$26*DdaAñoBase!$I8)","v":1.3000059759628708},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F8+ProyDda!C$24*DdaAñoBase!$G8+ProyDda!C$25*DdaAñoBase!$H8+ProyDda!C$26*DdaAñoBase!$I8)","v":1.3090206844138466},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F8+ProyDda!D$24*DdaAñoBase!$G8+ProyDda!D$25*DdaAñoBase!$H8+ProyDda!D$26*DdaAñoBase!$I8)","v":1.3347163680748431},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F8+ProyDda!E$24*DdaAñoBase!$G8+ProyDda!E$25*DdaAñoBase!$H8+ProyDda!E$26*DdaAñoBase!$I8)","v":1.3585251329609238},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F8+ProyDda!F$24*DdaAñoBase!$G8+ProyDda!F$25*DdaAñoBase!$H8+ProyDda!F$26*DdaAñoBase!$I8)","v":1.3834061860925682},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F8+ProyDda!G$24*DdaAñoBase!$G8+ProyDda!G$25*DdaAñoBase!$H8+ProyDda!G$26*DdaAñoBase!$I8)","v":1.4071734765040103},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I8*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I8*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I8*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I8*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I8*ProyDda!G$26","v":0},null,{"$f":"+G11-M11-S11","v":1.3090206844138466},1.3347163680748431,1.3585251329609238,1.3834061860925682,1.4071734765040103,{"$f":"+SUMPRODUCT(Z11:AC11,PremisaCosto!$F$69:$I$69)","v":4.4963320504451145}]
[{"$f":"+DdaAñoBase!A9","v":"ATH Punta"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F9+ProyDda!B$24*DdaAñoBase!$G9+ProyDda!B$25*DdaAñoBase!$H9+ProyDda!B$26*DdaAñoBase!$I9)","v":0.30000137906835483},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F9+ProyDda!C$24*DdaAñoBase!$G9+ProyDda!C$25*DdaAñoBase!$H9+ProyDda!C$26*DdaAñoBase!$I9)","v":0.30208169640319538},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F9+ProyDda!D$24*DdaAñoBase!$G9+ProyDda!D$25*DdaAñoBase!$H9+ProyDda!D$26*DdaAñoBase!$I9)","v":0.30801146955573305},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F9+ProyDda!E$24*DdaAñoBase!$G9+ProyDda!E$25*DdaAñoBase!$H9+ProyDda!E$26*DdaAñoBase!$I9)","v":0.31350579991405936},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F9+ProyDda!F$24*DdaAñoBase!$G9+ProyDda!F$25*DdaAñoBase!$H9+ProyDda!F$26*DdaAñoBase!$I9)","v":0.31924758140597731},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F9+ProyDda!G$24*DdaAñoBase!$G9+ProyDda!G$25*DdaAñoBase!$H9+ProyDda!G$26*DdaAñoBase!$I9)","v":0.32473234073169466},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I9*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I9*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I9*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I9*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I9*ProyDda!G$26","v":0},null,0.30208169640319538,0.30801146955573305,{"$f":"+I12-O12-U12","v":0.31350579991405936},0.31924758140597731,0.32473234073169466,{"$f":"+SUMPRODUCT(Z12:AC12,PremisaCosto!$F$69:$I$69)","v":1.0376150885642574}]
[{"$f":"+DdaAñoBase!A10","v":"ATH Fuera de Punta Medio"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F10+ProyDda!B$24*DdaAñoBase!$G10+ProyDda!B$25*DdaAñoBase!$H10+ProyDda!B$26*DdaAñoBase!$I10)","v":0.50000229844725808},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F10+ProyDda!C$24*DdaAñoBase!$G10+ProyDda!C$25*DdaAñoBase!$H10+ProyDda!C$26*DdaAñoBase!$I10)","v":0.5034694940053257},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F10+ProyDda!D$24*DdaAñoBase!$G10+ProyDda!D$25*DdaAñoBase!$H10+ProyDda!D$26*DdaAñoBase!$I10)","v":0.51335244925955514},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F10+ProyDda!E$24*DdaAñoBase!$G10+ProyDda!E$25*DdaAñoBase!$H10+ProyDda!E$26*DdaAñoBase!$I10)","v":0.52250966652343234},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F10+ProyDda!F$24*DdaAñoBase!$G10+ProyDda!F$25*DdaAñoBase!$H10+ProyDda!F$26*DdaAñoBase!$I10)","v":0.53207930234329548},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F10+ProyDda!G$24*DdaAñoBase!$G10+ProyDda!G$25*DdaAñoBase!$H10+ProyDda!G$26*DdaAñoBase!$I10)","v":0.5412205678861578},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I10*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I10*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I10*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I10*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I10*ProyDda!G$26","v":0},null,{"$f":"+G13-M13-S13","v":0.5034694940053257},{"$f":"+H13-N13-T13","v":0.51335244925955514},{"$f":"+I13-O13-U13","v":0.52250966652343234},{"$f":"+J13-P13-V13","v":0.53207930234329548},{"$f":"+K13-Q13-W13","v":0.5412205678861578},{"$f":"+SUMPRODUCT(Z13:AC13,PremisaCosto!$F$69:$I$69)","v":1.7293584809404288}]
[{"$f":"+DdaAñoBase!A11","v":"ATH Fuera de Punta Bajo"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F11+ProyDda!B$24*DdaAñoBase!$G11+ProyDda!B$25*DdaAñoBase!$H11+ProyDda!B$26*DdaAñoBase!$I11)","v":0.50000229844725808},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F11+ProyDda!C$24*DdaAñoBase!$G11+ProyDda!C$25*DdaAñoBase!$H11+ProyDda!C$26*DdaAñoBase!$I11)","v":0.5034694940053257},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F11+ProyDda!D$24*DdaAñoBase!$G11+ProyDda!D$25*DdaAñoBase!$H11+ProyDda!D$26*DdaAñoBase!$I11)","v":0.51335244925955514},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F11+ProyDda!E$24*DdaAñoBase!$G11+ProyDda!E$25*DdaAñoBase!$H11+ProyDda!E$26*DdaAñoBase!$I11)","v":0.52250966652343234},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F11+ProyDda!F$24*DdaAñoBase!$G11+ProyDda!F$25*DdaAñoBase!$H11+ProyDda!F$26*DdaAñoBase!$I11)","v":0.53207930234329548},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F11+ProyDda!G$24*DdaAñoBase!$G11+ProyDda!G$25*DdaAñoBase!$H11+ProyDda!G$26*DdaAñoBase!$I11)","v":0.5412205678861578},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I11*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I11*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I11*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I11*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I11*ProyDda!G$26","v":0},null,0.5034694940053257,0.51335244925955514,0.52250966652343234,0.53207930234329548,0.5412205678861578,{"$f":"+SUMPRODUCT(Z14:AC14,PremisaCosto!$F$69:$I$69)","v":1.7293584809404288}]
[{"$f":"+DdaAñoBase!A12","v":"ATD"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F12+ProyDda!B$24*DdaAñoBase!$G12+ProyDda!B$25*DdaAñoBase!$H12+ProyDda!B$26*DdaAñoBase!$I12)","v":23.000105728573867},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F12+ProyDda!C$24*DdaAñoBase!$G12+ProyDda!C$25*DdaAñoBase!$H12+ProyDda!C$26*DdaAñoBase!$I12)","v":23.159596724244977},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F12+ProyDda!D$24*DdaAñoBase!$G12+ProyDda!D$25*DdaAñoBase!$H12+ProyDda!D$26*DdaAñoBase!$I12)","v":23.614212665939533},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F12+ProyDda!E$24*DdaAñoBase!$G12+ProyDda!E$25*DdaAñoBase!$H12+ProyDda!E$26*DdaAñoBase!$I12)","v":24.035444660077886},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F12+ProyDda!F$24*DdaAñoBase!$G12+ProyDda!F$25*DdaAñoBase!$H12+ProyDda!F$26*DdaAñoBase!$I12)","v":24.47564790779159},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F12+ProyDda!G$24*DdaAñoBase!$G12+ProyDda!G$25*DdaAñoBase!$H12+ProyDda!G$26*DdaAñoBase!$I12)","v":24.896146122763255},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I12*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I12*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I12*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I12*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I12*ProyDda!G$26","v":0},null,23.159596724244977,23.614212665939533,24.035444660077886,24.47564790779159,24.896146122763255,{"$f":"+SUMPRODUCT(Z15:AC15,PremisaCosto!$F$69:$I$69)","v":79.550490123259721}]
[{"$f":"+DdaAñoBase!A13","v":"MTH"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F13+ProyDda!B$24*DdaAñoBase!$G13+ProyDda!B$25*DdaAñoBase!$H13+ProyDda!B$26*DdaAñoBase!$I13)","v":13235.491841880183},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F13+ProyDda!C$24*DdaAñoBase!$G13+ProyDda!C$25*DdaAñoBase!$H13+ProyDda!C$26*DdaAñoBase!$I13)","v":13327.271497024803},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F13+ProyDda!D$24*DdaAñoBase!$G13+ProyDda!D$25*DdaAñoBase!$H13+ProyDda!D$26*DdaAñoBase!$I13)","v":13588.881841711685},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F13+ProyDda!E$24*DdaAñoBase!$G13+ProyDda!E$25*DdaAñoBase!$H13+ProyDda!E$26*DdaAñoBase!$I13)","v":13831.281276207797},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F13+ProyDda!F$24*DdaAñoBase!$G13+ProyDda!F$25*DdaAñoBase!$H13+ProyDda!F$26*DdaAñoBase!$I13)","v":14084.597785385653},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F13+ProyDda!G$24*DdaAñoBase!$G13+ProyDda!G$25*DdaAñoBase!$H13+ProyDda!G$26*DdaAñoBase!$I13)","v":14326.574964076115},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I13*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I13*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I13*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I13*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I13*ProyDda!G$26","v":0},null,13327.271497024803,13588.881841711685,13831.281276207797,14084.597785385653,14326.574964076115,{"$f":"+SUMPRODUCT(Z16:AC16,PremisaCosto!$F$69:$I$69)","v":45777.609697503722}]
[{"$f":"+DdaAñoBase!A14","v":"MTH Punta"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F14+ProyDda!B$24*DdaAñoBase!$G14+ProyDda!B$25*DdaAñoBase!$H14+ProyDda!B$26*DdaAñoBase!$I14)","v":3328.9293026665109},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F14+ProyDda!C$24*DdaAñoBase!$G14+ProyDda!C$25*DdaAñoBase!$H14+ProyDda!C$26*DdaAñoBase!$I14)","v":3352.0132943344893},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F14+ProyDda!D$24*DdaAñoBase!$G14+ProyDda!D$25*DdaAñoBase!$H14+ProyDda!D$26*DdaAñoBase!$I14)","v":3417.8123105488448},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F14+ProyDda!E$24*DdaAñoBase!$G14+ProyDda!E$25*DdaAñoBase!$H14+ProyDda!E$26*DdaAñoBase!$I14)","v":3478.7794880503702},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F14+ProyDda!F$24*DdaAñoBase!$G14+ProyDda!F$25*DdaAñoBase!$H14+ProyDda!F$26*DdaAñoBase!$I14)","v":3542.4924773616581},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F14+ProyDda!G$24*DdaAñoBase!$G14+ProyDda!G$25*DdaAñoBase!$H14+ProyDda!G$26*DdaAñoBase!$I14)","v":3603.3534510483619},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I14*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I14*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I14*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I14*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I14*ProyDda!G$26","v":0},null,3352.0132943344893,3417.8123105488448,3478.7794880503702,3542.4924773616581,3603.3534510483619,{"$f":"+SUMPRODUCT(Z17:AC17,PremisaCosto!$F$69:$I$69)","v":11513.771316442653}]
[{"$f":"+DdaAñoBase!A15","v":"MTH Fuera de Punta Medio"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F15+ProyDda!B$24*DdaAñoBase!$G15+ProyDda!B$25*DdaAñoBase!$H15+ProyDda!B$26*DdaAñoBase!$I15)","v":3864.0807626900141},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F15+ProyDda!C$24*DdaAñoBase!$G15+ProyDda!C$25*DdaAñoBase!$H15+ProyDda!C$26*DdaAñoBase!$I15)","v":3890.8756868294008},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F15+ProyDda!D$24*DdaAñoBase!$G15+ProyDda!D$25*DdaAñoBase!$H15+ProyDda!D$26*DdaAñoBase!$I15)","v":3967.2524102864481},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F15+ProyDda!E$24*DdaAñoBase!$G15+ProyDda!E$25*DdaAñoBase!$H15+ProyDda!E$26*DdaAñoBase!$I15)","v":4038.0205391110662},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F15+ProyDda!F$24*DdaAñoBase!$G15+ProyDda!F$25*DdaAñoBase!$H15+ProyDda!F$26*DdaAñoBase!$I15)","v":4111.9758905010822},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F15+ProyDda!G$24*DdaAñoBase!$G15+ProyDda!G$25*DdaAñoBase!$H15+ProyDda!G$26*DdaAñoBase!$I15)","v":4182.620742415781},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I15*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I15*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I15*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I15*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I15*ProyDda!G$26","v":0},null,{"$f":"+G18-M18-S18","v":3890.8756868294008},{"$f":"+H18-N18-T18","v":3967.2524102864481},{"$f":"+I18-O18-U18","v":4038.0205391110662},{"$f":"+J18-P18-V18","v":4111.9758905010822},{"$f":"+K18-Q18-W18","v":4182.620742415781},{"$f":"+SUMPRODUCT(Z18:AC18,PremisaCosto!$F$69:$I$69)","v":13364.700239876231}]
[{"$f":"+DdaAñoBase!A16","v":"MTH Fuera de Punta Bajo"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F16+ProyDda!B$24*DdaAñoBase!$G16+ProyDda!B$25*DdaAñoBase!$H16+ProyDda!B$26*DdaAñoBase!$I16)","v":6042.4817765236558},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F16+ProyDda!C$24*DdaAñoBase!$G16+ProyDda!C$25*DdaAñoBase!$H16+ProyDda!C$26*DdaAñoBase!$I16)","v":6084.3825158609116},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F16+ProyDda!D$24*DdaAñoBase!$G16+ProyDda!D$25*DdaAñoBase!$H16+ProyDda!D$26*DdaAñoBase!$I16)","v":6203.8171208763906},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F16+ProyDda!E$24*DdaAñoBase!$G16+ProyDda!E$25*DdaAñoBase!$H16+ProyDda!E$26*DdaAñoBase!$I16)","v":6314.4812490463592},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F16+ProyDda!F$24*DdaAñoBase!$G16+ProyDda!F$25*DdaAñoBase!$H16+ProyDda!F$26*DdaAñoBase!$I16)","v":6430.1294175229104},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F16+ProyDda!G$24*DdaAñoBase!$G16+ProyDda!G$25*DdaAñoBase!$H16+ProyDda!G$26*DdaAñoBase!$I16)","v":6540.6007706119708},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I16*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I16*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I16*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I16*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I16*ProyDda!G$26","v":0},null,6084.3825158609116,6203.8171208763906,6314.4812490463592,6430.1294175229104,6540.6007706119708,{"$f":"+SUMPRODUCT(Z19:AC19,PremisaCosto!$F$69:$I$69)","v":20899.138141184834}]
[{"$f":"+DdaAñoBase!A17","v":"MTD"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F17+ProyDda!B$24*DdaAñoBase!$G17+ProyDda!B$25*DdaAñoBase!$H17+ProyDda!B$26*DdaAñoBase!$I17)","v":1005830.2539699611},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F17+ProyDda!C$24*DdaAñoBase!$G17+ProyDda!C$25*DdaAñoBase!$H17+ProyDda!C$26*DdaAñoBase!$I17)","v":1012803.3152807074},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F17+ProyDda!D$24*DdaAñoBase!$G17+ProyDda!D$25*DdaAñoBase!$H17+ProyDda!D$26*DdaAñoBase!$I17)","v":1032683.4626723691},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F17+ProyDda!E$24*DdaAñoBase!$G17+ProyDda!E$25*DdaAñoBase!$H17+ProyDda!E$26*DdaAñoBase!$I17)","v":1051102.8625997461},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F17+ProyDda!F$24*DdaAñoBase!$G17+ProyDda!F$25*DdaAñoBase!$H17+ProyDda!F$26*DdaAñoBase!$I17)","v":1070351.9668975808},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F17+ProyDda!G$24*DdaAñoBase!$G17+ProyDda!G$25*DdaAñoBase!$H17+ProyDda!G$26*DdaAñoBase!$I17)","v":1088739.7545620888},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I17*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I17*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I17*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I17*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I17*ProyDda!G$26","v":0},null,1012803.3152807074,1032683.4626723691,1051102.8625997461,1070351.9668975808,1088739.7545620888,{"$f":"+SUMPRODUCT(Z20:AC20,PremisaCosto!$F$69:$I$69)","v":3478850.1228522644}]
[{"$f":"+DdaAñoBase!A18","v":"MTD_1 (0-10,000)"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F18+ProyDda!B$24*DdaAñoBase!$G18+ProyDda!B$25*DdaAñoBase!$H18+ProyDda!B$26*DdaAñoBase!$I18)","v":1005830.2539699611},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F18+ProyDda!C$24*DdaAñoBase!$G18+ProyDda!C$25*DdaAñoBase!$H18+ProyDda!C$26*DdaAñoBase!$I18)","v":1012803.3152807074},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F18+ProyDda!D$24*DdaAñoBase!$G18+ProyDda!D$25*DdaAñoBase!$H18+ProyDda!D$26*DdaAñoBase!$I18)","v":1032683.4626723691},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F18+ProyDda!E$24*DdaAñoBase!$G18+ProyDda!E$25*DdaAñoBase!$H18+ProyDda!E$26*DdaAñoBase!$I18)","v":1051102.8625997461},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F18+ProyDda!F$24*DdaAñoBase!$G18+ProyDda!F$25*DdaAñoBase!$H18+ProyDda!F$26*DdaAñoBase!$I18)","v":1070351.9668975808},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F18+ProyDda!G$24*DdaAñoBase!$G18+ProyDda!G$25*DdaAñoBase!$H18+ProyDda!G$26*DdaAñoBase!$I18)","v":1088739.7545620888},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I18*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I18*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I18*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I18*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I18*ProyDda!G$26","v":0},null,1012803.3152807074,1032683.4626723691,1051102.8625997461,1070351.9668975808,1088739.7545620888,{"$f":"+SUMPRODUCT(Z21:AC21,PremisaCosto!$F$69:$I$69)","v":3478850.1228522644}]
[{"$f":"+DdaAñoBase!A19","v":"MTD_1 Regular"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F19+ProyDda!B$24*DdaAñoBase!$G19+ProyDda!B$25*DdaAñoBase!$H19+ProyDda!B$26*DdaAñoBase!$I19)","v":997473.13352486922},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F19+ProyDda!C$24*DdaAñoBase!$G19+ProyDda!C$25*DdaAñoBase!$H19+ProyDda!C$26*DdaAñoBase!$I19)","v":1004388.6119100117},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F19+ProyDda!D$24*DdaAñoBase!$G19+ProyDda!D$25*DdaAñoBase!$H19+ProyDda!D$26*DdaAñoBase!$I19)","v":1024103.7684859156},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F19+ProyDda!E$24*DdaAñoBase!$G19+ProyDda!E$25*DdaAñoBase!$H19+ProyDda!E$26*DdaAñoBase!$I19)","v":1042370.4816851172},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F19+ProyDda!F$24*DdaAñoBase!$G19+ProyDda!F$25*DdaAñoBase!$H19+ProyDda!F$26*DdaAñoBase!$I19)","v":1061459.9927861863},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F19+ProyDda!G$24*DdaAñoBase!$G19+ProyDda!G$25*DdaAñoBase!$H19+ProyDda!G$26*DdaAñoBase!$I19)","v":1079695.2585958429},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I19*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I19*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I19*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I19*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I19*ProyDda!G$26","v":0},null,1004388.6119100117,1024103.7684859156,1042370.4816851172,1061459.9927861863,1079695.2585958429,{"$f":"+SUMPRODUCT(Z22:AC22,PremisaCosto!$F$69:$I$69)","v":3449948.7637726101}]
[{"$f":"+DdaAñoBase!A20","v":"MTD_1 Agro"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F20+ProyDda!B$24*DdaAñoBase!$G20+ProyDda!B$25*DdaAñoBase!$H20+ProyDda!B$26*DdaAñoBase!$I20)","v":8306.2811829228976},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F20+ProyDda!C$24*DdaAñoBase!$G20+ProyDda!C$25*DdaAñoBase!$H20+ProyDda!C$26*DdaAñoBase!$I20)","v":8363.8799205905561},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F20+ProyDda!D$24*DdaAñoBase!$G20+ProyDda!D$25*DdaAñoBase!$H20+ProyDda!D$26*DdaAñoBase!$I20)","v":8528.060376390069},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F20+ProyDda!E$24*DdaAñoBase!$G20+ProyDda!E$25*DdaAñoBase!$H20+ProyDda!E$26*DdaAñoBase!$I20)","v":8680.1845199851887},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F20+ProyDda!F$24*DdaAñoBase!$G20+ProyDda!F$25*DdaAñoBase!$H20+ProyDda!F$26*DdaAñoBase!$I20)","v":8839.159961067764},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F20+ProyDda!G$24*DdaAñoBase!$G20+ProyDda!G$25*DdaAñoBase!$H20+ProyDda!G$26*DdaAñoBase!$I20)","v":8991.0191069208468},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I20*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I20*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I20*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I20*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I20*ProyDda!G$26","v":0},null,8363.8799205905561,8528.060376390069,{"$f":"+I23-O23-U23","v":8680.1845199851887},8839.159961067764,8991.0191069208468,{"$f":"+SUMPRODUCT(Z23:AC23,PremisaCosto!$F$69:$I$69)","v":28728.943553604142}]
[{"$f":"+DdaAñoBase!A21","v":"MTD_1 Jub. 1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F21+ProyDda!B$24*DdaAñoBase!$G21+ProyDda!B$25*DdaAñoBase!$H21+ProyDda!B$26*DdaAñoBase!$I21)","v":50.839262168973995},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F21+ProyDda!C$24*DdaAñoBase!$G21+ProyDda!C$25*DdaAñoBase!$H21+ProyDda!C$26*DdaAñoBase!$I21)","v":50.823450105140708},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F21+ProyDda!D$24*DdaAñoBase!$G21+ProyDda!D$25*DdaAñoBase!$H21+ProyDda!D$26*DdaAñoBase!$I21)","v":51.63381006337957},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F21+ProyDda!E$24*DdaAñoBase!$G21+ProyDda!E$25*DdaAñoBase!$H21+ProyDda!E$26*DdaAñoBase!$I21)","v":52.196394643686006},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F21+ProyDda!F$24*DdaAñoBase!$G21+ProyDda!F$25*DdaAñoBase!$H21+ProyDda!F$26*DdaAñoBase!$I21)","v":52.814150327039847},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F21+ProyDda!G$24*DdaAñoBase!$G21+ProyDda!G$25*DdaAñoBase!$H21+ProyDda!G$26*DdaAñoBase!$I21)","v":53.476859325130675},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I21*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I21*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I21*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I21*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I21*ProyDda!G$26","v":0},null,50.823450105140708,51.63381006337957,52.196394643686006,52.814150327039847,53.476859325130675,{"$f":"+SUMPRODUCT(Z24:AC24,PremisaCosto!$F$69:$I$69)","v":172.4155260500531}]
[{"$f":"+DdaAñoBase!A22","v":"MTD_1 Jub. 2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F22+ProyDda!B$24*DdaAñoBase!$G22+ProyDda!B$25*DdaAñoBase!$H22+ProyDda!B$26*DdaAñoBase!$I22)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F22+ProyDda!C$24*DdaAñoBase!$G22+ProyDda!C$25*DdaAñoBase!$H22+ProyDda!C$26*DdaAñoBase!$I22)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F22+ProyDda!D$24*DdaAñoBase!$G22+ProyDda!D$25*DdaAñoBase!$H22+ProyDda!D$26*DdaAñoBase!$I22)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F22+ProyDda!E$24*DdaAñoBase!$G22+ProyDda!E$25*DdaAñoBase!$H22+ProyDda!E$26*DdaAñoBase!$I22)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F22+ProyDda!F$24*DdaAñoBase!$G22+ProyDda!F$25*DdaAñoBase!$H22+ProyDda!F$26*DdaAñoBase!$I22)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F22+ProyDda!G$24*DdaAñoBase!$G22+ProyDda!G$25*DdaAñoBase!$H22+ProyDda!G$26*DdaAñoBase!$I22)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I22*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I22*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I22*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I22*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I22*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z25:AC25,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A23","v":"MTD_1 Político"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F23+ProyDda!B$24*DdaAñoBase!$G23+ProyDda!B$25*DdaAñoBase!$H23+ProyDda!B$26*DdaAñoBase!$I23)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F23+ProyDda!C$24*DdaAñoBase!$G23+ProyDda!C$25*DdaAñoBase!$H23+ProyDda!C$26*DdaAñoBase!$I23)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F23+ProyDda!D$24*DdaAñoBase!$G23+ProyDda!D$25*DdaAñoBase!$H23+ProyDda!D$26*DdaAñoBase!$I23)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F23+ProyDda!E$24*DdaAñoBase!$G23+ProyDda!E$25*DdaAñoBase!$H23+ProyDda!E$26*DdaAñoBase!$I23)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F23+ProyDda!F$24*DdaAñoBase!$G23+ProyDda!F$25*DdaAñoBase!$H23+ProyDda!F$26*DdaAñoBase!$I23)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F23+ProyDda!G$24*DdaAñoBase!$G23+ProyDda!G$25*DdaAñoBase!$H23+ProyDda!G$26*DdaAñoBase!$I23)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I23*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I23*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I23*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I23*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I23*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z26:AC26,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A24","v":"MTD_1 x1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F24+ProyDda!B$24*DdaAñoBase!$G24+ProyDda!B$25*DdaAñoBase!$H24+ProyDda!B$26*DdaAñoBase!$I24)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F24+ProyDda!C$24*DdaAñoBase!$G24+ProyDda!C$25*DdaAñoBase!$H24+ProyDda!C$26*DdaAñoBase!$I24)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F24+ProyDda!D$24*DdaAñoBase!$G24+ProyDda!D$25*DdaAñoBase!$H24+ProyDda!D$26*DdaAñoBase!$I24)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F24+ProyDda!E$24*DdaAñoBase!$G24+ProyDda!E$25*DdaAñoBase!$H24+ProyDda!E$26*DdaAñoBase!$I24)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F24+ProyDda!F$24*DdaAñoBase!$G24+ProyDda!F$25*DdaAñoBase!$H24+ProyDda!F$26*DdaAñoBase!$I24)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F24+ProyDda!G$24*DdaAñoBase!$G24+ProyDda!G$25*DdaAñoBase!$H24+ProyDda!G$26*DdaAñoBase!$I24)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I24*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I24*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I24*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I24*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I24*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z27:AC27,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A25","v":"MTD_1 x2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F25+ProyDda!B$24*DdaAñoBase!$G25+ProyDda!B$25*DdaAñoBase!$H25+ProyDda!B$26*DdaAñoBase!$I25)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F25+ProyDda!C$24*DdaAñoBase!$G25+ProyDda!C$25*DdaAñoBase!$H25+ProyDda!C$26*DdaAñoBase!$I25)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F25+ProyDda!D$24*DdaAñoBase!$G25+ProyDda!D$25*DdaAñoBase!$H25+ProyDda!D$26*DdaAñoBase!$I25)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F25+ProyDda!E$24*DdaAñoBase!$G25+ProyDda!E$25*DdaAñoBase!$H25+ProyDda!E$26*DdaAñoBase!$I25)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F25+ProyDda!F$24*DdaAñoBase!$G25+ProyDda!F$25*DdaAñoBase!$H25+ProyDda!F$26*DdaAñoBase!$I25)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F25+ProyDda!G$24*DdaAñoBase!$G25+ProyDda!G$25*DdaAñoBase!$H25+ProyDda!G$26*DdaAñoBase!$I25)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I25*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I25*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I25*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I25*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I25*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z28:AC28,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A26","v":"MTD_1 Discap."},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F26+ProyDda!B$24*DdaAñoBase!$G26+ProyDda!B$25*DdaAñoBase!$H26+ProyDda!B$26*DdaAñoBase!$I26)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F26+ProyDda!C$24*DdaAñoBase!$G26+ProyDda!C$25*DdaAñoBase!$H26+ProyDda!C$26*DdaAñoBase!$I26)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F26+ProyDda!D$24*DdaAñoBase!$G26+ProyDda!D$25*DdaAñoBase!$H26+ProyDda!D$26*DdaAñoBase!$I26)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F26+ProyDda!E$24*DdaAñoBase!$G26+ProyDda!E$25*DdaAñoBase!$H26+ProyDda!E$26*DdaAñoBase!$I26)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F26+ProyDda!F$24*DdaAñoBase!$G26+ProyDda!F$25*DdaAñoBase!$H26+ProyDda!F$26*DdaAñoBase!$I26)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F26+ProyDda!G$24*DdaAñoBase!$G26+ProyDda!G$25*DdaAñoBase!$H26+ProyDda!G$26*DdaAñoBase!$I26)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I26*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I26*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I26*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I26*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I26*ProyDda!G$26","v":0},null,{"$f":"+G29-M29-S29","v":0},0,0,0,0,{"$f":"+SUMPRODUCT(Z29:AC29,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A27","v":"MTD_1 Discapacitados 601-más"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F27+ProyDda!B$24*DdaAñoBase!$G27+ProyDda!B$25*DdaAñoBase!$H27+ProyDda!B$26*DdaAñoBase!$I27)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F27+ProyDda!C$24*DdaAñoBase!$G27+ProyDda!C$25*DdaAñoBase!$H27+ProyDda!C$26*DdaAñoBase!$I27)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F27+ProyDda!D$24*DdaAñoBase!$G27+ProyDda!D$25*DdaAñoBase!$H27+ProyDda!D$26*DdaAñoBase!$I27)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F27+ProyDda!E$24*DdaAñoBase!$G27+ProyDda!E$25*DdaAñoBase!$H27+ProyDda!E$26*DdaAñoBase!$I27)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F27+ProyDda!F$24*DdaAñoBase!$G27+ProyDda!F$25*DdaAñoBase!$H27+ProyDda!F$26*DdaAñoBase!$I27)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F27+ProyDda!G$24*DdaAñoBase!$G27+ProyDda!G$25*DdaAñoBase!$H27+ProyDda!G$26*DdaAñoBase!$I27)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I27*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I27*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I27*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I27*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I27*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z30:AC30,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A28","v":"MTD_1 Cruz Roja"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F28+ProyDda!B$24*DdaAñoBase!$G28+ProyDda!B$25*DdaAñoBase!$H28+ProyDda!B$26*DdaAñoBase!$I28)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F28+ProyDda!C$24*DdaAñoBase!$G28+ProyDda!C$25*DdaAñoBase!$H28+ProyDda!C$26*DdaAñoBase!$I28)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F28+ProyDda!D$24*DdaAñoBase!$G28+ProyDda!D$25*DdaAñoBase!$H28+ProyDda!D$26*DdaAñoBase!$I28)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F28+ProyDda!E$24*DdaAñoBase!$G28+ProyDda!E$25*DdaAñoBase!$H28+ProyDda!E$26*DdaAñoBase!$I28)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F28+ProyDda!F$24*DdaAñoBase!$G28+ProyDda!F$25*DdaAñoBase!$H28+ProyDda!F$26*DdaAñoBase!$I28)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F28+ProyDda!G$24*DdaAñoBase!$G28+ProyDda!G$25*DdaAñoBase!$H28+ProyDda!G$26*DdaAñoBase!$I28)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I28*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I28*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I28*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I28*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I28*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z31:AC31,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A29","v":"MTD_2 (10,001-30,000)"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F29+ProyDda!B$24*DdaAñoBase!$G29+ProyDda!B$25*DdaAñoBase!$H29+ProyDda!B$26*DdaAñoBase!$I29)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F29+ProyDda!C$24*DdaAñoBase!$G29+ProyDda!C$25*DdaAñoBase!$H29+ProyDda!C$26*DdaAñoBase!$I29)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F29+ProyDda!D$24*DdaAñoBase!$G29+ProyDda!D$25*DdaAñoBase!$H29+ProyDda!D$26*DdaAñoBase!$I29)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F29+ProyDda!E$24*DdaAñoBase!$G29+ProyDda!E$25*DdaAñoBase!$H29+ProyDda!E$26*DdaAñoBase!$I29)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F29+ProyDda!F$24*DdaAñoBase!$G29+ProyDda!F$25*DdaAñoBase!$H29+ProyDda!F$26*DdaAñoBase!$I29)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F29+ProyDda!G$24*DdaAñoBase!$G29+ProyDda!G$25*DdaAñoBase!$H29+ProyDda!G$26*DdaAñoBase!$I29)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I29*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I29*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I29*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I29*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I29*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z32:AC32,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A30","v":"MTD_2 Regular"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F30+ProyDda!B$24*DdaAñoBase!$G30+ProyDda!B$25*DdaAñoBase!$H30+ProyDda!B$26*DdaAñoBase!$I30)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F30+ProyDda!C$24*DdaAñoBase!$G30+ProyDda!C$25*DdaAñoBase!$H30+ProyDda!C$26*DdaAñoBase!$I30)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F30+ProyDda!D$24*DdaAñoBase!$G30+ProyDda!D$25*DdaAñoBase!$H30+ProyDda!D$26*DdaAñoBase!$I30)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F30+ProyDda!E$24*DdaAñoBase!$G30+ProyDda!E$25*DdaAñoBase!$H30+ProyDda!E$26*DdaAñoBase!$I30)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F30+ProyDda!F$24*DdaAñoBase!$G30+ProyDda!F$25*DdaAñoBase!$H30+ProyDda!F$26*DdaAñoBase!$I30)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F30+ProyDda!G$24*DdaAñoBase!$G30+ProyDda!G$25*DdaAñoBase!$H30+ProyDda!G$26*DdaAñoBase!$I30)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I30*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I30*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I30*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I30*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I30*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z33:AC33,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A31","v":"MTD_2 Agro"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F31+ProyDda!B$24*DdaAñoBase!$G31+ProyDda!B$25*DdaAñoBase!$H31+ProyDda!B$26*DdaAñoBase!$I31)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F31+ProyDda!C$24*DdaAñoBase!$G31+ProyDda!C$25*DdaAñoBase!$H31+ProyDda!C$26*DdaAñoBase!$I31)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F31+ProyDda!D$24*DdaAñoBase!$G31+ProyDda!D$25*DdaAñoBase!$H31+ProyDda!D$26*DdaAñoBase!$I31)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F31+ProyDda!E$24*DdaAñoBase!$G31+ProyDda!E$25*DdaAñoBase!$H31+ProyDda!E$26*DdaAñoBase!$I31)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F31+ProyDda!F$24*DdaAñoBase!$G31+ProyDda!F$25*DdaAñoBase!$H31+ProyDda!F$26*DdaAñoBase!$I31)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F31+ProyDda!G$24*DdaAñoBase!$G31+ProyDda!G$25*DdaAñoBase!$H31+ProyDda!G$26*DdaAñoBase!$I31)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I31*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I31*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I31*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I31*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I31*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z34:AC34,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A32","v":"MTD_2 Jub. 1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F32+ProyDda!B$24*DdaAñoBase!$G32+ProyDda!B$25*DdaAñoBase!$H32+ProyDda!B$26*DdaAñoBase!$I32)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F32+ProyDda!C$24*DdaAñoBase!$G32+ProyDda!C$25*DdaAñoBase!$H32+ProyDda!C$26*DdaAñoBase!$I32)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F32+ProyDda!D$24*DdaAñoBase!$G32+ProyDda!D$25*DdaAñoBase!$H32+ProyDda!D$26*DdaAñoBase!$I32)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F32+ProyDda!E$24*DdaAñoBase!$G32+ProyDda!E$25*DdaAñoBase!$H32+ProyDda!E$26*DdaAñoBase!$I32)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F32+ProyDda!F$24*DdaAñoBase!$G32+ProyDda!F$25*DdaAñoBase!$H32+ProyDda!F$26*DdaAñoBase!$I32)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F32+ProyDda!G$24*DdaAñoBase!$G32+ProyDda!G$25*DdaAñoBase!$H32+ProyDda!G$26*DdaAñoBase!$I32)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I32*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I32*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I32*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I32*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I32*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z35:AC35,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A33","v":"MTD_2 Jub. 2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F33+ProyDda!B$24*DdaAñoBase!$G33+ProyDda!B$25*DdaAñoBase!$H33+ProyDda!B$26*DdaAñoBase!$I33)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F33+ProyDda!C$24*DdaAñoBase!$G33+ProyDda!C$25*DdaAñoBase!$H33+ProyDda!C$26*DdaAñoBase!$I33)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F33+ProyDda!D$24*DdaAñoBase!$G33+ProyDda!D$25*DdaAñoBase!$H33+ProyDda!D$26*DdaAñoBase!$I33)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F33+ProyDda!E$24*DdaAñoBase!$G33+ProyDda!E$25*DdaAñoBase!$H33+ProyDda!E$26*DdaAñoBase!$I33)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F33+ProyDda!F$24*DdaAñoBase!$G33+ProyDda!F$25*DdaAñoBase!$H33+ProyDda!F$26*DdaAñoBase!$I33)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F33+ProyDda!G$24*DdaAñoBase!$G33+ProyDda!G$25*DdaAñoBase!$H33+ProyDda!G$26*DdaAñoBase!$I33)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I33*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I33*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I33*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I33*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I33*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z36:AC36,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A34","v":"MTD_2 Político"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F34+ProyDda!B$24*DdaAñoBase!$G34+ProyDda!B$25*DdaAñoBase!$H34+ProyDda!B$26*DdaAñoBase!$I34)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F34+ProyDda!C$24*DdaAñoBase!$G34+ProyDda!C$25*DdaAñoBase!$H34+ProyDda!C$26*DdaAñoBase!$I34)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F34+ProyDda!D$24*DdaAñoBase!$G34+ProyDda!D$25*DdaAñoBase!$H34+ProyDda!D$26*DdaAñoBase!$I34)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F34+ProyDda!E$24*DdaAñoBase!$G34+ProyDda!E$25*DdaAñoBase!$H34+ProyDda!E$26*DdaAñoBase!$I34)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F34+ProyDda!F$24*DdaAñoBase!$G34+ProyDda!F$25*DdaAñoBase!$H34+ProyDda!F$26*DdaAñoBase!$I34)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F34+ProyDda!G$24*DdaAñoBase!$G34+ProyDda!G$25*DdaAñoBase!$H34+ProyDda!G$26*DdaAñoBase!$I34)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I34*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I34*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I34*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I34*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I34*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z37:AC37,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A35","v":"MTD_2 x1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F35+ProyDda!B$24*DdaAñoBase!$G35+ProyDda!B$25*DdaAñoBase!$H35+ProyDda!B$26*DdaAñoBase!$I35)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F35+ProyDda!C$24*DdaAñoBase!$G35+ProyDda!C$25*DdaAñoBase!$H35+ProyDda!C$26*DdaAñoBase!$I35)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F35+ProyDda!D$24*DdaAñoBase!$G35+ProyDda!D$25*DdaAñoBase!$H35+ProyDda!D$26*DdaAñoBase!$I35)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F35+ProyDda!E$24*DdaAñoBase!$G35+ProyDda!E$25*DdaAñoBase!$H35+ProyDda!E$26*DdaAñoBase!$I35)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F35+ProyDda!F$24*DdaAñoBase!$G35+ProyDda!F$25*DdaAñoBase!$H35+ProyDda!F$26*DdaAñoBase!$I35)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F35+ProyDda!G$24*DdaAñoBase!$G35+ProyDda!G$25*DdaAñoBase!$H35+ProyDda!G$26*DdaAñoBase!$I35)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I35*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I35*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I35*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I35*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I35*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z38:AC38,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A36","v":"MTD_2 x2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F36+ProyDda!B$24*DdaAñoBase!$G36+ProyDda!B$25*DdaAñoBase!$H36+ProyDda!B$26*DdaAñoBase!$I36)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F36+ProyDda!C$24*DdaAñoBase!$G36+ProyDda!C$25*DdaAñoBase!$H36+ProyDda!C$26*DdaAñoBase!$I36)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F36+ProyDda!D$24*DdaAñoBase!$G36+ProyDda!D$25*DdaAñoBase!$H36+ProyDda!D$26*DdaAñoBase!$I36)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F36+ProyDda!E$24*DdaAñoBase!$G36+ProyDda!E$25*DdaAñoBase!$H36+ProyDda!E$26*DdaAñoBase!$I36)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F36+ProyDda!F$24*DdaAñoBase!$G36+ProyDda!F$25*DdaAñoBase!$H36+ProyDda!F$26*DdaAñoBase!$I36)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F36+ProyDda!G$24*DdaAñoBase!$G36+ProyDda!G$25*DdaAñoBase!$H36+ProyDda!G$26*DdaAñoBase!$I36)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I36*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I36*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I36*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I36*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I36*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z39:AC39,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A37","v":"MTD_2 Discap."},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F37+ProyDda!B$24*DdaAñoBase!$G37+ProyDda!B$25*DdaAñoBase!$H37+ProyDda!B$26*DdaAñoBase!$I37)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F37+ProyDda!C$24*DdaAñoBase!$G37+ProyDda!C$25*DdaAñoBase!$H37+ProyDda!C$26*DdaAñoBase!$I37)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F37+ProyDda!D$24*DdaAñoBase!$G37+ProyDda!D$25*DdaAñoBase!$H37+ProyDda!D$26*DdaAñoBase!$I37)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F37+ProyDda!E$24*DdaAñoBase!$G37+ProyDda!E$25*DdaAñoBase!$H37+ProyDda!E$26*DdaAñoBase!$I37)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F37+ProyDda!F$24*DdaAñoBase!$G37+ProyDda!F$25*DdaAñoBase!$H37+ProyDda!F$26*DdaAñoBase!$I37)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F37+ProyDda!G$24*DdaAñoBase!$G37+ProyDda!G$25*DdaAñoBase!$H37+ProyDda!G$26*DdaAñoBase!$I37)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I37*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I37*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I37*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I37*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I37*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z40:AC40,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A38","v":"MTD_2 Discapacitados 601-más"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F38+ProyDda!B$24*DdaAñoBase!$G38+ProyDda!B$25*DdaAñoBase!$H38+ProyDda!B$26*DdaAñoBase!$I38)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F38+ProyDda!C$24*DdaAñoBase!$G38+ProyDda!C$25*DdaAñoBase!$H38+ProyDda!C$26*DdaAñoBase!$I38)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F38+ProyDda!D$24*DdaAñoBase!$G38+ProyDda!D$25*DdaAñoBase!$H38+ProyDda!D$26*DdaAñoBase!$I38)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F38+ProyDda!E$24*DdaAñoBase!$G38+ProyDda!E$25*DdaAñoBase!$H38+ProyDda!E$26*DdaAñoBase!$I38)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F38+ProyDda!F$24*DdaAñoBase!$G38+ProyDda!F$25*DdaAñoBase!$H38+ProyDda!F$26*DdaAñoBase!$I38)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F38+ProyDda!G$24*DdaAñoBase!$G38+ProyDda!G$25*DdaAñoBase!$H38+ProyDda!G$26*DdaAñoBase!$I38)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I38*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I38*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I38*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I38*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I38*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z41:AC41,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A39","v":"MTD_2 Cruz Roja"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F39+ProyDda!B$24*DdaAñoBase!$G39+ProyDda!B$25*DdaAñoBase!$H39+ProyDda!B$26*DdaAñoBase!$I39)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F39+ProyDda!C$24*DdaAñoBase!$G39+ProyDda!C$25*DdaAñoBase!$H39+ProyDda!C$26*DdaAñoBase!$I39)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F39+ProyDda!D$24*DdaAñoBase!$G39+ProyDda!D$25*DdaAñoBase!$H39+ProyDda!D$26*DdaAñoBase!$I39)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F39+ProyDda!E$24*DdaAñoBase!$G39+ProyDda!E$25*DdaAñoBase!$H39+ProyDda!E$26*DdaAñoBase!$I39)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F39+ProyDda!F$24*DdaAñoBase!$G39+ProyDda!F$25*DdaAñoBase!$H39+ProyDda!F$26*DdaAñoBase!$I39)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F39+ProyDda!G$24*DdaAñoBase!$G39+ProyDda!G$25*DdaAñoBase!$H39+ProyDda!G$26*DdaAñoBase!$I39)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I39*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I39*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I39*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I39*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I39*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z42:AC42,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A40","v":"MTD_3 (30,001-50,000)"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F40+ProyDda!B$24*DdaAñoBase!$G40+ProyDda!B$25*DdaAñoBase!$H40+ProyDda!B$26*DdaAñoBase!$I40)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F40+ProyDda!C$24*DdaAñoBase!$G40+ProyDda!C$25*DdaAñoBase!$H40+ProyDda!C$26*DdaAñoBase!$I40)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F40+ProyDda!D$24*DdaAñoBase!$G40+ProyDda!D$25*DdaAñoBase!$H40+ProyDda!D$26*DdaAñoBase!$I40)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F40+ProyDda!E$24*DdaAñoBase!$G40+ProyDda!E$25*DdaAñoBase!$H40+ProyDda!E$26*DdaAñoBase!$I40)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F40+ProyDda!F$24*DdaAñoBase!$G40+ProyDda!F$25*DdaAñoBase!$H40+ProyDda!F$26*DdaAñoBase!$I40)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F40+ProyDda!G$24*DdaAñoBase!$G40+ProyDda!G$25*DdaAñoBase!$H40+ProyDda!G$26*DdaAñoBase!$I40)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I40*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I40*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I40*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I40*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I40*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z43:AC43,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A41","v":"MTD_3 Regular"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F41+ProyDda!B$24*DdaAñoBase!$G41+ProyDda!B$25*DdaAñoBase!$H41+ProyDda!B$26*DdaAñoBase!$I41)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F41+ProyDda!C$24*DdaAñoBase!$G41+ProyDda!C$25*DdaAñoBase!$H41+ProyDda!C$26*DdaAñoBase!$I41)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F41+ProyDda!D$24*DdaAñoBase!$G41+ProyDda!D$25*DdaAñoBase!$H41+ProyDda!D$26*DdaAñoBase!$I41)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F41+ProyDda!E$24*DdaAñoBase!$G41+ProyDda!E$25*DdaAñoBase!$H41+ProyDda!E$26*DdaAñoBase!$I41)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F41+ProyDda!F$24*DdaAñoBase!$G41+ProyDda!F$25*DdaAñoBase!$H41+ProyDda!F$26*DdaAñoBase!$I41)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F41+ProyDda!G$24*DdaAñoBase!$G41+ProyDda!G$25*DdaAñoBase!$H41+ProyDda!G$26*DdaAñoBase!$I41)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I41*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I41*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I41*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I41*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I41*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z44:AC44,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A42","v":"MTD_3 Agro"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F42+ProyDda!B$24*DdaAñoBase!$G42+ProyDda!B$25*DdaAñoBase!$H42+ProyDda!B$26*DdaAñoBase!$I42)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F42+ProyDda!C$24*DdaAñoBase!$G42+ProyDda!C$25*DdaAñoBase!$H42+ProyDda!C$26*DdaAñoBase!$I42)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F42+ProyDda!D$24*DdaAñoBase!$G42+ProyDda!D$25*DdaAñoBase!$H42+ProyDda!D$26*DdaAñoBase!$I42)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F42+ProyDda!E$24*DdaAñoBase!$G42+ProyDda!E$25*DdaAñoBase!$H42+ProyDda!E$26*DdaAñoBase!$I42)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F42+ProyDda!F$24*DdaAñoBase!$G42+ProyDda!F$25*DdaAñoBase!$H42+ProyDda!F$26*DdaAñoBase!$I42)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F42+ProyDda!G$24*DdaAñoBase!$G42+ProyDda!G$25*DdaAñoBase!$H42+ProyDda!G$26*DdaAñoBase!$I42)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I42*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I42*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I42*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I42*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I42*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z45:AC45,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A43","v":"MTD_3 Jub. 1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F43+ProyDda!B$24*DdaAñoBase!$G43+ProyDda!B$25*DdaAñoBase!$H43+ProyDda!B$26*DdaAñoBase!$I43)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F43+ProyDda!C$24*DdaAñoBase!$G43+ProyDda!C$25*DdaAñoBase!$H43+ProyDda!C$26*DdaAñoBase!$I43)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F43+ProyDda!D$24*DdaAñoBase!$G43+ProyDda!D$25*DdaAñoBase!$H43+ProyDda!D$26*DdaAñoBase!$I43)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F43+ProyDda!E$24*DdaAñoBase!$G43+ProyDda!E$25*DdaAñoBase!$H43+ProyDda!E$26*DdaAñoBase!$I43)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F43+ProyDda!F$24*DdaAñoBase!$G43+ProyDda!F$25*DdaAñoBase!$H43+ProyDda!F$26*DdaAñoBase!$I43)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F43+ProyDda!G$24*DdaAñoBase!$G43+ProyDda!G$25*DdaAñoBase!$H43+ProyDda!G$26*DdaAñoBase!$I43)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I43*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I43*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I43*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I43*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I43*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z46:AC46,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A44","v":"MTD_3 Jub. 2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F44+ProyDda!B$24*DdaAñoBase!$G44+ProyDda!B$25*DdaAñoBase!$H44+ProyDda!B$26*DdaAñoBase!$I44)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F44+ProyDda!C$24*DdaAñoBase!$G44+ProyDda!C$25*DdaAñoBase!$H44+ProyDda!C$26*DdaAñoBase!$I44)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F44+ProyDda!D$24*DdaAñoBase!$G44+ProyDda!D$25*DdaAñoBase!$H44+ProyDda!D$26*DdaAñoBase!$I44)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F44+ProyDda!E$24*DdaAñoBase!$G44+ProyDda!E$25*DdaAñoBase!$H44+ProyDda!E$26*DdaAñoBase!$I44)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F44+ProyDda!F$24*DdaAñoBase!$G44+ProyDda!F$25*DdaAñoBase!$H44+ProyDda!F$26*DdaAñoBase!$I44)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F44+ProyDda!G$24*DdaAñoBase!$G44+ProyDda!G$25*DdaAñoBase!$H44+ProyDda!G$26*DdaAñoBase!$I44)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I44*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I44*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I44*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I44*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I44*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z47:AC47,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A45","v":"MTD_3 Político"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F45+ProyDda!B$24*DdaAñoBase!$G45+ProyDda!B$25*DdaAñoBase!$H45+ProyDda!B$26*DdaAñoBase!$I45)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F45+ProyDda!C$24*DdaAñoBase!$G45+ProyDda!C$25*DdaAñoBase!$H45+ProyDda!C$26*DdaAñoBase!$I45)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F45+ProyDda!D$24*DdaAñoBase!$G45+ProyDda!D$25*DdaAñoBase!$H45+ProyDda!D$26*DdaAñoBase!$I45)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F45+ProyDda!E$24*DdaAñoBase!$G45+ProyDda!E$25*DdaAñoBase!$H45+ProyDda!E$26*DdaAñoBase!$I45)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F45+ProyDda!F$24*DdaAñoBase!$G45+ProyDda!F$25*DdaAñoBase!$H45+ProyDda!F$26*DdaAñoBase!$I45)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F45+ProyDda!G$24*DdaAñoBase!$G45+ProyDda!G$25*DdaAñoBase!$H45+ProyDda!G$26*DdaAñoBase!$I45)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I45*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I45*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I45*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I45*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I45*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z48:AC48,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A46","v":"MTD_3 x1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F46+ProyDda!B$24*DdaAñoBase!$G46+ProyDda!B$25*DdaAñoBase!$H46+ProyDda!B$26*DdaAñoBase!$I46)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F46+ProyDda!C$24*DdaAñoBase!$G46+ProyDda!C$25*DdaAñoBase!$H46+ProyDda!C$26*DdaAñoBase!$I46)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F46+ProyDda!D$24*DdaAñoBase!$G46+ProyDda!D$25*DdaAñoBase!$H46+ProyDda!D$26*DdaAñoBase!$I46)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F46+ProyDda!E$24*DdaAñoBase!$G46+ProyDda!E$25*DdaAñoBase!$H46+ProyDda!E$26*DdaAñoBase!$I46)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F46+ProyDda!F$24*DdaAñoBase!$G46+ProyDda!F$25*DdaAñoBase!$H46+ProyDda!F$26*DdaAñoBase!$I46)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F46+ProyDda!G$24*DdaAñoBase!$G46+ProyDda!G$25*DdaAñoBase!$H46+ProyDda!G$26*DdaAñoBase!$I46)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I46*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I46*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I46*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I46*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I46*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z49:AC49,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A47","v":"MTD_3 x2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F47+ProyDda!B$24*DdaAñoBase!$G47+ProyDda!B$25*DdaAñoBase!$H47+ProyDda!B$26*DdaAñoBase!$I47)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F47+ProyDda!C$24*DdaAñoBase!$G47+ProyDda!C$25*DdaAñoBase!$H47+ProyDda!C$26*DdaAñoBase!$I47)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F47+ProyDda!D$24*DdaAñoBase!$G47+ProyDda!D$25*DdaAñoBase!$H47+ProyDda!D$26*DdaAñoBase!$I47)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F47+ProyDda!E$24*DdaAñoBase!$G47+ProyDda!E$25*DdaAñoBase!$H47+ProyDda!E$26*DdaAñoBase!$I47)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F47+ProyDda!F$24*DdaAñoBase!$G47+ProyDda!F$25*DdaAñoBase!$H47+ProyDda!F$26*DdaAñoBase!$I47)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F47+ProyDda!G$24*DdaAñoBase!$G47+ProyDda!G$25*DdaAñoBase!$H47+ProyDda!G$26*DdaAñoBase!$I47)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I47*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I47*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I47*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I47*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I47*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z50:AC50,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A48","v":"MTD_3 Discap."},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F48+ProyDda!B$24*DdaAñoBase!$G48+ProyDda!B$25*DdaAñoBase!$H48+ProyDda!B$26*DdaAñoBase!$I48)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F48+ProyDda!C$24*DdaAñoBase!$G48+ProyDda!C$25*DdaAñoBase!$H48+ProyDda!C$26*DdaAñoBase!$I48)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F48+ProyDda!D$24*DdaAñoBase!$G48+ProyDda!D$25*DdaAñoBase!$H48+ProyDda!D$26*DdaAñoBase!$I48)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F48+ProyDda!E$24*DdaAñoBase!$G48+ProyDda!E$25*DdaAñoBase!$H48+ProyDda!E$26*DdaAñoBase!$I48)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F48+ProyDda!F$24*DdaAñoBase!$G48+ProyDda!F$25*DdaAñoBase!$H48+ProyDda!F$26*DdaAñoBase!$I48)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F48+ProyDda!G$24*DdaAñoBase!$G48+ProyDda!G$25*DdaAñoBase!$H48+ProyDda!G$26*DdaAñoBase!$I48)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I48*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I48*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I48*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I48*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I48*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z51:AC51,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A49","v":"MTD_3 Discapacitados 601-más"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F49+ProyDda!B$24*DdaAñoBase!$G49+ProyDda!B$25*DdaAñoBase!$H49+ProyDda!B$26*DdaAñoBase!$I49)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F49+ProyDda!C$24*DdaAñoBase!$G49+ProyDda!C$25*DdaAñoBase!$H49+ProyDda!C$26*DdaAñoBase!$I49)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F49+ProyDda!D$24*DdaAñoBase!$G49+ProyDda!D$25*DdaAñoBase!$H49+ProyDda!D$26*DdaAñoBase!$I49)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F49+ProyDda!E$24*DdaAñoBase!$G49+ProyDda!E$25*DdaAñoBase!$H49+ProyDda!E$26*DdaAñoBase!$I49)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F49+ProyDda!F$24*DdaAñoBase!$G49+ProyDda!F$25*DdaAñoBase!$H49+ProyDda!F$26*DdaAñoBase!$I49)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F49+ProyDda!G$24*DdaAñoBase!$G49+ProyDda!G$25*DdaAñoBase!$H49+ProyDda!G$26*DdaAñoBase!$I49)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I49*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I49*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I49*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I49*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I49*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z52:AC52,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A50","v":"MTD_3 Cruz Roja"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F50+ProyDda!B$24*DdaAñoBase!$G50+ProyDda!B$25*DdaAñoBase!$H50+ProyDda!B$26*DdaAñoBase!$I50)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F50+ProyDda!C$24*DdaAñoBase!$G50+ProyDda!C$25*DdaAñoBase!$H50+ProyDda!C$26*DdaAñoBase!$I50)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F50+ProyDda!D$24*DdaAñoBase!$G50+ProyDda!D$25*DdaAñoBase!$H50+ProyDda!D$26*DdaAñoBase!$I50)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F50+ProyDda!E$24*DdaAñoBase!$G50+ProyDda!E$25*DdaAñoBase!$H50+ProyDda!E$26*DdaAñoBase!$I50)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F50+ProyDda!F$24*DdaAñoBase!$G50+ProyDda!F$25*DdaAñoBase!$H50+ProyDda!F$26*DdaAñoBase!$I50)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F50+ProyDda!G$24*DdaAñoBase!$G50+ProyDda!G$25*DdaAñoBase!$H50+ProyDda!G$26*DdaAñoBase!$I50)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I50*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I50*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I50*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I50*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I50*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z53:AC53,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A51","v":"MTD_4 (50,001-más)"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F51+ProyDda!B$24*DdaAñoBase!$G51+ProyDda!B$25*DdaAñoBase!$H51+ProyDda!B$26*DdaAñoBase!$I51)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F51+ProyDda!C$24*DdaAñoBase!$G51+ProyDda!C$25*DdaAñoBase!$H51+ProyDda!C$26*DdaAñoBase!$I51)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F51+ProyDda!D$24*DdaAñoBase!$G51+ProyDda!D$25*DdaAñoBase!$H51+ProyDda!D$26*DdaAñoBase!$I51)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F51+ProyDda!E$24*DdaAñoBase!$G51+ProyDda!E$25*DdaAñoBase!$H51+ProyDda!E$26*DdaAñoBase!$I51)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F51+ProyDda!F$24*DdaAñoBase!$G51+ProyDda!F$25*DdaAñoBase!$H51+ProyDda!F$26*DdaAñoBase!$I51)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F51+ProyDda!G$24*DdaAñoBase!$G51+ProyDda!G$25*DdaAñoBase!$H51+ProyDda!G$26*DdaAñoBase!$I51)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I51*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I51*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I51*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I51*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I51*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z54:AC54,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A52","v":"MTD_4 Regular"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F52+ProyDda!B$24*DdaAñoBase!$G52+ProyDda!B$25*DdaAñoBase!$H52+ProyDda!B$26*DdaAñoBase!$I52)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F52+ProyDda!C$24*DdaAñoBase!$G52+ProyDda!C$25*DdaAñoBase!$H52+ProyDda!C$26*DdaAñoBase!$I52)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F52+ProyDda!D$24*DdaAñoBase!$G52+ProyDda!D$25*DdaAñoBase!$H52+ProyDda!D$26*DdaAñoBase!$I52)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F52+ProyDda!E$24*DdaAñoBase!$G52+ProyDda!E$25*DdaAñoBase!$H52+ProyDda!E$26*DdaAñoBase!$I52)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F52+ProyDda!F$24*DdaAñoBase!$G52+ProyDda!F$25*DdaAñoBase!$H52+ProyDda!F$26*DdaAñoBase!$I52)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F52+ProyDda!G$24*DdaAñoBase!$G52+ProyDda!G$25*DdaAñoBase!$H52+ProyDda!G$26*DdaAñoBase!$I52)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I52*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I52*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I52*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I52*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I52*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z55:AC55,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A53","v":"MTD_4 Agro"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F53+ProyDda!B$24*DdaAñoBase!$G53+ProyDda!B$25*DdaAñoBase!$H53+ProyDda!B$26*DdaAñoBase!$I53)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F53+ProyDda!C$24*DdaAñoBase!$G53+ProyDda!C$25*DdaAñoBase!$H53+ProyDda!C$26*DdaAñoBase!$I53)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F53+ProyDda!D$24*DdaAñoBase!$G53+ProyDda!D$25*DdaAñoBase!$H53+ProyDda!D$26*DdaAñoBase!$I53)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F53+ProyDda!E$24*DdaAñoBase!$G53+ProyDda!E$25*DdaAñoBase!$H53+ProyDda!E$26*DdaAñoBase!$I53)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F53+ProyDda!F$24*DdaAñoBase!$G53+ProyDda!F$25*DdaAñoBase!$H53+ProyDda!F$26*DdaAñoBase!$I53)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F53+ProyDda!G$24*DdaAñoBase!$G53+ProyDda!G$25*DdaAñoBase!$H53+ProyDda!G$26*DdaAñoBase!$I53)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I53*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I53*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I53*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I53*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I53*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z56:AC56,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A54","v":"MTD_4 Jub. 1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F54+ProyDda!B$24*DdaAñoBase!$G54+ProyDda!B$25*DdaAñoBase!$H54+ProyDda!B$26*DdaAñoBase!$I54)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F54+ProyDda!C$24*DdaAñoBase!$G54+ProyDda!C$25*DdaAñoBase!$H54+ProyDda!C$26*DdaAñoBase!$I54)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F54+ProyDda!D$24*DdaAñoBase!$G54+ProyDda!D$25*DdaAñoBase!$H54+ProyDda!D$26*DdaAñoBase!$I54)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F54+ProyDda!E$24*DdaAñoBase!$G54+ProyDda!E$25*DdaAñoBase!$H54+ProyDda!E$26*DdaAñoBase!$I54)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F54+ProyDda!F$24*DdaAñoBase!$G54+ProyDda!F$25*DdaAñoBase!$H54+ProyDda!F$26*DdaAñoBase!$I54)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F54+ProyDda!G$24*DdaAñoBase!$G54+ProyDda!G$25*DdaAñoBase!$H54+ProyDda!G$26*DdaAñoBase!$I54)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I54*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I54*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I54*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I54*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I54*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z57:AC57,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A55","v":"MTD_4 Jub. 2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F55+ProyDda!B$24*DdaAñoBase!$G55+ProyDda!B$25*DdaAñoBase!$H55+ProyDda!B$26*DdaAñoBase!$I55)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F55+ProyDda!C$24*DdaAñoBase!$G55+ProyDda!C$25*DdaAñoBase!$H55+ProyDda!C$26*DdaAñoBase!$I55)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F55+ProyDda!D$24*DdaAñoBase!$G55+ProyDda!D$25*DdaAñoBase!$H55+ProyDda!D$26*DdaAñoBase!$I55)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F55+ProyDda!E$24*DdaAñoBase!$G55+ProyDda!E$25*DdaAñoBase!$H55+ProyDda!E$26*DdaAñoBase!$I55)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F55+ProyDda!F$24*DdaAñoBase!$G55+ProyDda!F$25*DdaAñoBase!$H55+ProyDda!F$26*DdaAñoBase!$I55)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F55+ProyDda!G$24*DdaAñoBase!$G55+ProyDda!G$25*DdaAñoBase!$H55+ProyDda!G$26*DdaAñoBase!$I55)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I55*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I55*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I55*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I55*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I55*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z58:AC58,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A56","v":"MTD_4 Político"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F56+ProyDda!B$24*DdaAñoBase!$G56+ProyDda!B$25*DdaAñoBase!$H56+ProyDda!B$26*DdaAñoBase!$I56)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F56+ProyDda!C$24*DdaAñoBase!$G56+ProyDda!C$25*DdaAñoBase!$H56+ProyDda!C$26*DdaAñoBase!$I56)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F56+ProyDda!D$24*DdaAñoBase!$G56+ProyDda!D$25*DdaAñoBase!$H56+ProyDda!D$26*DdaAñoBase!$I56)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F56+ProyDda!E$24*DdaAñoBase!$G56+ProyDda!E$25*DdaAñoBase!$H56+ProyDda!E$26*DdaAñoBase!$I56)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F56+ProyDda!F$24*DdaAñoBase!$G56+ProyDda!F$25*DdaAñoBase!$H56+ProyDda!F$26*DdaAñoBase!$I56)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F56+ProyDda!G$24*DdaAñoBase!$G56+ProyDda!G$25*DdaAñoBase!$H56+ProyDda!G$26*DdaAñoBase!$I56)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I56*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I56*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I56*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I56*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I56*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z59:AC59,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A57","v":"MTD_4 x1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F57+ProyDda!B$24*DdaAñoBase!$G57+ProyDda!B$25*DdaAñoBase!$H57+ProyDda!B$26*DdaAñoBase!$I57)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F57+ProyDda!C$24*DdaAñoBase!$G57+ProyDda!C$25*DdaAñoBase!$H57+ProyDda!C$26*DdaAñoBase!$I57)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F57+ProyDda!D$24*DdaAñoBase!$G57+ProyDda!D$25*DdaAñoBase!$H57+ProyDda!D$26*DdaAñoBase!$I57)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F57+ProyDda!E$24*DdaAñoBase!$G57+ProyDda!E$25*DdaAñoBase!$H57+ProyDda!E$26*DdaAñoBase!$I57)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F57+ProyDda!F$24*DdaAñoBase!$G57+ProyDda!F$25*DdaAñoBase!$H57+ProyDda!F$26*DdaAñoBase!$I57)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F57+ProyDda!G$24*DdaAñoBase!$G57+ProyDda!G$25*DdaAñoBase!$H57+ProyDda!G$26*DdaAñoBase!$I57)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I57*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I57*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I57*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I57*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I57*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z60:AC60,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A58","v":"MTD_4 x2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F58+ProyDda!B$24*DdaAñoBase!$G58+ProyDda!B$25*DdaAñoBase!$H58+ProyDda!B$26*DdaAñoBase!$I58)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F58+ProyDda!C$24*DdaAñoBase!$G58+ProyDda!C$25*DdaAñoBase!$H58+ProyDda!C$26*DdaAñoBase!$I58)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F58+ProyDda!D$24*DdaAñoBase!$G58+ProyDda!D$25*DdaAñoBase!$H58+ProyDda!D$26*DdaAñoBase!$I58)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F58+ProyDda!E$24*DdaAñoBase!$G58+ProyDda!E$25*DdaAñoBase!$H58+ProyDda!E$26*DdaAñoBase!$I58)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F58+ProyDda!F$24*DdaAñoBase!$G58+ProyDda!F$25*DdaAñoBase!$H58+ProyDda!F$26*DdaAñoBase!$I58)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F58+ProyDda!G$24*DdaAñoBase!$G58+ProyDda!G$25*DdaAñoBase!$H58+ProyDda!G$26*DdaAñoBase!$I58)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I58*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I58*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I58*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I58*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I58*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z61:AC61,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A59","v":"MTD_4 Discap."},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F59+ProyDda!B$24*DdaAñoBase!$G59+ProyDda!B$25*DdaAñoBase!$H59+ProyDda!B$26*DdaAñoBase!$I59)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F59+ProyDda!C$24*DdaAñoBase!$G59+ProyDda!C$25*DdaAñoBase!$H59+ProyDda!C$26*DdaAñoBase!$I59)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F59+ProyDda!D$24*DdaAñoBase!$G59+ProyDda!D$25*DdaAñoBase!$H59+ProyDda!D$26*DdaAñoBase!$I59)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F59+ProyDda!E$24*DdaAñoBase!$G59+ProyDda!E$25*DdaAñoBase!$H59+ProyDda!E$26*DdaAñoBase!$I59)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F59+ProyDda!F$24*DdaAñoBase!$G59+ProyDda!F$25*DdaAñoBase!$H59+ProyDda!F$26*DdaAñoBase!$I59)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F59+ProyDda!G$24*DdaAñoBase!$G59+ProyDda!G$25*DdaAñoBase!$H59+ProyDda!G$26*DdaAñoBase!$I59)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I59*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I59*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I59*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I59*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I59*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z62:AC62,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A60","v":"MTD_4 Discapacitados 601-más"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F60+ProyDda!B$24*DdaAñoBase!$G60+ProyDda!B$25*DdaAñoBase!$H60+ProyDda!B$26*DdaAñoBase!$I60)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F60+ProyDda!C$24*DdaAñoBase!$G60+ProyDda!C$25*DdaAñoBase!$H60+ProyDda!C$26*DdaAñoBase!$I60)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F60+ProyDda!D$24*DdaAñoBase!$G60+ProyDda!D$25*DdaAñoBase!$H60+ProyDda!D$26*DdaAñoBase!$I60)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F60+ProyDda!E$24*DdaAñoBase!$G60+ProyDda!E$25*DdaAñoBase!$H60+ProyDda!E$26*DdaAñoBase!$I60)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F60+ProyDda!F$24*DdaAñoBase!$G60+ProyDda!F$25*DdaAñoBase!$H60+ProyDda!F$26*DdaAñoBase!$I60)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F60+ProyDda!G$24*DdaAñoBase!$G60+ProyDda!G$25*DdaAñoBase!$H60+ProyDda!G$26*DdaAñoBase!$I60)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I60*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I60*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I60*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I60*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I60*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z63:AC63,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A61","v":"MTD_4 Cruz Roja"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F61+ProyDda!B$24*DdaAñoBase!$G61+ProyDda!B$25*DdaAñoBase!$H61+ProyDda!B$26*DdaAñoBase!$I61)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F61+ProyDda!C$24*DdaAñoBase!$G61+ProyDda!C$25*DdaAñoBase!$H61+ProyDda!C$26*DdaAñoBase!$I61)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F61+ProyDda!D$24*DdaAñoBase!$G61+ProyDda!D$25*DdaAñoBase!$H61+ProyDda!D$26*DdaAñoBase!$I61)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F61+ProyDda!E$24*DdaAñoBase!$G61+ProyDda!E$25*DdaAñoBase!$H61+ProyDda!E$26*DdaAñoBase!$I61)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F61+ProyDda!F$24*DdaAñoBase!$G61+ProyDda!F$25*DdaAñoBase!$H61+ProyDda!F$26*DdaAñoBase!$I61)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F61+ProyDda!G$24*DdaAñoBase!$G61+ProyDda!G$25*DdaAñoBase!$H61+ProyDda!G$26*DdaAñoBase!$I61)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I61*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I61*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I61*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I61*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I61*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z64:AC64,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A62","v":"MTD_5 (xxx)"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F62+ProyDda!B$24*DdaAñoBase!$G62+ProyDda!B$25*DdaAñoBase!$H62+ProyDda!B$26*DdaAñoBase!$I62)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F62+ProyDda!C$24*DdaAñoBase!$G62+ProyDda!C$25*DdaAñoBase!$H62+ProyDda!C$26*DdaAñoBase!$I62)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F62+ProyDda!D$24*DdaAñoBase!$G62+ProyDda!D$25*DdaAñoBase!$H62+ProyDda!D$26*DdaAñoBase!$I62)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F62+ProyDda!E$24*DdaAñoBase!$G62+ProyDda!E$25*DdaAñoBase!$H62+ProyDda!E$26*DdaAñoBase!$I62)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F62+ProyDda!F$24*DdaAñoBase!$G62+ProyDda!F$25*DdaAñoBase!$H62+ProyDda!F$26*DdaAñoBase!$I62)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F62+ProyDda!G$24*DdaAñoBase!$G62+ProyDda!G$25*DdaAñoBase!$H62+ProyDda!G$26*DdaAñoBase!$I62)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I62*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I62*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I62*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I62*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I62*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z65:AC65,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A63","v":"MTD_5 Regular"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F63+ProyDda!B$24*DdaAñoBase!$G63+ProyDda!B$25*DdaAñoBase!$H63+ProyDda!B$26*DdaAñoBase!$I63)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F63+ProyDda!C$24*DdaAñoBase!$G63+ProyDda!C$25*DdaAñoBase!$H63+ProyDda!C$26*DdaAñoBase!$I63)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F63+ProyDda!D$24*DdaAñoBase!$G63+ProyDda!D$25*DdaAñoBase!$H63+ProyDda!D$26*DdaAñoBase!$I63)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F63+ProyDda!E$24*DdaAñoBase!$G63+ProyDda!E$25*DdaAñoBase!$H63+ProyDda!E$26*DdaAñoBase!$I63)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F63+ProyDda!F$24*DdaAñoBase!$G63+ProyDda!F$25*DdaAñoBase!$H63+ProyDda!F$26*DdaAñoBase!$I63)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F63+ProyDda!G$24*DdaAñoBase!$G63+ProyDda!G$25*DdaAñoBase!$H63+ProyDda!G$26*DdaAñoBase!$I63)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I63*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I63*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I63*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I63*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I63*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z66:AC66,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A64","v":"MTD_5 Agro"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F64+ProyDda!B$24*DdaAñoBase!$G64+ProyDda!B$25*DdaAñoBase!$H64+ProyDda!B$26*DdaAñoBase!$I64)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F64+ProyDda!C$24*DdaAñoBase!$G64+ProyDda!C$25*DdaAñoBase!$H64+ProyDda!C$26*DdaAñoBase!$I64)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F64+ProyDda!D$24*DdaAñoBase!$G64+ProyDda!D$25*DdaAñoBase!$H64+ProyDda!D$26*DdaAñoBase!$I64)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F64+ProyDda!E$24*DdaAñoBase!$G64+ProyDda!E$25*DdaAñoBase!$H64+ProyDda!E$26*DdaAñoBase!$I64)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F64+ProyDda!F$24*DdaAñoBase!$G64+ProyDda!F$25*DdaAñoBase!$H64+ProyDda!F$26*DdaAñoBase!$I64)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F64+ProyDda!G$24*DdaAñoBase!$G64+ProyDda!G$25*DdaAñoBase!$H64+ProyDda!G$26*DdaAñoBase!$I64)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I64*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I64*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I64*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I64*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I64*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z67:AC67,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A65","v":"MTD_5 Jub. 1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F65+ProyDda!B$24*DdaAñoBase!$G65+ProyDda!B$25*DdaAñoBase!$H65+ProyDda!B$26*DdaAñoBase!$I65)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F65+ProyDda!C$24*DdaAñoBase!$G65+ProyDda!C$25*DdaAñoBase!$H65+ProyDda!C$26*DdaAñoBase!$I65)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F65+ProyDda!D$24*DdaAñoBase!$G65+ProyDda!D$25*DdaAñoBase!$H65+ProyDda!D$26*DdaAñoBase!$I65)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F65+ProyDda!E$24*DdaAñoBase!$G65+ProyDda!E$25*DdaAñoBase!$H65+ProyDda!E$26*DdaAñoBase!$I65)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F65+ProyDda!F$24*DdaAñoBase!$G65+ProyDda!F$25*DdaAñoBase!$H65+ProyDda!F$26*DdaAñoBase!$I65)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F65+ProyDda!G$24*DdaAñoBase!$G65+ProyDda!G$25*DdaAñoBase!$H65+ProyDda!G$26*DdaAñoBase!$I65)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I65*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I65*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I65*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I65*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I65*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z68:AC68,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A66","v":"MTD_5 Jub. 2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F66+ProyDda!B$24*DdaAñoBase!$G66+ProyDda!B$25*DdaAñoBase!$H66+ProyDda!B$26*DdaAñoBase!$I66)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F66+ProyDda!C$24*DdaAñoBase!$G66+ProyDda!C$25*DdaAñoBase!$H66+ProyDda!C$26*DdaAñoBase!$I66)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F66+ProyDda!D$24*DdaAñoBase!$G66+ProyDda!D$25*DdaAñoBase!$H66+ProyDda!D$26*DdaAñoBase!$I66)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F66+ProyDda!E$24*DdaAñoBase!$G66+ProyDda!E$25*DdaAñoBase!$H66+ProyDda!E$26*DdaAñoBase!$I66)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F66+ProyDda!F$24*DdaAñoBase!$G66+ProyDda!F$25*DdaAñoBase!$H66+ProyDda!F$26*DdaAñoBase!$I66)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F66+ProyDda!G$24*DdaAñoBase!$G66+ProyDda!G$25*DdaAñoBase!$H66+ProyDda!G$26*DdaAñoBase!$I66)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I66*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I66*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I66*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I66*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I66*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z69:AC69,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A67","v":"MTD_5 Político"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F67+ProyDda!B$24*DdaAñoBase!$G67+ProyDda!B$25*DdaAñoBase!$H67+ProyDda!B$26*DdaAñoBase!$I67)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F67+ProyDda!C$24*DdaAñoBase!$G67+ProyDda!C$25*DdaAñoBase!$H67+ProyDda!C$26*DdaAñoBase!$I67)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F67+ProyDda!D$24*DdaAñoBase!$G67+ProyDda!D$25*DdaAñoBase!$H67+ProyDda!D$26*DdaAñoBase!$I67)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F67+ProyDda!E$24*DdaAñoBase!$G67+ProyDda!E$25*DdaAñoBase!$H67+ProyDda!E$26*DdaAñoBase!$I67)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F67+ProyDda!F$24*DdaAñoBase!$G67+ProyDda!F$25*DdaAñoBase!$H67+ProyDda!F$26*DdaAñoBase!$I67)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F67+ProyDda!G$24*DdaAñoBase!$G67+ProyDda!G$25*DdaAñoBase!$H67+ProyDda!G$26*DdaAñoBase!$I67)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I67*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I67*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I67*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I67*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I67*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z70:AC70,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A68","v":"MTD_5 x1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F68+ProyDda!B$24*DdaAñoBase!$G68+ProyDda!B$25*DdaAñoBase!$H68+ProyDda!B$26*DdaAñoBase!$I68)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F68+ProyDda!C$24*DdaAñoBase!$G68+ProyDda!C$25*DdaAñoBase!$H68+ProyDda!C$26*DdaAñoBase!$I68)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F68+ProyDda!D$24*DdaAñoBase!$G68+ProyDda!D$25*DdaAñoBase!$H68+ProyDda!D$26*DdaAñoBase!$I68)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F68+ProyDda!E$24*DdaAñoBase!$G68+ProyDda!E$25*DdaAñoBase!$H68+ProyDda!E$26*DdaAñoBase!$I68)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F68+ProyDda!F$24*DdaAñoBase!$G68+ProyDda!F$25*DdaAñoBase!$H68+ProyDda!F$26*DdaAñoBase!$I68)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F68+ProyDda!G$24*DdaAñoBase!$G68+ProyDda!G$25*DdaAñoBase!$H68+ProyDda!G$26*DdaAñoBase!$I68)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I68*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I68*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I68*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I68*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I68*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z71:AC71,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A69","v":"MTD_5 x2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F69+ProyDda!B$24*DdaAñoBase!$G69+ProyDda!B$25*DdaAñoBase!$H69+ProyDda!B$26*DdaAñoBase!$I69)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F69+ProyDda!C$24*DdaAñoBase!$G69+ProyDda!C$25*DdaAñoBase!$H69+ProyDda!C$26*DdaAñoBase!$I69)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F69+ProyDda!D$24*DdaAñoBase!$G69+ProyDda!D$25*DdaAñoBase!$H69+ProyDda!D$26*DdaAñoBase!$I69)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F69+ProyDda!E$24*DdaAñoBase!$G69+ProyDda!E$25*DdaAñoBase!$H69+ProyDda!E$26*DdaAñoBase!$I69)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F69+ProyDda!F$24*DdaAñoBase!$G69+ProyDda!F$25*DdaAñoBase!$H69+ProyDda!F$26*DdaAñoBase!$I69)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F69+ProyDda!G$24*DdaAñoBase!$G69+ProyDda!G$25*DdaAñoBase!$H69+ProyDda!G$26*DdaAñoBase!$I69)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I69*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I69*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I69*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I69*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I69*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z72:AC72,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A70","v":"MTD_5 Discap."},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F70+ProyDda!B$24*DdaAñoBase!$G70+ProyDda!B$25*DdaAñoBase!$H70+ProyDda!B$26*DdaAñoBase!$I70)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F70+ProyDda!C$24*DdaAñoBase!$G70+ProyDda!C$25*DdaAñoBase!$H70+ProyDda!C$26*DdaAñoBase!$I70)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F70+ProyDda!D$24*DdaAñoBase!$G70+ProyDda!D$25*DdaAñoBase!$H70+ProyDda!D$26*DdaAñoBase!$I70)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F70+ProyDda!E$24*DdaAñoBase!$G70+ProyDda!E$25*DdaAñoBase!$H70+ProyDda!E$26*DdaAñoBase!$I70)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F70+ProyDda!F$24*DdaAñoBase!$G70+ProyDda!F$25*DdaAñoBase!$H70+ProyDda!F$26*DdaAñoBase!$I70)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F70+ProyDda!G$24*DdaAñoBase!$G70+ProyDda!G$25*DdaAñoBase!$H70+ProyDda!G$26*DdaAñoBase!$I70)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I70*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I70*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I70*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I70*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I70*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z73:AC73,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A71","v":"MTD_5 Discapacitados 601-más"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F71+ProyDda!B$24*DdaAñoBase!$G71+ProyDda!B$25*DdaAñoBase!$H71+ProyDda!B$26*DdaAñoBase!$I71)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F71+ProyDda!C$24*DdaAñoBase!$G71+ProyDda!C$25*DdaAñoBase!$H71+ProyDda!C$26*DdaAñoBase!$I71)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F71+ProyDda!D$24*DdaAñoBase!$G71+ProyDda!D$25*DdaAñoBase!$H71+ProyDda!D$26*DdaAñoBase!$I71)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F71+ProyDda!E$24*DdaAñoBase!$G71+ProyDda!E$25*DdaAñoBase!$H71+ProyDda!E$26*DdaAñoBase!$I71)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F71+ProyDda!F$24*DdaAñoBase!$G71+ProyDda!F$25*DdaAñoBase!$H71+ProyDda!F$26*DdaAñoBase!$I71)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F71+ProyDda!G$24*DdaAñoBase!$G71+ProyDda!G$25*DdaAñoBase!$H71+ProyDda!G$26*DdaAñoBase!$I71)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I71*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I71*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I71*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I71*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I71*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z74:AC74,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A72","v":"MTD_5 Cruz Roja"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F72+ProyDda!B$24*DdaAñoBase!$G72+ProyDda!B$25*DdaAñoBase!$H72+ProyDda!B$26*DdaAñoBase!$I72)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F72+ProyDda!C$24*DdaAñoBase!$G72+ProyDda!C$25*DdaAñoBase!$H72+ProyDda!C$26*DdaAñoBase!$I72)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F72+ProyDda!D$24*DdaAñoBase!$G72+ProyDda!D$25*DdaAñoBase!$H72+ProyDda!D$26*DdaAñoBase!$I72)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F72+ProyDda!E$24*DdaAñoBase!$G72+ProyDda!E$25*DdaAñoBase!$H72+ProyDda!E$26*DdaAñoBase!$I72)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F72+ProyDda!F$24*DdaAñoBase!$G72+ProyDda!F$25*DdaAñoBase!$H72+ProyDda!F$26*DdaAñoBase!$I72)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F72+ProyDda!G$24*DdaAñoBase!$G72+ProyDda!G$25*DdaAñoBase!$H72+ProyDda!G$26*DdaAñoBase!$I72)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I72*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I72*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I72*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I72*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I72*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z75:AC75,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A73","v":"BTH"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F73+ProyDda!B$24*DdaAñoBase!$G73+ProyDda!B$25*DdaAñoBase!$H73+ProyDda!B$26*DdaAñoBase!$I73)","v":23847.519209706297},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F73+ProyDda!C$24*DdaAñoBase!$G73+ProyDda!C$25*DdaAñoBase!$H73+ProyDda!C$26*DdaAñoBase!$I73)","v":24006.736317513976},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F73+ProyDda!D$24*DdaAñoBase!$G73+ProyDda!D$25*DdaAñoBase!$H73+ProyDda!D$26*DdaAñoBase!$I73)","v":24474.854279733776},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F73+ProyDda!E$24*DdaAñoBase!$G73+ProyDda!E$25*DdaAñoBase!$H73+ProyDda!E$26*DdaAñoBase!$I73)","v":24905.453377512931},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F73+ProyDda!F$24*DdaAñoBase!$G73+ProyDda!F$25*DdaAñoBase!$H73+ProyDda!F$26*DdaAñoBase!$I73)","v":25355.943718607112},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F73+ProyDda!G$24*DdaAñoBase!$G73+ProyDda!G$25*DdaAñoBase!$H73+ProyDda!G$26*DdaAñoBase!$I73)","v":25787.480811494446},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I73*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I73*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I73*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I73*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I73*ProyDda!G$26","v":0},null,24006.736317513976,24474.854279733776,24905.453377512931,25355.943718607112,25787.480811494446,{"$f":"+SUMPRODUCT(Z76:AC76,PremisaCosto!$F$69:$I$69)","v":82424.299815237289}]
[{"$f":"+DdaAñoBase!A74","v":"BTH Punta"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F74+ProyDda!B$24*DdaAñoBase!$G74+ProyDda!B$25*DdaAñoBase!$H74+ProyDda!B$26*DdaAñoBase!$I74)","v":5925.2590802648292},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F74+ProyDda!C$24*DdaAñoBase!$G74+ProyDda!C$25*DdaAñoBase!$H74+ProyDda!C$26*DdaAñoBase!$I74)","v":5964.9483308607796},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F74+ProyDda!D$24*DdaAñoBase!$G74+ProyDda!D$25*DdaAñoBase!$H74+ProyDda!D$26*DdaAñoBase!$I74)","v":6081.3273415961912},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F74+ProyDda!E$24*DdaAñoBase!$G74+ProyDda!E$25*DdaAñoBase!$H74+ProyDda!E$26*DdaAñoBase!$I74)","v":6188.4454041598656},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F74+ProyDda!F$24*DdaAñoBase!$G74+ProyDda!F$25*DdaAñoBase!$H74+ProyDda!F$26*DdaAñoBase!$I74)","v":6300.5010794516056},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F74+ProyDda!G$24*DdaAñoBase!$G74+ProyDda!G$25*DdaAñoBase!$H74+ProyDda!G$26*DdaAñoBase!$I74)","v":6407.8164377482599},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I74*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I74*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I74*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I74*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I74*ProyDda!G$26","v":0},null,5964.9483308607796,6081.3273415961912,6188.4454041598656,6300.5010794516056,6407.8164377482599,{"$f":"+SUMPRODUCT(Z77:AC77,PremisaCosto!$F$69:$I$69)","v":20480.705461124104}]
[{"$f":"+DdaAñoBase!A75","v":"BTH Fuera de Punta Medio"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F75+ProyDda!B$24*DdaAñoBase!$G75+ProyDda!B$25*DdaAñoBase!$H75+ProyDda!B$26*DdaAñoBase!$I75)","v":7083.0509817111069},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F75+ProyDda!C$24*DdaAñoBase!$G75+ProyDda!C$25*DdaAñoBase!$H75+ProyDda!C$26*DdaAñoBase!$I75)","v":7130.1783950706958},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F75+ProyDda!D$24*DdaAñoBase!$G75+ProyDda!D$25*DdaAñoBase!$H75+ProyDda!D$26*DdaAñoBase!$I75)","v":7269.1303401487703},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F75+ProyDda!E$24*DdaAñoBase!$G75+ProyDda!E$25*DdaAñoBase!$H75+ProyDda!E$26*DdaAñoBase!$I75)","v":7396.8619806514153},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F75+ProyDda!F$24*DdaAñoBase!$G75+ProyDda!F$25*DdaAñoBase!$H75+ProyDda!F$26*DdaAñoBase!$I75)","v":7530.5074354650287},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F75+ProyDda!G$24*DdaAñoBase!$G75+ProyDda!G$25*DdaAñoBase!$H75+ProyDda!G$26*DdaAñoBase!$I75)","v":7658.5625109530529},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I75*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I75*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I75*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I75*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I75*ProyDda!G$26","v":0},null,{"$f":"+G78-M78-S78","v":7130.1783950706958},{"$f":"+H78-N78-T78","v":7269.1303401487703},{"$f":"+I78-O78-U78","v":7396.8619806514153},{"$f":"+J78-P78-V78","v":7530.5074354650287},{"$f":"+K78-Q78-W78","v":7658.5625109530529},{"$f":"+SUMPRODUCT(Z78:AC78,PremisaCosto!$F$69:$I$69)","v":24479.676385900162}]
[{"$f":"+DdaAñoBase!A76","v":"BTH Fuera de Punta Bajo"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F76+ProyDda!B$24*DdaAñoBase!$G76+ProyDda!B$25*DdaAñoBase!$H76+ProyDda!B$26*DdaAñoBase!$I76)","v":10839.209147730358},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F76+ProyDda!C$24*DdaAñoBase!$G76+ProyDda!C$25*DdaAñoBase!$H76+ProyDda!C$26*DdaAñoBase!$I76)","v":10911.609591582501},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F76+ProyDda!D$24*DdaAñoBase!$G76+ProyDda!D$25*DdaAñoBase!$H76+ProyDda!D$26*DdaAñoBase!$I76)","v":11124.396597988813},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F76+ProyDda!E$24*DdaAñoBase!$G76+ProyDda!E$25*DdaAñoBase!$H76+ProyDda!E$26*DdaAñoBase!$I76)","v":11320.145992701651},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F76+ProyDda!F$24*DdaAñoBase!$G76+ProyDda!F$25*DdaAñoBase!$H76+ProyDda!F$26*DdaAñoBase!$I76)","v":11524.935203690475},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F76+ProyDda!G$24*DdaAñoBase!$G76+ProyDda!G$25*DdaAñoBase!$H76+ProyDda!G$26*DdaAñoBase!$I76)","v":11721.101862793133},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I76*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I76*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I76*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I76*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I76*ProyDda!G$26","v":0},null,10911.609591582501,11124.396597988813,11320.145992701651,11524.935203690475,11721.101862793133,{"$f":"+SUMPRODUCT(Z79:AC79,PremisaCosto!$F$69:$I$69)","v":37463.917968213013}]
[{"$f":"+DdaAñoBase!A77","v":"BTD"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F77+ProyDda!B$24*DdaAñoBase!$G77+ProyDda!B$25*DdaAñoBase!$H77+ProyDda!B$26*DdaAñoBase!$I77)","v":1489540.635242169},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F77+ProyDda!C$24*DdaAñoBase!$G77+ProyDda!C$25*DdaAñoBase!$H77+ProyDda!C$26*DdaAñoBase!$I77)","v":1499800.8225491073},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F77+ProyDda!D$24*DdaAñoBase!$G77+ProyDda!D$25*DdaAñoBase!$H77+ProyDda!D$26*DdaAñoBase!$I77)","v":1529205.9089258432},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F77+ProyDda!E$24*DdaAñoBase!$G77+ProyDda!E$25*DdaAñoBase!$H77+ProyDda!E$26*DdaAñoBase!$I77)","v":1556414.5727128179},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F77+ProyDda!F$24*DdaAñoBase!$G77+ProyDda!F$25*DdaAñoBase!$H77+ProyDda!F$26*DdaAñoBase!$I77)","v":1584850.5639641304},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F77+ProyDda!G$24*DdaAñoBase!$G77+ProyDda!G$25*DdaAñoBase!$H77+ProyDda!G$26*DdaAñoBase!$I77)","v":1612020.8330644094},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I77*ProyDda!C$26","v":2145.932493345581},{"$f":"+DdaAñoBase!$I77*ProyDda!D$26","v":2169.2008572214672},{"$f":"+DdaAñoBase!$I77*ProyDda!E$26","v":2170.4362408629527},{"$f":"+DdaAñoBase!$I77*ProyDda!F$26","v":2170.9834439698825},{"$f":"+DdaAñoBase!$I77*ProyDda!G$26","v":2172.2046338905557},null,1497654.8900557617,1527036.7080686218,1554244.1364719549,1582679.5805201605,1609848.6284305188,{"$f":"+SUMPRODUCT(Z80:AC80,PremisaCosto!$F$69:$I$69)","v":5144076.0342023931}]
[{"$f":"+DdaAñoBase!A78","v":"BTD_1 (0-10,000)"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F78+ProyDda!B$24*DdaAñoBase!$G78+ProyDda!B$25*DdaAñoBase!$H78+ProyDda!B$26*DdaAñoBase!$I78)","v":616262.60136365483},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F78+ProyDda!C$24*DdaAñoBase!$G78+ProyDda!C$25*DdaAñoBase!$H78+ProyDda!C$26*DdaAñoBase!$I78)","v":620497.72529007518},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F78+ProyDda!D$24*DdaAñoBase!$G78+ProyDda!D$25*DdaAñoBase!$H78+ProyDda!D$26*DdaAñoBase!$I78)","v":632658.10090899898},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F78+ProyDda!E$24*DdaAñoBase!$G78+ProyDda!E$25*DdaAñoBase!$H78+ProyDda!E$26*DdaAñoBase!$I78)","v":643904.72313692386},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F78+ProyDda!F$24*DdaAñoBase!$G78+ProyDda!F$25*DdaAñoBase!$H78+ProyDda!F$26*DdaAñoBase!$I78)","v":655658.65606967523},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F78+ProyDda!G$24*DdaAñoBase!$G78+ProyDda!G$25*DdaAñoBase!$H78+ProyDda!G$26*DdaAñoBase!$I78)","v":666889.94896898023},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I78*ProyDda!C$26","v":1354.2530782017675},{"$f":"+DdaAñoBase!$I78*ProyDda!D$26","v":1368.9372555938114},{"$f":"+DdaAñoBase!$I78*ProyDda!E$26","v":1369.7168803510813},{"$f":"+DdaAñoBase!$I78*ProyDda!F$26","v":1370.0622087778884},{"$f":"+DdaAñoBase!$I78*ProyDda!G$26","v":1370.832876175054},null,{"$f":"+G81-M81-S81","v":619143.47221187339},631289.16365340515,642535.00625657279,654288.59386089735,665519.11609280517,{"$f":"+SUMPRODUCT(Z81:AC81,PremisaCosto!$F$69:$I$69)","v":2126593.8942079674}]
[{"$f":"+DdaAñoBase!A79","v":"BTD_1 Regular"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F79+ProyDda!B$24*DdaAñoBase!$G79+ProyDda!B$25*DdaAñoBase!$H79+ProyDda!B$26*DdaAñoBase!$I79)","v":613167.55741040746},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F79+ProyDda!C$24*DdaAñoBase!$G79+ProyDda!C$25*DdaAñoBase!$H79+ProyDda!C$26*DdaAñoBase!$I79)","v":617384.28856262739},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F79+ProyDda!D$24*DdaAñoBase!$G79+ProyDda!D$25*DdaAñoBase!$H79+ProyDda!D$26*DdaAñoBase!$I79)","v":629485.10898834572},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F79+ProyDda!E$24*DdaAñoBase!$G79+ProyDda!E$25*DdaAñoBase!$H79+ProyDda!E$26*DdaAñoBase!$I79)","v":640678.11815023411},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F79+ProyDda!F$24*DdaAñoBase!$G79+ProyDda!F$25*DdaAñoBase!$H79+ProyDda!F$26*DdaAñoBase!$I79)","v":652375.77481919888},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F79+ProyDda!G$24*DdaAñoBase!$G79+ProyDda!G$25*DdaAñoBase!$H79+ProyDda!G$26*DdaAñoBase!$I79)","v":663552.7055659825},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I79*ProyDda!C$26","v":1354.2530782017675},{"$f":"+DdaAñoBase!$I79*ProyDda!D$26","v":1368.9372555938114},{"$f":"+DdaAñoBase!$I79*ProyDda!E$26","v":1369.7168803510813},{"$f":"+DdaAñoBase!$I79*ProyDda!F$26","v":1370.0622087778884},{"$f":"+DdaAñoBase!$I79*ProyDda!G$26","v":1370.832876175054},null,616030.03548442561,628116.17173275189,639308.40126988303,651005.712610421,662181.87268980744,{"$f":"+SUMPRODUCT(Z82:AC82,PremisaCosto!$F$69:$I$69)","v":2115917.5794899939}]
[{"$f":"+DdaAñoBase!A80","v":"BTD_1 Agro"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F80+ProyDda!B$24*DdaAñoBase!$G80+ProyDda!B$25*DdaAñoBase!$H80+ProyDda!B$26*DdaAñoBase!$I80)","v":2586.4458895642711},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F80+ProyDda!C$24*DdaAñoBase!$G80+ProyDda!C$25*DdaAñoBase!$H80+ProyDda!C$26*DdaAñoBase!$I80)","v":2604.381234516341},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F80+ProyDda!D$24*DdaAñoBase!$G80+ProyDda!D$25*DdaAñoBase!$H80+ProyDda!D$26*DdaAñoBase!$I80)","v":2655.5044574963763},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F80+ProyDda!E$24*DdaAñoBase!$G80+ProyDda!E$25*DdaAñoBase!$H80+ProyDda!E$26*DdaAñoBase!$I80)","v":2702.8735336497343},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F80+ProyDda!F$24*DdaAñoBase!$G80+ProyDda!F$25*DdaAñoBase!$H80+ProyDda!F$26*DdaAñoBase!$I80)","v":2752.3759965539584},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F80+ProyDda!G$24*DdaAñoBase!$G80+ProyDda!G$25*DdaAñoBase!$H80+ProyDda!G$26*DdaAñoBase!$I80)","v":2799.6625565601335},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I80*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I80*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I80*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I80*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I80*ProyDda!G$26","v":0},null,2604.381234516341,2655.5044574963763,2702.8735336497343,2752.3759965539584,2799.6625565601335,{"$f":"+SUMPRODUCT(Z83:AC83,PremisaCosto!$F$69:$I$69)","v":8945.7431465853551}]
[{"$f":"+DdaAñoBase!A81","v":"BTD_1 Jub. 1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F81+ProyDda!B$24*DdaAñoBase!$G81+ProyDda!B$25*DdaAñoBase!$H81+ProyDda!B$26*DdaAñoBase!$I81)","v":-0.16482840824793998},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F81+ProyDda!C$24*DdaAñoBase!$G81+ProyDda!C$25*DdaAñoBase!$H81+ProyDda!C$26*DdaAñoBase!$I81)","v":-0.16477714319802458},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F81+ProyDda!D$24*DdaAñoBase!$G81+ProyDda!D$25*DdaAñoBase!$H81+ProyDda!D$26*DdaAñoBase!$I81)","v":-0.16740445005351023},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F81+ProyDda!E$24*DdaAñoBase!$G81+ProyDda!E$25*DdaAñoBase!$H81+ProyDda!E$26*DdaAñoBase!$I81)","v":-0.16922843248206201},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F81+ProyDda!F$24*DdaAñoBase!$G81+ProyDda!F$25*DdaAñoBase!$H81+ProyDda!F$26*DdaAñoBase!$I81)","v":-0.1712312877877685},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F81+ProyDda!G$24*DdaAñoBase!$G81+ProyDda!G$25*DdaAñoBase!$H81+ProyDda!G$26*DdaAñoBase!$I81)","v":-0.17337988838948143},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I81*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I81*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I81*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I81*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I81*ProyDda!G$26","v":0},null,-0.16477714319802458,-0.16740445005351023,-0.16922843248206201,-0.1712312877877685,-0.17337988838948143,{"$f":"+SUMPRODUCT(Z84:AC84,PremisaCosto!$F$69:$I$69)","v":-0.55899663967595736}]
[{"$f":"+DdaAñoBase!A82","v":"BTD_1 Jub. 2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F82+ProyDda!B$24*DdaAñoBase!$G82+ProyDda!B$25*DdaAñoBase!$H82+ProyDda!B$26*DdaAñoBase!$I82)","v":423.79650151158785},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F82+ProyDda!C$24*DdaAñoBase!$G82+ProyDda!C$25*DdaAñoBase!$H82+ProyDda!C$26*DdaAñoBase!$I82)","v":423.66469201931096},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F82+ProyDda!D$24*DdaAñoBase!$G82+ProyDda!D$25*DdaAñoBase!$H82+ProyDda!D$26*DdaAñoBase!$I82)","v":430.41985919945722},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F82+ProyDda!E$24*DdaAñoBase!$G82+ProyDda!E$25*DdaAñoBase!$H82+ProyDda!E$26*DdaAñoBase!$I82)","v":435.10956882084776},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F82+ProyDda!F$24*DdaAñoBase!$G82+ProyDda!F$25*DdaAñoBase!$H82+ProyDda!F$26*DdaAñoBase!$I82)","v":440.25918520442366},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F82+ProyDda!G$24*DdaAñoBase!$G82+ProyDda!G$25*DdaAñoBase!$H82+ProyDda!G$26*DdaAñoBase!$I82)","v":445.78353278401033},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I82*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I82*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I82*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I82*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I82*ProyDda!G$26","v":0},null,423.66469201931096,430.41985919945722,435.10956882084776,440.25918520442366,445.78353278401033,{"$f":"+SUMPRODUCT(Z85:AC85,PremisaCosto!$F$69:$I$69)","v":1437.2572226448419}]
[{"$f":"+DdaAñoBase!A83","v":"BTD_1 Político"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F83+ProyDda!B$24*DdaAñoBase!$G83+ProyDda!B$25*DdaAñoBase!$H83+ProyDda!B$26*DdaAñoBase!$I83)","v":84.966390579739439},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F83+ProyDda!C$24*DdaAñoBase!$G83+ProyDda!C$25*DdaAñoBase!$H83+ProyDda!C$26*DdaAñoBase!$I83)","v":85.555578055312992},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F83+ProyDda!D$24*DdaAñoBase!$G83+ProyDda!D$25*DdaAñoBase!$H83+ProyDda!D$26*DdaAñoBase!$I83)","v":87.235008407574696},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F83+ProyDda!E$24*DdaAñoBase!$G83+ProyDda!E$25*DdaAñoBase!$H83+ProyDda!E$26*DdaAñoBase!$I83)","v":88.791112651659887},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F83+ProyDda!F$24*DdaAñoBase!$G83+ProyDda!F$25*DdaAñoBase!$H83+ProyDda!F$26*DdaAñoBase!$I83)","v":90.417300005800882},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F83+ProyDda!G$24*DdaAñoBase!$G83+ProyDda!G$25*DdaAñoBase!$H83+ProyDda!G$26*DdaAñoBase!$I83)","v":91.970693542030546},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I83*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I83*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I83*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I83*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I83*ProyDda!G$26","v":0},null,85.555578055312992,87.235008407574696,88.791112651659887,90.417300005800882,91.970693542030546,{"$f":"+SUMPRODUCT(Z86:AC86,PremisaCosto!$F$69:$I$69)","v":293.8733453831689}]
[{"$f":"+DdaAñoBase!A84","v":"BTD_1 x1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F84+ProyDda!B$24*DdaAñoBase!$G84+ProyDda!B$25*DdaAñoBase!$H84+ProyDda!B$26*DdaAñoBase!$I84)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F84+ProyDda!C$24*DdaAñoBase!$G84+ProyDda!C$25*DdaAñoBase!$H84+ProyDda!C$26*DdaAñoBase!$I84)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F84+ProyDda!D$24*DdaAñoBase!$G84+ProyDda!D$25*DdaAñoBase!$H84+ProyDda!D$26*DdaAñoBase!$I84)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F84+ProyDda!E$24*DdaAñoBase!$G84+ProyDda!E$25*DdaAñoBase!$H84+ProyDda!E$26*DdaAñoBase!$I84)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F84+ProyDda!F$24*DdaAñoBase!$G84+ProyDda!F$25*DdaAñoBase!$H84+ProyDda!F$26*DdaAñoBase!$I84)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F84+ProyDda!G$24*DdaAñoBase!$G84+ProyDda!G$25*DdaAñoBase!$H84+ProyDda!G$26*DdaAñoBase!$I84)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I84*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I84*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I84*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I84*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I84*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z87:AC87,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A85","v":"BTD_1 x2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F85+ProyDda!B$24*DdaAñoBase!$G85+ProyDda!B$25*DdaAñoBase!$H85+ProyDda!B$26*DdaAñoBase!$I85)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F85+ProyDda!C$24*DdaAñoBase!$G85+ProyDda!C$25*DdaAñoBase!$H85+ProyDda!C$26*DdaAñoBase!$I85)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F85+ProyDda!D$24*DdaAñoBase!$G85+ProyDda!D$25*DdaAñoBase!$H85+ProyDda!D$26*DdaAñoBase!$I85)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F85+ProyDda!E$24*DdaAñoBase!$G85+ProyDda!E$25*DdaAñoBase!$H85+ProyDda!E$26*DdaAñoBase!$I85)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F85+ProyDda!F$24*DdaAñoBase!$G85+ProyDda!F$25*DdaAñoBase!$H85+ProyDda!F$26*DdaAñoBase!$I85)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F85+ProyDda!G$24*DdaAñoBase!$G85+ProyDda!G$25*DdaAñoBase!$H85+ProyDda!G$26*DdaAñoBase!$I85)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I85*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I85*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I85*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I85*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I85*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z88:AC88,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A86","v":"BTD_1 Discap."},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F86+ProyDda!B$24*DdaAñoBase!$G86+ProyDda!B$25*DdaAñoBase!$H86+ProyDda!B$26*DdaAñoBase!$I86)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F86+ProyDda!C$24*DdaAñoBase!$G86+ProyDda!C$25*DdaAñoBase!$H86+ProyDda!C$26*DdaAñoBase!$I86)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F86+ProyDda!D$24*DdaAñoBase!$G86+ProyDda!D$25*DdaAñoBase!$H86+ProyDda!D$26*DdaAñoBase!$I86)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F86+ProyDda!E$24*DdaAñoBase!$G86+ProyDda!E$25*DdaAñoBase!$H86+ProyDda!E$26*DdaAñoBase!$I86)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F86+ProyDda!F$24*DdaAñoBase!$G86+ProyDda!F$25*DdaAñoBase!$H86+ProyDda!F$26*DdaAñoBase!$I86)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F86+ProyDda!G$24*DdaAñoBase!$G86+ProyDda!G$25*DdaAñoBase!$H86+ProyDda!G$26*DdaAñoBase!$I86)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I86*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I86*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I86*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I86*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I86*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z89:AC89,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A87","v":"BTD_1 Discapacitados 601-más"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F87+ProyDda!B$24*DdaAñoBase!$G87+ProyDda!B$25*DdaAñoBase!$H87+ProyDda!B$26*DdaAñoBase!$I87)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F87+ProyDda!C$24*DdaAñoBase!$G87+ProyDda!C$25*DdaAñoBase!$H87+ProyDda!C$26*DdaAñoBase!$I87)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F87+ProyDda!D$24*DdaAñoBase!$G87+ProyDda!D$25*DdaAñoBase!$H87+ProyDda!D$26*DdaAñoBase!$I87)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F87+ProyDda!E$24*DdaAñoBase!$G87+ProyDda!E$25*DdaAñoBase!$H87+ProyDda!E$26*DdaAñoBase!$I87)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F87+ProyDda!F$24*DdaAñoBase!$G87+ProyDda!F$25*DdaAñoBase!$H87+ProyDda!F$26*DdaAñoBase!$I87)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F87+ProyDda!G$24*DdaAñoBase!$G87+ProyDda!G$25*DdaAñoBase!$H87+ProyDda!G$26*DdaAñoBase!$I87)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I87*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I87*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I87*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I87*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I87*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z90:AC90,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A88","v":"BTD_1 Cruz Roja"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F88+ProyDda!B$24*DdaAñoBase!$G88+ProyDda!B$25*DdaAñoBase!$H88+ProyDda!B$26*DdaAñoBase!$I88)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F88+ProyDda!C$24*DdaAñoBase!$G88+ProyDda!C$25*DdaAñoBase!$H88+ProyDda!C$26*DdaAñoBase!$I88)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F88+ProyDda!D$24*DdaAñoBase!$G88+ProyDda!D$25*DdaAñoBase!$H88+ProyDda!D$26*DdaAñoBase!$I88)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F88+ProyDda!E$24*DdaAñoBase!$G88+ProyDda!E$25*DdaAñoBase!$H88+ProyDda!E$26*DdaAñoBase!$I88)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F88+ProyDda!F$24*DdaAñoBase!$G88+ProyDda!F$25*DdaAñoBase!$H88+ProyDda!F$26*DdaAñoBase!$I88)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F88+ProyDda!G$24*DdaAñoBase!$G88+ProyDda!G$25*DdaAñoBase!$H88+ProyDda!G$26*DdaAñoBase!$I88)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I88*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I88*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I88*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I88*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I88*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z91:AC91,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A89","v":"BTD_2 (10,001-30,000)"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F89+ProyDda!B$24*DdaAñoBase!$G89+ProyDda!B$25*DdaAñoBase!$H89+ProyDda!B$26*DdaAñoBase!$I89)","v":397914.7817884016},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F89+ProyDda!C$24*DdaAñoBase!$G89+ProyDda!C$25*DdaAñoBase!$H89+ProyDda!C$26*DdaAñoBase!$I89)","v":400649.75034367602},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F89+ProyDda!D$24*DdaAñoBase!$G89+ProyDda!D$25*DdaAñoBase!$H89+ProyDda!D$26*DdaAñoBase!$I89)","v":408501.81453980698},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F89+ProyDda!E$24*DdaAñoBase!$G89+ProyDda!E$25*DdaAñoBase!$H89+ProyDda!E$26*DdaAñoBase!$I89)","v":415764.13430186955},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F89+ProyDda!F$24*DdaAñoBase!$G89+ProyDda!F$25*DdaAñoBase!$H89+ProyDda!F$26*DdaAñoBase!$I89)","v":423354.15096025739},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F89+ProyDda!G$24*DdaAñoBase!$G89+ProyDda!G$25*DdaAñoBase!$H89+ProyDda!G$26*DdaAñoBase!$I89)","v":430606.84608475171},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I89*ProyDda!C$26","v":791.67941514381357},{"$f":"+DdaAñoBase!$I89*ProyDda!D$26","v":800.26360162765582},{"$f":"+DdaAñoBase!$I89*ProyDda!E$26","v":800.71936051187163},{"$f":"+DdaAñoBase!$I89*ProyDda!F$26","v":800.92123519199436},{"$f":"+DdaAñoBase!$I89*ProyDda!G$26","v":801.37175771550142},null,399858.07092853222,407701.55093817931,414963.41494135768,422553.22972506541,429805.47432703624,{"$f":"+SUMPRODUCT(Z92:AC92,PremisaCosto!$F$69:$I$69)","v":1373400.7737848025}]
[{"$f":"+DdaAñoBase!A90","v":"BTD_2 Regular"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F90+ProyDda!B$24*DdaAñoBase!$G90+ProyDda!B$25*DdaAñoBase!$H90+ProyDda!B$26*DdaAñoBase!$I90)","v":395260.18682769471},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F90+ProyDda!C$24*DdaAñoBase!$G90+ProyDda!C$25*DdaAñoBase!$H90+ProyDda!C$26*DdaAñoBase!$I90)","v":397979.6135052648},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F90+ProyDda!D$24*DdaAñoBase!$G90+ProyDda!D$25*DdaAñoBase!$H90+ProyDda!D$26*DdaAñoBase!$I90)","v":405780.72096549685},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F90+ProyDda!E$24*DdaAñoBase!$G90+ProyDda!E$25*DdaAñoBase!$H90+ProyDda!E$26*DdaAñoBase!$I90)","v":412997.29077878513},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F90+ProyDda!F$24*DdaAñoBase!$G90+ProyDda!F$25*DdaAñoBase!$H90+ProyDda!F$26*DdaAñoBase!$I90)","v":420539.2648947945},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F90+ProyDda!G$24*DdaAñoBase!$G90+ProyDda!G$25*DdaAñoBase!$H90+ProyDda!G$26*DdaAñoBase!$I90)","v":427745.50309789408},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I90*ProyDda!C$26","v":791.67941514381357},{"$f":"+DdaAñoBase!$I90*ProyDda!D$26","v":800.26360162765582},{"$f":"+DdaAñoBase!$I90*ProyDda!E$26","v":800.71936051187163},{"$f":"+DdaAñoBase!$I90*ProyDda!F$26","v":800.92123519199436},{"$f":"+DdaAñoBase!$I90*ProyDda!G$26","v":801.37175771550142},null,397187.93409012101,404980.45736386918,412196.57141827326,419738.34365960251,426944.1313401786,{"$f":"+SUMPRODUCT(Z93:AC93,PremisaCosto!$F$69:$I$69)","v":1364245.951309083}]
[{"$f":"+DdaAñoBase!A91","v":"BTD_2 Agro"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F91+ProyDda!B$24*DdaAñoBase!$G91+ProyDda!B$25*DdaAñoBase!$H91+ProyDda!B$26*DdaAñoBase!$I91)","v":2147.6668725526861},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F91+ProyDda!C$24*DdaAñoBase!$G91+ProyDda!C$25*DdaAñoBase!$H91+ProyDda!C$26*DdaAñoBase!$I91)","v":2162.5595661739912},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F91+ProyDda!D$24*DdaAñoBase!$G91+ProyDda!D$25*DdaAñoBase!$H91+ProyDda!D$26*DdaAñoBase!$I91)","v":2205.0099622388566},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F91+ProyDda!E$24*DdaAñoBase!$G91+ProyDda!E$25*DdaAñoBase!$H91+ProyDda!E$26*DdaAñoBase!$I91)","v":2244.3430857534304},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F91+ProyDda!F$24*DdaAñoBase!$G91+ProyDda!F$25*DdaAñoBase!$H91+ProyDda!F$26*DdaAñoBase!$I91)","v":2285.44767646539},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F91+ProyDda!G$24*DdaAñoBase!$G91+ProyDda!G$25*DdaAñoBase!$H91+ProyDda!G$26*DdaAñoBase!$I91)","v":2324.7122823293639},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I91*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I91*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I91*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I91*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I91*ProyDda!G$26","v":0},null,2162.5595661739912,2205.0099622388566,2244.3430857534304,2285.44767646539,2324.7122823293639,{"$f":"+SUMPRODUCT(Z94:AC94,PremisaCosto!$F$69:$I$69)","v":7428.1376942021579}]
[{"$f":"+DdaAñoBase!A92","v":"BTD_2 Jub. 1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F92+ProyDda!B$24*DdaAñoBase!$G92+ProyDda!B$25*DdaAñoBase!$H92+ProyDda!B$26*DdaAñoBase!$I92)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F92+ProyDda!C$24*DdaAñoBase!$G92+ProyDda!C$25*DdaAñoBase!$H92+ProyDda!C$26*DdaAñoBase!$I92)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F92+ProyDda!D$24*DdaAñoBase!$G92+ProyDda!D$25*DdaAñoBase!$H92+ProyDda!D$26*DdaAñoBase!$I92)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F92+ProyDda!E$24*DdaAñoBase!$G92+ProyDda!E$25*DdaAñoBase!$H92+ProyDda!E$26*DdaAñoBase!$I92)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F92+ProyDda!F$24*DdaAñoBase!$G92+ProyDda!F$25*DdaAñoBase!$H92+ProyDda!F$26*DdaAñoBase!$I92)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F92+ProyDda!G$24*DdaAñoBase!$G92+ProyDda!G$25*DdaAñoBase!$H92+ProyDda!G$26*DdaAñoBase!$I92)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I92*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I92*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I92*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I92*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I92*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z95:AC95,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A93","v":"BTD_2 Jub. 2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F93+ProyDda!B$24*DdaAñoBase!$G93+ProyDda!B$25*DdaAñoBase!$H93+ProyDda!B$26*DdaAñoBase!$I93)","v":395.56757624402508},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F93+ProyDda!C$24*DdaAñoBase!$G93+ProyDda!C$25*DdaAñoBase!$H93+ProyDda!C$26*DdaAñoBase!$I93)","v":395.44454653235925},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F93+ProyDda!D$24*DdaAñoBase!$G93+ProyDda!D$25*DdaAñoBase!$H93+ProyDda!D$26*DdaAñoBase!$I93)","v":401.74975457216794},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F93+ProyDda!E$24*DdaAñoBase!$G93+ProyDda!E$25*DdaAñoBase!$H93+ProyDda!E$26*DdaAñoBase!$I93)","v":406.12708440288861},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F93+ProyDda!F$24*DdaAñoBase!$G93+ProyDda!F$25*DdaAñoBase!$H93+ProyDda!F$26*DdaAñoBase!$I93)","v":410.93368677967101},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F93+ProyDda!G$24*DdaAñoBase!$G93+ProyDda!G$25*DdaAñoBase!$H93+ProyDda!G$26*DdaAñoBase!$I93)","v":416.09005964870676},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I93*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I93*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I93*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I93*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I93*ProyDda!G$26","v":0},null,395.44454653235925,401.74975457216794,406.12708440288861,410.93368677967101,416.09005964870676,{"$f":"+SUMPRODUCT(Z96:AC96,PremisaCosto!$F$69:$I$69)","v":1341.5220606423384}]
[{"$f":"+DdaAñoBase!A94","v":"BTD_2 Político"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F94+ProyDda!B$24*DdaAñoBase!$G94+ProyDda!B$25*DdaAñoBase!$H94+ProyDda!B$26*DdaAñoBase!$I94)","v":111.36051191017332},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F94+ProyDda!C$24*DdaAñoBase!$G94+ProyDda!C$25*DdaAñoBase!$H94+ProyDda!C$26*DdaAñoBase!$I94)","v":112.13272570486613},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F94+ProyDda!D$24*DdaAñoBase!$G94+ProyDda!D$25*DdaAñoBase!$H94+ProyDda!D$26*DdaAñoBase!$I94)","v":114.3338574990881},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F94+ProyDda!E$24*DdaAñoBase!$G94+ProyDda!E$25*DdaAñoBase!$H94+ProyDda!E$26*DdaAñoBase!$I94)","v":116.37335292809884},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F94+ProyDda!F$24*DdaAñoBase!$G94+ProyDda!F$25*DdaAñoBase!$H94+ProyDda!F$26*DdaAñoBase!$I94)","v":118.50470221789877},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F94+ProyDda!G$24*DdaAñoBase!$G94+ProyDda!G$25*DdaAñoBase!$H94+ProyDda!G$26*DdaAñoBase!$I94)","v":120.54064487960505},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I94*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I94*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I94*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I94*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I94*ProyDda!G$26","v":0},null,112.13272570486613,114.3338574990881,116.37335292809884,118.50470221789877,120.54064487960505,{"$f":"+SUMPRODUCT(Z97:AC97,PremisaCosto!$F$69:$I$69)","v":385.16272087505229}]
[{"$f":"+DdaAñoBase!A95","v":"BTD_2 x1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F95+ProyDda!B$24*DdaAñoBase!$G95+ProyDda!B$25*DdaAñoBase!$H95+ProyDda!B$26*DdaAñoBase!$I95)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F95+ProyDda!C$24*DdaAñoBase!$G95+ProyDda!C$25*DdaAñoBase!$H95+ProyDda!C$26*DdaAñoBase!$I95)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F95+ProyDda!D$24*DdaAñoBase!$G95+ProyDda!D$25*DdaAñoBase!$H95+ProyDda!D$26*DdaAñoBase!$I95)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F95+ProyDda!E$24*DdaAñoBase!$G95+ProyDda!E$25*DdaAñoBase!$H95+ProyDda!E$26*DdaAñoBase!$I95)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F95+ProyDda!F$24*DdaAñoBase!$G95+ProyDda!F$25*DdaAñoBase!$H95+ProyDda!F$26*DdaAñoBase!$I95)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F95+ProyDda!G$24*DdaAñoBase!$G95+ProyDda!G$25*DdaAñoBase!$H95+ProyDda!G$26*DdaAñoBase!$I95)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I95*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I95*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I95*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I95*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I95*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z98:AC98,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A96","v":"BTD_2 x2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F96+ProyDda!B$24*DdaAñoBase!$G96+ProyDda!B$25*DdaAñoBase!$H96+ProyDda!B$26*DdaAñoBase!$I96)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F96+ProyDda!C$24*DdaAñoBase!$G96+ProyDda!C$25*DdaAñoBase!$H96+ProyDda!C$26*DdaAñoBase!$I96)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F96+ProyDda!D$24*DdaAñoBase!$G96+ProyDda!D$25*DdaAñoBase!$H96+ProyDda!D$26*DdaAñoBase!$I96)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F96+ProyDda!E$24*DdaAñoBase!$G96+ProyDda!E$25*DdaAñoBase!$H96+ProyDda!E$26*DdaAñoBase!$I96)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F96+ProyDda!F$24*DdaAñoBase!$G96+ProyDda!F$25*DdaAñoBase!$H96+ProyDda!F$26*DdaAñoBase!$I96)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F96+ProyDda!G$24*DdaAñoBase!$G96+ProyDda!G$25*DdaAñoBase!$H96+ProyDda!G$26*DdaAñoBase!$I96)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I96*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I96*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I96*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I96*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I96*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z99:AC99,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A97","v":"BTD_2 Discap."},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F97+ProyDda!B$24*DdaAñoBase!$G97+ProyDda!B$25*DdaAñoBase!$H97+ProyDda!B$26*DdaAñoBase!$I97)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F97+ProyDda!C$24*DdaAñoBase!$G97+ProyDda!C$25*DdaAñoBase!$H97+ProyDda!C$26*DdaAñoBase!$I97)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F97+ProyDda!D$24*DdaAñoBase!$G97+ProyDda!D$25*DdaAñoBase!$H97+ProyDda!D$26*DdaAñoBase!$I97)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F97+ProyDda!E$24*DdaAñoBase!$G97+ProyDda!E$25*DdaAñoBase!$H97+ProyDda!E$26*DdaAñoBase!$I97)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F97+ProyDda!F$24*DdaAñoBase!$G97+ProyDda!F$25*DdaAñoBase!$H97+ProyDda!F$26*DdaAñoBase!$I97)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F97+ProyDda!G$24*DdaAñoBase!$G97+ProyDda!G$25*DdaAñoBase!$H97+ProyDda!G$26*DdaAñoBase!$I97)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I97*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I97*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I97*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I97*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I97*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z100:AC100,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A98","v":"BTD_2 Discapacitados 601-más"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F98+ProyDda!B$24*DdaAñoBase!$G98+ProyDda!B$25*DdaAñoBase!$H98+ProyDda!B$26*DdaAñoBase!$I98)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F98+ProyDda!C$24*DdaAñoBase!$G98+ProyDda!C$25*DdaAñoBase!$H98+ProyDda!C$26*DdaAñoBase!$I98)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F98+ProyDda!D$24*DdaAñoBase!$G98+ProyDda!D$25*DdaAñoBase!$H98+ProyDda!D$26*DdaAñoBase!$I98)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F98+ProyDda!E$24*DdaAñoBase!$G98+ProyDda!E$25*DdaAñoBase!$H98+ProyDda!E$26*DdaAñoBase!$I98)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F98+ProyDda!F$24*DdaAñoBase!$G98+ProyDda!F$25*DdaAñoBase!$H98+ProyDda!F$26*DdaAñoBase!$I98)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F98+ProyDda!G$24*DdaAñoBase!$G98+ProyDda!G$25*DdaAñoBase!$H98+ProyDda!G$26*DdaAñoBase!$I98)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I98*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I98*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I98*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I98*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I98*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z101:AC101,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A99","v":"BTD_2 Cruz Roja"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F99+ProyDda!B$24*DdaAñoBase!$G99+ProyDda!B$25*DdaAñoBase!$H99+ProyDda!B$26*DdaAñoBase!$I99)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F99+ProyDda!C$24*DdaAñoBase!$G99+ProyDda!C$25*DdaAñoBase!$H99+ProyDda!C$26*DdaAñoBase!$I99)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F99+ProyDda!D$24*DdaAñoBase!$G99+ProyDda!D$25*DdaAñoBase!$H99+ProyDda!D$26*DdaAñoBase!$I99)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F99+ProyDda!E$24*DdaAñoBase!$G99+ProyDda!E$25*DdaAñoBase!$H99+ProyDda!E$26*DdaAñoBase!$I99)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F99+ProyDda!F$24*DdaAñoBase!$G99+ProyDda!F$25*DdaAñoBase!$H99+ProyDda!F$26*DdaAñoBase!$I99)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F99+ProyDda!G$24*DdaAñoBase!$G99+ProyDda!G$25*DdaAñoBase!$H99+ProyDda!G$26*DdaAñoBase!$I99)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I99*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I99*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I99*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I99*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I99*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z102:AC102,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A100","v":"BTD_3 (30,001-50,000)"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F100+ProyDda!B$24*DdaAñoBase!$G100+ProyDda!B$25*DdaAñoBase!$H100+ProyDda!B$26*DdaAñoBase!$I100)","v":178117.25679681261},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F100+ProyDda!C$24*DdaAñoBase!$G100+ProyDda!C$25*DdaAñoBase!$H100+ProyDda!C$26*DdaAñoBase!$I100)","v":179347.31982742253},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F100+ProyDda!D$24*DdaAñoBase!$G100+ProyDda!D$25*DdaAñoBase!$H100+ProyDda!D$26*DdaAñoBase!$I100)","v":182865.27811845436},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F100+ProyDda!E$24*DdaAñoBase!$G100+ProyDda!E$25*DdaAñoBase!$H100+ProyDda!E$26*DdaAñoBase!$I100)","v":186122.31183201857},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F100+ProyDda!F$24*DdaAñoBase!$G100+ProyDda!F$25*DdaAñoBase!$H100+ProyDda!F$26*DdaAñoBase!$I100)","v":189526.44464853092},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F100+ProyDda!G$24*DdaAñoBase!$G100+ProyDda!G$25*DdaAñoBase!$H100+ProyDda!G$26*DdaAñoBase!$I100)","v":192779.19518002923},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I100*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I100*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I100*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I100*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I100*ProyDda!G$26","v":0},null,179347.31982742253,182865.27811845436,186122.31183201857,189526.44464853092,192779.19518002923,{"$f":"+SUMPRODUCT(Z103:AC103,PremisaCosto!$F$69:$I$69)","v":616007.2777449236}]
[{"$f":"+DdaAñoBase!A101","v":"BTD_3 Regular"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F101+ProyDda!B$24*DdaAñoBase!$G101+ProyDda!B$25*DdaAñoBase!$H101+ProyDda!B$26*DdaAñoBase!$I101)","v":177461.35778172789},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F101+ProyDda!C$24*DdaAñoBase!$G101+ProyDda!C$25*DdaAñoBase!$H101+ProyDda!C$26*DdaAñoBase!$I101)","v":178686.87257294229},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F101+ProyDda!D$24*DdaAñoBase!$G101+ProyDda!D$25*DdaAñoBase!$H101+ProyDda!D$26*DdaAñoBase!$I101)","v":182191.86648233526},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F101+ProyDda!E$24*DdaAñoBase!$G101+ProyDda!E$25*DdaAñoBase!$H101+ProyDda!E$26*DdaAñoBase!$I101)","v":185436.88783155047},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F101+ProyDda!F$24*DdaAñoBase!$G101+ProyDda!F$25*DdaAñoBase!$H101+ProyDda!F$26*DdaAñoBase!$I101)","v":188828.46727635141},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F101+ProyDda!G$24*DdaAñoBase!$G101+ProyDda!G$25*DdaAñoBase!$H101+ProyDda!G$26*DdaAñoBase!$I101)","v":192069.2263688407},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I101*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I101*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I101*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I101*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I101*ProyDda!G$26","v":0},null,178686.87257294229,182191.86648233526,185436.88783155047,188828.46727635141,192069.2263688407,{"$f":"+SUMPRODUCT(Z104:AC104,PremisaCosto!$F$69:$I$69)","v":613738.71912449377}]
[{"$f":"+DdaAñoBase!A102","v":"BTD_3 Agro"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F102+ProyDda!B$24*DdaAñoBase!$G102+ProyDda!B$25*DdaAñoBase!$H102+ProyDda!B$26*DdaAñoBase!$I102)","v":655.89901508472542},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F102+ProyDda!C$24*DdaAñoBase!$G102+ProyDda!C$25*DdaAñoBase!$H102+ProyDda!C$26*DdaAñoBase!$I102)","v":660.44725448023405},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F102+ProyDda!D$24*DdaAñoBase!$G102+ProyDda!D$25*DdaAñoBase!$H102+ProyDda!D$26*DdaAñoBase!$I102)","v":673.41163611909019},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F102+ProyDda!E$24*DdaAñoBase!$G102+ProyDda!E$25*DdaAñoBase!$H102+ProyDda!E$26*DdaAñoBase!$I102)","v":685.42400046810621},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F102+ProyDda!F$24*DdaAñoBase!$G102+ProyDda!F$25*DdaAñoBase!$H102+ProyDda!F$26*DdaAñoBase!$I102)","v":697.97737217951624},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F102+ProyDda!G$24*DdaAñoBase!$G102+ProyDda!G$25*DdaAñoBase!$H102+ProyDda!G$26*DdaAñoBase!$I102)","v":709.96881118851866},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I102*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I102*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I102*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I102*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I102*ProyDda!G$26","v":0},null,660.44725448023405,673.41163611909019,685.42400046810621,697.97737217951624,709.96881118851866,{"$f":"+SUMPRODUCT(Z105:AC105,PremisaCosto!$F$69:$I$69)","v":2268.558620429807}]
[{"$f":"+DdaAñoBase!A103","v":"BTD_3 Jub. 1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F103+ProyDda!B$24*DdaAñoBase!$G103+ProyDda!B$25*DdaAñoBase!$H103+ProyDda!B$26*DdaAñoBase!$I103)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F103+ProyDda!C$24*DdaAñoBase!$G103+ProyDda!C$25*DdaAñoBase!$H103+ProyDda!C$26*DdaAñoBase!$I103)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F103+ProyDda!D$24*DdaAñoBase!$G103+ProyDda!D$25*DdaAñoBase!$H103+ProyDda!D$26*DdaAñoBase!$I103)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F103+ProyDda!E$24*DdaAñoBase!$G103+ProyDda!E$25*DdaAñoBase!$H103+ProyDda!E$26*DdaAñoBase!$I103)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F103+ProyDda!F$24*DdaAñoBase!$G103+ProyDda!F$25*DdaAñoBase!$H103+ProyDda!F$26*DdaAñoBase!$I103)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F103+ProyDda!G$24*DdaAñoBase!$G103+ProyDda!G$25*DdaAñoBase!$H103+ProyDda!G$26*DdaAñoBase!$I103)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I103*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I103*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I103*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I103*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I103*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z106:AC106,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A104","v":"BTD_3 Jub. 2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F104+ProyDda!B$24*DdaAñoBase!$G104+ProyDda!B$25*DdaAñoBase!$H104+ProyDda!B$26*DdaAñoBase!$I104)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F104+ProyDda!C$24*DdaAñoBase!$G104+ProyDda!C$25*DdaAñoBase!$H104+ProyDda!C$26*DdaAñoBase!$I104)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F104+ProyDda!D$24*DdaAñoBase!$G104+ProyDda!D$25*DdaAñoBase!$H104+ProyDda!D$26*DdaAñoBase!$I104)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F104+ProyDda!E$24*DdaAñoBase!$G104+ProyDda!E$25*DdaAñoBase!$H104+ProyDda!E$26*DdaAñoBase!$I104)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F104+ProyDda!F$24*DdaAñoBase!$G104+ProyDda!F$25*DdaAñoBase!$H104+ProyDda!F$26*DdaAñoBase!$I104)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F104+ProyDda!G$24*DdaAñoBase!$G104+ProyDda!G$25*DdaAñoBase!$H104+ProyDda!G$26*DdaAñoBase!$I104)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I104*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I104*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I104*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I104*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I104*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z107:AC107,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A105","v":"BTD_3 Político"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F105+ProyDda!B$24*DdaAñoBase!$G105+ProyDda!B$25*DdaAñoBase!$H105+ProyDda!B$26*DdaAñoBase!$I105)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F105+ProyDda!C$24*DdaAñoBase!$G105+ProyDda!C$25*DdaAñoBase!$H105+ProyDda!C$26*DdaAñoBase!$I105)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F105+ProyDda!D$24*DdaAñoBase!$G105+ProyDda!D$25*DdaAñoBase!$H105+ProyDda!D$26*DdaAñoBase!$I105)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F105+ProyDda!E$24*DdaAñoBase!$G105+ProyDda!E$25*DdaAñoBase!$H105+ProyDda!E$26*DdaAñoBase!$I105)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F105+ProyDda!F$24*DdaAñoBase!$G105+ProyDda!F$25*DdaAñoBase!$H105+ProyDda!F$26*DdaAñoBase!$I105)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F105+ProyDda!G$24*DdaAñoBase!$G105+ProyDda!G$25*DdaAñoBase!$H105+ProyDda!G$26*DdaAñoBase!$I105)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I105*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I105*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I105*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I105*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I105*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z108:AC108,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A106","v":"BTD_3 x1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F106+ProyDda!B$24*DdaAñoBase!$G106+ProyDda!B$25*DdaAñoBase!$H106+ProyDda!B$26*DdaAñoBase!$I106)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F106+ProyDda!C$24*DdaAñoBase!$G106+ProyDda!C$25*DdaAñoBase!$H106+ProyDda!C$26*DdaAñoBase!$I106)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F106+ProyDda!D$24*DdaAñoBase!$G106+ProyDda!D$25*DdaAñoBase!$H106+ProyDda!D$26*DdaAñoBase!$I106)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F106+ProyDda!E$24*DdaAñoBase!$G106+ProyDda!E$25*DdaAñoBase!$H106+ProyDda!E$26*DdaAñoBase!$I106)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F106+ProyDda!F$24*DdaAñoBase!$G106+ProyDda!F$25*DdaAñoBase!$H106+ProyDda!F$26*DdaAñoBase!$I106)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F106+ProyDda!G$24*DdaAñoBase!$G106+ProyDda!G$25*DdaAñoBase!$H106+ProyDda!G$26*DdaAñoBase!$I106)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I106*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I106*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I106*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I106*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I106*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z109:AC109,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A107","v":"BTD_3 x2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F107+ProyDda!B$24*DdaAñoBase!$G107+ProyDda!B$25*DdaAñoBase!$H107+ProyDda!B$26*DdaAñoBase!$I107)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F107+ProyDda!C$24*DdaAñoBase!$G107+ProyDda!C$25*DdaAñoBase!$H107+ProyDda!C$26*DdaAñoBase!$I107)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F107+ProyDda!D$24*DdaAñoBase!$G107+ProyDda!D$25*DdaAñoBase!$H107+ProyDda!D$26*DdaAñoBase!$I107)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F107+ProyDda!E$24*DdaAñoBase!$G107+ProyDda!E$25*DdaAñoBase!$H107+ProyDda!E$26*DdaAñoBase!$I107)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F107+ProyDda!F$24*DdaAñoBase!$G107+ProyDda!F$25*DdaAñoBase!$H107+ProyDda!F$26*DdaAñoBase!$I107)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F107+ProyDda!G$24*DdaAñoBase!$G107+ProyDda!G$25*DdaAñoBase!$H107+ProyDda!G$26*DdaAñoBase!$I107)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I107*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I107*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I107*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I107*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I107*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z110:AC110,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A108","v":"BTD_3 Discap."},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F108+ProyDda!B$24*DdaAñoBase!$G108+ProyDda!B$25*DdaAñoBase!$H108+ProyDda!B$26*DdaAñoBase!$I108)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F108+ProyDda!C$24*DdaAñoBase!$G108+ProyDda!C$25*DdaAñoBase!$H108+ProyDda!C$26*DdaAñoBase!$I108)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F108+ProyDda!D$24*DdaAñoBase!$G108+ProyDda!D$25*DdaAñoBase!$H108+ProyDda!D$26*DdaAñoBase!$I108)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F108+ProyDda!E$24*DdaAñoBase!$G108+ProyDda!E$25*DdaAñoBase!$H108+ProyDda!E$26*DdaAñoBase!$I108)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F108+ProyDda!F$24*DdaAñoBase!$G108+ProyDda!F$25*DdaAñoBase!$H108+ProyDda!F$26*DdaAñoBase!$I108)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F108+ProyDda!G$24*DdaAñoBase!$G108+ProyDda!G$25*DdaAñoBase!$H108+ProyDda!G$26*DdaAñoBase!$I108)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I108*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I108*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I108*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I108*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I108*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z111:AC111,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A109","v":"BTD_3 Discapacitados 601-más"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F109+ProyDda!B$24*DdaAñoBase!$G109+ProyDda!B$25*DdaAñoBase!$H109+ProyDda!B$26*DdaAñoBase!$I109)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F109+ProyDda!C$24*DdaAñoBase!$G109+ProyDda!C$25*DdaAñoBase!$H109+ProyDda!C$26*DdaAñoBase!$I109)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F109+ProyDda!D$24*DdaAñoBase!$G109+ProyDda!D$25*DdaAñoBase!$H109+ProyDda!D$26*DdaAñoBase!$I109)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F109+ProyDda!E$24*DdaAñoBase!$G109+ProyDda!E$25*DdaAñoBase!$H109+ProyDda!E$26*DdaAñoBase!$I109)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F109+ProyDda!F$24*DdaAñoBase!$G109+ProyDda!F$25*DdaAñoBase!$H109+ProyDda!F$26*DdaAñoBase!$I109)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F109+ProyDda!G$24*DdaAñoBase!$G109+ProyDda!G$25*DdaAñoBase!$H109+ProyDda!G$26*DdaAñoBase!$I109)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I109*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I109*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I109*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I109*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I109*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z112:AC112,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A110","v":"BTD_3 Cruz Roja"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F110+ProyDda!B$24*DdaAñoBase!$G110+ProyDda!B$25*DdaAñoBase!$H110+ProyDda!B$26*DdaAñoBase!$I110)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F110+ProyDda!C$24*DdaAñoBase!$G110+ProyDda!C$25*DdaAñoBase!$H110+ProyDda!C$26*DdaAñoBase!$I110)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F110+ProyDda!D$24*DdaAñoBase!$G110+ProyDda!D$25*DdaAñoBase!$H110+ProyDda!D$26*DdaAñoBase!$I110)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F110+ProyDda!E$24*DdaAñoBase!$G110+ProyDda!E$25*DdaAñoBase!$H110+ProyDda!E$26*DdaAñoBase!$I110)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F110+ProyDda!F$24*DdaAñoBase!$G110+ProyDda!F$25*DdaAñoBase!$H110+ProyDda!F$26*DdaAñoBase!$I110)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F110+ProyDda!G$24*DdaAñoBase!$G110+ProyDda!G$25*DdaAñoBase!$H110+ProyDda!G$26*DdaAñoBase!$I110)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I110*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I110*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I110*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I110*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I110*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z113:AC113,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A111","v":"BTD_4 (50,001-más)"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F111+ProyDda!B$24*DdaAñoBase!$G111+ProyDda!B$25*DdaAñoBase!$H111+ProyDda!B$26*DdaAñoBase!$I111)","v":297245.9952932999},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F111+ProyDda!C$24*DdaAñoBase!$G111+ProyDda!C$25*DdaAñoBase!$H111+ProyDda!C$26*DdaAñoBase!$I111)","v":299306.02708793338},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F111+ProyDda!D$24*DdaAñoBase!$G111+ProyDda!D$25*DdaAñoBase!$H111+ProyDda!D$26*DdaAñoBase!$I111)","v":305180.71535858273},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F111+ProyDda!E$24*DdaAñoBase!$G111+ProyDda!E$25*DdaAñoBase!$H111+ProyDda!E$26*DdaAñoBase!$I111)","v":310623.40344200574},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F111+ProyDda!F$24*DdaAñoBase!$G111+ProyDda!F$25*DdaAñoBase!$H111+ProyDda!F$26*DdaAñoBase!$I111)","v":316311.31228566641},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F111+ProyDda!G$24*DdaAñoBase!$G111+ProyDda!G$25*DdaAñoBase!$H111+ProyDda!G$26*DdaAñoBase!$I111)","v":321744.84283064783},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I111*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I111*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I111*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I111*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I111*ProyDda!G$26","v":0},null,299306.02708793338,305180.71535858273,310623.40344200574,316311.31228566641,321744.84283064783,{"$f":"+SUMPRODUCT(Z114:AC114,PremisaCosto!$F$69:$I$69)","v":1028074.088464699}]
[{"$f":"+DdaAñoBase!A112","v":"BTD_4 Regular"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F112+ProyDda!B$24*DdaAñoBase!$G112+ProyDda!B$25*DdaAñoBase!$H112+ProyDda!B$26*DdaAñoBase!$I112)","v":295359.72862237087},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F112+ProyDda!C$24*DdaAñoBase!$G112+ProyDda!C$25*DdaAñoBase!$H112+ProyDda!C$26*DdaAñoBase!$I112)","v":297406.68036628643},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F112+ProyDda!D$24*DdaAñoBase!$G112+ProyDda!D$25*DdaAñoBase!$H112+ProyDda!D$26*DdaAñoBase!$I112)","v":303244.08503011189},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F112+ProyDda!E$24*DdaAñoBase!$G112+ProyDda!E$25*DdaAñoBase!$H112+ProyDda!E$26*DdaAñoBase!$I112)","v":308652.22736489144},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F112+ProyDda!F$24*DdaAñoBase!$G112+ProyDda!F$25*DdaAñoBase!$H112+ProyDda!F$26*DdaAñoBase!$I112)","v":314304.0346043075},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F112+ProyDda!G$24*DdaAñoBase!$G112+ProyDda!G$25*DdaAñoBase!$H112+ProyDda!G$26*DdaAñoBase!$I112)","v":319703.07957876823},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I112*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I112*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I112*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I112*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I112*ProyDda!G$26","v":0},null,297406.68036628643,303244.08503011189,308652.22736489144,314304.0346043075,319703.07957876823,{"$f":"+SUMPRODUCT(Z115:AC115,PremisaCosto!$F$69:$I$69)","v":1021550.0559256157}]
[{"$f":"+DdaAñoBase!A113","v":"BTD_4 Agro"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F113+ProyDda!B$24*DdaAñoBase!$G113+ProyDda!B$25*DdaAñoBase!$H113+ProyDda!B$26*DdaAñoBase!$I113)","v":1886.2666709290563},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F113+ProyDda!C$24*DdaAñoBase!$G113+ProyDda!C$25*DdaAñoBase!$H113+ProyDda!C$26*DdaAñoBase!$I113)","v":1899.3467216469951},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F113+ProyDda!D$24*DdaAñoBase!$G113+ProyDda!D$25*DdaAñoBase!$H113+ProyDda!D$26*DdaAñoBase!$I113)","v":1936.6303284708597},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F113+ProyDda!E$24*DdaAñoBase!$G113+ProyDda!E$25*DdaAñoBase!$H113+ProyDda!E$26*DdaAñoBase!$I113)","v":1971.1760771143129},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F113+ProyDda!F$24*DdaAñoBase!$G113+ProyDda!F$25*DdaAñoBase!$H113+ProyDda!F$26*DdaAñoBase!$I113)","v":2007.2776813589198},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F113+ProyDda!G$24*DdaAñoBase!$G113+ProyDda!G$25*DdaAñoBase!$H113+ProyDda!G$26*DdaAñoBase!$I113)","v":2041.7632518796165},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I113*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I113*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I113*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I113*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I113*ProyDda!G$26","v":0},null,1899.3467216469951,1936.6303284708597,1971.1760771143129,2007.2776813589198,2041.7632518796165,{"$f":"+SUMPRODUCT(Z116:AC116,PremisaCosto!$F$69:$I$69)","v":6524.0325390834641}]
[{"$f":"+DdaAñoBase!A114","v":"BTD_4 Jub. 1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F114+ProyDda!B$24*DdaAñoBase!$G114+ProyDda!B$25*DdaAñoBase!$H114+ProyDda!B$26*DdaAñoBase!$I114)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F114+ProyDda!C$24*DdaAñoBase!$G114+ProyDda!C$25*DdaAñoBase!$H114+ProyDda!C$26*DdaAñoBase!$I114)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F114+ProyDda!D$24*DdaAñoBase!$G114+ProyDda!D$25*DdaAñoBase!$H114+ProyDda!D$26*DdaAñoBase!$I114)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F114+ProyDda!E$24*DdaAñoBase!$G114+ProyDda!E$25*DdaAñoBase!$H114+ProyDda!E$26*DdaAñoBase!$I114)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F114+ProyDda!F$24*DdaAñoBase!$G114+ProyDda!F$25*DdaAñoBase!$H114+ProyDda!F$26*DdaAñoBase!$I114)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F114+ProyDda!G$24*DdaAñoBase!$G114+ProyDda!G$25*DdaAñoBase!$H114+ProyDda!G$26*DdaAñoBase!$I114)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I114*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I114*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I114*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I114*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I114*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z117:AC117,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A115","v":"BTD_4 Jub. 2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F115+ProyDda!B$24*DdaAñoBase!$G115+ProyDda!B$25*DdaAñoBase!$H115+ProyDda!B$26*DdaAñoBase!$I115)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F115+ProyDda!C$24*DdaAñoBase!$G115+ProyDda!C$25*DdaAñoBase!$H115+ProyDda!C$26*DdaAñoBase!$I115)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F115+ProyDda!D$24*DdaAñoBase!$G115+ProyDda!D$25*DdaAñoBase!$H115+ProyDda!D$26*DdaAñoBase!$I115)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F115+ProyDda!E$24*DdaAñoBase!$G115+ProyDda!E$25*DdaAñoBase!$H115+ProyDda!E$26*DdaAñoBase!$I115)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F115+ProyDda!F$24*DdaAñoBase!$G115+ProyDda!F$25*DdaAñoBase!$H115+ProyDda!F$26*DdaAñoBase!$I115)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F115+ProyDda!G$24*DdaAñoBase!$G115+ProyDda!G$25*DdaAñoBase!$H115+ProyDda!G$26*DdaAñoBase!$I115)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I115*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I115*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I115*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I115*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I115*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z118:AC118,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A116","v":"BTD_4 Político"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F116+ProyDda!B$24*DdaAñoBase!$G116+ProyDda!B$25*DdaAñoBase!$H116+ProyDda!B$26*DdaAñoBase!$I116)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F116+ProyDda!C$24*DdaAñoBase!$G116+ProyDda!C$25*DdaAñoBase!$H116+ProyDda!C$26*DdaAñoBase!$I116)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F116+ProyDda!D$24*DdaAñoBase!$G116+ProyDda!D$25*DdaAñoBase!$H116+ProyDda!D$26*DdaAñoBase!$I116)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F116+ProyDda!E$24*DdaAñoBase!$G116+ProyDda!E$25*DdaAñoBase!$H116+ProyDda!E$26*DdaAñoBase!$I116)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F116+ProyDda!F$24*DdaAñoBase!$G116+ProyDda!F$25*DdaAñoBase!$H116+ProyDda!F$26*DdaAñoBase!$I116)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F116+ProyDda!G$24*DdaAñoBase!$G116+ProyDda!G$25*DdaAñoBase!$H116+ProyDda!G$26*DdaAñoBase!$I116)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I116*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I116*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I116*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I116*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I116*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z119:AC119,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A117","v":"BTD_4 x1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F117+ProyDda!B$24*DdaAñoBase!$G117+ProyDda!B$25*DdaAñoBase!$H117+ProyDda!B$26*DdaAñoBase!$I117)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F117+ProyDda!C$24*DdaAñoBase!$G117+ProyDda!C$25*DdaAñoBase!$H117+ProyDda!C$26*DdaAñoBase!$I117)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F117+ProyDda!D$24*DdaAñoBase!$G117+ProyDda!D$25*DdaAñoBase!$H117+ProyDda!D$26*DdaAñoBase!$I117)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F117+ProyDda!E$24*DdaAñoBase!$G117+ProyDda!E$25*DdaAñoBase!$H117+ProyDda!E$26*DdaAñoBase!$I117)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F117+ProyDda!F$24*DdaAñoBase!$G117+ProyDda!F$25*DdaAñoBase!$H117+ProyDda!F$26*DdaAñoBase!$I117)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F117+ProyDda!G$24*DdaAñoBase!$G117+ProyDda!G$25*DdaAñoBase!$H117+ProyDda!G$26*DdaAñoBase!$I117)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I117*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I117*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I117*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I117*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I117*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z120:AC120,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A118","v":"BTD_4 x2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F118+ProyDda!B$24*DdaAñoBase!$G118+ProyDda!B$25*DdaAñoBase!$H118+ProyDda!B$26*DdaAñoBase!$I118)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F118+ProyDda!C$24*DdaAñoBase!$G118+ProyDda!C$25*DdaAñoBase!$H118+ProyDda!C$26*DdaAñoBase!$I118)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F118+ProyDda!D$24*DdaAñoBase!$G118+ProyDda!D$25*DdaAñoBase!$H118+ProyDda!D$26*DdaAñoBase!$I118)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F118+ProyDda!E$24*DdaAñoBase!$G118+ProyDda!E$25*DdaAñoBase!$H118+ProyDda!E$26*DdaAñoBase!$I118)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F118+ProyDda!F$24*DdaAñoBase!$G118+ProyDda!F$25*DdaAñoBase!$H118+ProyDda!F$26*DdaAñoBase!$I118)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F118+ProyDda!G$24*DdaAñoBase!$G118+ProyDda!G$25*DdaAñoBase!$H118+ProyDda!G$26*DdaAñoBase!$I118)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I118*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I118*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I118*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I118*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I118*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z121:AC121,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A119","v":"BTD_4 Discap."},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F119+ProyDda!B$24*DdaAñoBase!$G119+ProyDda!B$25*DdaAñoBase!$H119+ProyDda!B$26*DdaAñoBase!$I119)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F119+ProyDda!C$24*DdaAñoBase!$G119+ProyDda!C$25*DdaAñoBase!$H119+ProyDda!C$26*DdaAñoBase!$I119)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F119+ProyDda!D$24*DdaAñoBase!$G119+ProyDda!D$25*DdaAñoBase!$H119+ProyDda!D$26*DdaAñoBase!$I119)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F119+ProyDda!E$24*DdaAñoBase!$G119+ProyDda!E$25*DdaAñoBase!$H119+ProyDda!E$26*DdaAñoBase!$I119)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F119+ProyDda!F$24*DdaAñoBase!$G119+ProyDda!F$25*DdaAñoBase!$H119+ProyDda!F$26*DdaAñoBase!$I119)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F119+ProyDda!G$24*DdaAñoBase!$G119+ProyDda!G$25*DdaAñoBase!$H119+ProyDda!G$26*DdaAñoBase!$I119)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I119*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I119*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I119*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I119*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I119*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z122:AC122,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A120","v":"BTD_4 Discapacitados 601-más"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F120+ProyDda!B$24*DdaAñoBase!$G120+ProyDda!B$25*DdaAñoBase!$H120+ProyDda!B$26*DdaAñoBase!$I120)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F120+ProyDda!C$24*DdaAñoBase!$G120+ProyDda!C$25*DdaAñoBase!$H120+ProyDda!C$26*DdaAñoBase!$I120)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F120+ProyDda!D$24*DdaAñoBase!$G120+ProyDda!D$25*DdaAñoBase!$H120+ProyDda!D$26*DdaAñoBase!$I120)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F120+ProyDda!E$24*DdaAñoBase!$G120+ProyDda!E$25*DdaAñoBase!$H120+ProyDda!E$26*DdaAñoBase!$I120)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F120+ProyDda!F$24*DdaAñoBase!$G120+ProyDda!F$25*DdaAñoBase!$H120+ProyDda!F$26*DdaAñoBase!$I120)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F120+ProyDda!G$24*DdaAñoBase!$G120+ProyDda!G$25*DdaAñoBase!$H120+ProyDda!G$26*DdaAñoBase!$I120)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I120*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I120*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I120*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I120*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I120*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z123:AC123,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A121","v":"BTD_4 Cruz Roja"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F121+ProyDda!B$24*DdaAñoBase!$G121+ProyDda!B$25*DdaAñoBase!$H121+ProyDda!B$26*DdaAñoBase!$I121)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F121+ProyDda!C$24*DdaAñoBase!$G121+ProyDda!C$25*DdaAñoBase!$H121+ProyDda!C$26*DdaAñoBase!$I121)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F121+ProyDda!D$24*DdaAñoBase!$G121+ProyDda!D$25*DdaAñoBase!$H121+ProyDda!D$26*DdaAñoBase!$I121)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F121+ProyDda!E$24*DdaAñoBase!$G121+ProyDda!E$25*DdaAñoBase!$H121+ProyDda!E$26*DdaAñoBase!$I121)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F121+ProyDda!F$24*DdaAñoBase!$G121+ProyDda!F$25*DdaAñoBase!$H121+ProyDda!F$26*DdaAñoBase!$I121)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F121+ProyDda!G$24*DdaAñoBase!$G121+ProyDda!G$25*DdaAñoBase!$H121+ProyDda!G$26*DdaAñoBase!$I121)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I121*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I121*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I121*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I121*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I121*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z124:AC124,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A122","v":"BTD_5 (xxx)"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F122+ProyDda!B$24*DdaAñoBase!$G122+ProyDda!B$25*DdaAñoBase!$H122+ProyDda!B$26*DdaAñoBase!$I122)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F122+ProyDda!C$24*DdaAñoBase!$G122+ProyDda!C$25*DdaAñoBase!$H122+ProyDda!C$26*DdaAñoBase!$I122)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F122+ProyDda!D$24*DdaAñoBase!$G122+ProyDda!D$25*DdaAñoBase!$H122+ProyDda!D$26*DdaAñoBase!$I122)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F122+ProyDda!E$24*DdaAñoBase!$G122+ProyDda!E$25*DdaAñoBase!$H122+ProyDda!E$26*DdaAñoBase!$I122)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F122+ProyDda!F$24*DdaAñoBase!$G122+ProyDda!F$25*DdaAñoBase!$H122+ProyDda!F$26*DdaAñoBase!$I122)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F122+ProyDda!G$24*DdaAñoBase!$G122+ProyDda!G$25*DdaAñoBase!$H122+ProyDda!G$26*DdaAñoBase!$I122)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I122*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I122*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I122*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I122*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I122*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z125:AC125,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A123","v":"BTD_5 Regular"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F123+ProyDda!B$24*DdaAñoBase!$G123+ProyDda!B$25*DdaAñoBase!$H123+ProyDda!B$26*DdaAñoBase!$I123)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F123+ProyDda!C$24*DdaAñoBase!$G123+ProyDda!C$25*DdaAñoBase!$H123+ProyDda!C$26*DdaAñoBase!$I123)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F123+ProyDda!D$24*DdaAñoBase!$G123+ProyDda!D$25*DdaAñoBase!$H123+ProyDda!D$26*DdaAñoBase!$I123)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F123+ProyDda!E$24*DdaAñoBase!$G123+ProyDda!E$25*DdaAñoBase!$H123+ProyDda!E$26*DdaAñoBase!$I123)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F123+ProyDda!F$24*DdaAñoBase!$G123+ProyDda!F$25*DdaAñoBase!$H123+ProyDda!F$26*DdaAñoBase!$I123)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F123+ProyDda!G$24*DdaAñoBase!$G123+ProyDda!G$25*DdaAñoBase!$H123+ProyDda!G$26*DdaAñoBase!$I123)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I123*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I123*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I123*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I123*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I123*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z126:AC126,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A124","v":"BTD_5 Agro"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F124+ProyDda!B$24*DdaAñoBase!$G124+ProyDda!B$25*DdaAñoBase!$H124+ProyDda!B$26*DdaAñoBase!$I124)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F124+ProyDda!C$24*DdaAñoBase!$G124+ProyDda!C$25*DdaAñoBase!$H124+ProyDda!C$26*DdaAñoBase!$I124)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F124+ProyDda!D$24*DdaAñoBase!$G124+ProyDda!D$25*DdaAñoBase!$H124+ProyDda!D$26*DdaAñoBase!$I124)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F124+ProyDda!E$24*DdaAñoBase!$G124+ProyDda!E$25*DdaAñoBase!$H124+ProyDda!E$26*DdaAñoBase!$I124)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F124+ProyDda!F$24*DdaAñoBase!$G124+ProyDda!F$25*DdaAñoBase!$H124+ProyDda!F$26*DdaAñoBase!$I124)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F124+ProyDda!G$24*DdaAñoBase!$G124+ProyDda!G$25*DdaAñoBase!$H124+ProyDda!G$26*DdaAñoBase!$I124)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I124*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I124*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I124*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I124*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I124*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z127:AC127,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A125","v":"BTD_5 Jub. 1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F125+ProyDda!B$24*DdaAñoBase!$G125+ProyDda!B$25*DdaAñoBase!$H125+ProyDda!B$26*DdaAñoBase!$I125)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F125+ProyDda!C$24*DdaAñoBase!$G125+ProyDda!C$25*DdaAñoBase!$H125+ProyDda!C$26*DdaAñoBase!$I125)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F125+ProyDda!D$24*DdaAñoBase!$G125+ProyDda!D$25*DdaAñoBase!$H125+ProyDda!D$26*DdaAñoBase!$I125)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F125+ProyDda!E$24*DdaAñoBase!$G125+ProyDda!E$25*DdaAñoBase!$H125+ProyDda!E$26*DdaAñoBase!$I125)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F125+ProyDda!F$24*DdaAñoBase!$G125+ProyDda!F$25*DdaAñoBase!$H125+ProyDda!F$26*DdaAñoBase!$I125)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F125+ProyDda!G$24*DdaAñoBase!$G125+ProyDda!G$25*DdaAñoBase!$H125+ProyDda!G$26*DdaAñoBase!$I125)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I125*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I125*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I125*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I125*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I125*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z128:AC128,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A126","v":"BTD_5 Jub. 2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F126+ProyDda!B$24*DdaAñoBase!$G126+ProyDda!B$25*DdaAñoBase!$H126+ProyDda!B$26*DdaAñoBase!$I126)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F126+ProyDda!C$24*DdaAñoBase!$G126+ProyDda!C$25*DdaAñoBase!$H126+ProyDda!C$26*DdaAñoBase!$I126)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F126+ProyDda!D$24*DdaAñoBase!$G126+ProyDda!D$25*DdaAñoBase!$H126+ProyDda!D$26*DdaAñoBase!$I126)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F126+ProyDda!E$24*DdaAñoBase!$G126+ProyDda!E$25*DdaAñoBase!$H126+ProyDda!E$26*DdaAñoBase!$I126)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F126+ProyDda!F$24*DdaAñoBase!$G126+ProyDda!F$25*DdaAñoBase!$H126+ProyDda!F$26*DdaAñoBase!$I126)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F126+ProyDda!G$24*DdaAñoBase!$G126+ProyDda!G$25*DdaAñoBase!$H126+ProyDda!G$26*DdaAñoBase!$I126)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I126*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I126*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I126*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I126*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I126*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z129:AC129,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A127","v":"BTD_5 Político"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F127+ProyDda!B$24*DdaAñoBase!$G127+ProyDda!B$25*DdaAñoBase!$H127+ProyDda!B$26*DdaAñoBase!$I127)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F127+ProyDda!C$24*DdaAñoBase!$G127+ProyDda!C$25*DdaAñoBase!$H127+ProyDda!C$26*DdaAñoBase!$I127)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F127+ProyDda!D$24*DdaAñoBase!$G127+ProyDda!D$25*DdaAñoBase!$H127+ProyDda!D$26*DdaAñoBase!$I127)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F127+ProyDda!E$24*DdaAñoBase!$G127+ProyDda!E$25*DdaAñoBase!$H127+ProyDda!E$26*DdaAñoBase!$I127)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F127+ProyDda!F$24*DdaAñoBase!$G127+ProyDda!F$25*DdaAñoBase!$H127+ProyDda!F$26*DdaAñoBase!$I127)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F127+ProyDda!G$24*DdaAñoBase!$G127+ProyDda!G$25*DdaAñoBase!$H127+ProyDda!G$26*DdaAñoBase!$I127)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I127*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I127*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I127*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I127*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I127*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z130:AC130,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A128","v":"BTD_5 x1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F128+ProyDda!B$24*DdaAñoBase!$G128+ProyDda!B$25*DdaAñoBase!$H128+ProyDda!B$26*DdaAñoBase!$I128)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F128+ProyDda!C$24*DdaAñoBase!$G128+ProyDda!C$25*DdaAñoBase!$H128+ProyDda!C$26*DdaAñoBase!$I128)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F128+ProyDda!D$24*DdaAñoBase!$G128+ProyDda!D$25*DdaAñoBase!$H128+ProyDda!D$26*DdaAñoBase!$I128)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F128+ProyDda!E$24*DdaAñoBase!$G128+ProyDda!E$25*DdaAñoBase!$H128+ProyDda!E$26*DdaAñoBase!$I128)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F128+ProyDda!F$24*DdaAñoBase!$G128+ProyDda!F$25*DdaAñoBase!$H128+ProyDda!F$26*DdaAñoBase!$I128)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F128+ProyDda!G$24*DdaAñoBase!$G128+ProyDda!G$25*DdaAñoBase!$H128+ProyDda!G$26*DdaAñoBase!$I128)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I128*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I128*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I128*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I128*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I128*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z131:AC131,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A129","v":"BTD_5 x2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F129+ProyDda!B$24*DdaAñoBase!$G129+ProyDda!B$25*DdaAñoBase!$H129+ProyDda!B$26*DdaAñoBase!$I129)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F129+ProyDda!C$24*DdaAñoBase!$G129+ProyDda!C$25*DdaAñoBase!$H129+ProyDda!C$26*DdaAñoBase!$I129)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F129+ProyDda!D$24*DdaAñoBase!$G129+ProyDda!D$25*DdaAñoBase!$H129+ProyDda!D$26*DdaAñoBase!$I129)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F129+ProyDda!E$24*DdaAñoBase!$G129+ProyDda!E$25*DdaAñoBase!$H129+ProyDda!E$26*DdaAñoBase!$I129)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F129+ProyDda!F$24*DdaAñoBase!$G129+ProyDda!F$25*DdaAñoBase!$H129+ProyDda!F$26*DdaAñoBase!$I129)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F129+ProyDda!G$24*DdaAñoBase!$G129+ProyDda!G$25*DdaAñoBase!$H129+ProyDda!G$26*DdaAñoBase!$I129)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I129*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I129*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I129*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I129*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I129*ProyDda!G$26","v":0},null,{"$f":"+G132-M132-S132","v":0},0,0,0,0,{"$f":"+SUMPRODUCT(Z132:AC132,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A130","v":"BTD_5 Discap."},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F130+ProyDda!B$24*DdaAñoBase!$G130+ProyDda!B$25*DdaAñoBase!$H130+ProyDda!B$26*DdaAñoBase!$I130)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F130+ProyDda!C$24*DdaAñoBase!$G130+ProyDda!C$25*DdaAñoBase!$H130+ProyDda!C$26*DdaAñoBase!$I130)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F130+ProyDda!D$24*DdaAñoBase!$G130+ProyDda!D$25*DdaAñoBase!$H130+ProyDda!D$26*DdaAñoBase!$I130)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F130+ProyDda!E$24*DdaAñoBase!$G130+ProyDda!E$25*DdaAñoBase!$H130+ProyDda!E$26*DdaAñoBase!$I130)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F130+ProyDda!F$24*DdaAñoBase!$G130+ProyDda!F$25*DdaAñoBase!$H130+ProyDda!F$26*DdaAñoBase!$I130)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F130+ProyDda!G$24*DdaAñoBase!$G130+ProyDda!G$25*DdaAñoBase!$H130+ProyDda!G$26*DdaAñoBase!$I130)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I130*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I130*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I130*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I130*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I130*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z133:AC133,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A131","v":"BTD_5 Discapacitados 601-más"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F131+ProyDda!B$24*DdaAñoBase!$G131+ProyDda!B$25*DdaAñoBase!$H131+ProyDda!B$26*DdaAñoBase!$I131)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F131+ProyDda!C$24*DdaAñoBase!$G131+ProyDda!C$25*DdaAñoBase!$H131+ProyDda!C$26*DdaAñoBase!$I131)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F131+ProyDda!D$24*DdaAñoBase!$G131+ProyDda!D$25*DdaAñoBase!$H131+ProyDda!D$26*DdaAñoBase!$I131)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F131+ProyDda!E$24*DdaAñoBase!$G131+ProyDda!E$25*DdaAñoBase!$H131+ProyDda!E$26*DdaAñoBase!$I131)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F131+ProyDda!F$24*DdaAñoBase!$G131+ProyDda!F$25*DdaAñoBase!$H131+ProyDda!F$26*DdaAñoBase!$I131)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F131+ProyDda!G$24*DdaAñoBase!$G131+ProyDda!G$25*DdaAñoBase!$H131+ProyDda!G$26*DdaAñoBase!$I131)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I131*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I131*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I131*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I131*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I131*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z134:AC134,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A132","v":"BTD_5 Cruz Roja"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F132+ProyDda!B$24*DdaAñoBase!$G132+ProyDda!B$25*DdaAñoBase!$H132+ProyDda!B$26*DdaAñoBase!$I132)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F132+ProyDda!C$24*DdaAñoBase!$G132+ProyDda!C$25*DdaAñoBase!$H132+ProyDda!C$26*DdaAñoBase!$I132)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F132+ProyDda!D$24*DdaAñoBase!$G132+ProyDda!D$25*DdaAñoBase!$H132+ProyDda!D$26*DdaAñoBase!$I132)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F132+ProyDda!E$24*DdaAñoBase!$G132+ProyDda!E$25*DdaAñoBase!$H132+ProyDda!E$26*DdaAñoBase!$I132)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F132+ProyDda!F$24*DdaAñoBase!$G132+ProyDda!F$25*DdaAñoBase!$H132+ProyDda!F$26*DdaAñoBase!$I132)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F132+ProyDda!G$24*DdaAñoBase!$G132+ProyDda!G$25*DdaAñoBase!$H132+ProyDda!G$26*DdaAñoBase!$I132)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I132*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I132*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I132*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I132*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I132*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z135:AC135,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A133","v":"BTS"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F133+ProyDda!B$24*DdaAñoBase!$G133+ProyDda!B$25*DdaAñoBase!$H133+ProyDda!B$26*DdaAñoBase!$I133)","v":2175624.4218243337},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F133+ProyDda!C$24*DdaAñoBase!$G133+ProyDda!C$25*DdaAñoBase!$H133+ProyDda!C$26*DdaAñoBase!$I133)","v":2178697.7553354506},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F133+ProyDda!D$24*DdaAñoBase!$G133+ProyDda!D$25*DdaAñoBase!$H133+ProyDda!D$26*DdaAñoBase!$I133)","v":2215356.1265630061},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F133+ProyDda!E$24*DdaAñoBase!$G133+ProyDda!E$25*DdaAñoBase!$H133+ProyDda!E$26*DdaAñoBase!$I133)","v":2243180.2873918349},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F133+ProyDda!F$24*DdaAñoBase!$G133+ProyDda!F$25*DdaAñoBase!$H133+ProyDda!F$26*DdaAñoBase!$I133)","v":2273226.4720956599},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F133+ProyDda!G$24*DdaAñoBase!$G133+ProyDda!G$25*DdaAñoBase!$H133+ProyDda!G$26*DdaAñoBase!$I133)","v":2304288.4840572723},null,{"$f":"+Clientes!H136*0.01*12","v":72993.208289756236},{"$f":"+Clientes!I136*0.01*12","v":74133.644783156342},{"$f":"+Clientes!J136*0.01*12","v":76450.121369387693},{"$f":"+Clientes!K136*0.01*12","v":78838.927299977004},{"$f":"+Clientes!L136*0.01*12","v":81302.286193301916},null,{"$f":"+DdaAñoBase!$I133*ProyDda!C$26-DdaAñoBase!$N133*12*0.01","v":2386.915234840872},{"$f":"+DdaAñoBase!$I133*ProyDda!D$26-DdaAñoBase!$N133*12*0.01","v":2412.9444752208233},{"$f":"+DdaAñoBase!$I133*ProyDda!E$26-DdaAñoBase!$N133*12*0.01","v":2414.3264416511756},{"$f":"+DdaAñoBase!$I133*ProyDda!F$26-DdaAñoBase!$N133*12*0.01","v":2414.9385724087529},{"$f":"+DdaAñoBase!$I133*ProyDda!G$26-DdaAñoBase!$N133*12*0.01","v":2416.3046609813878},null,2103317.6318108533,2138809.5373046286,2164315.8395807962,2191972.6062232745,2220569.8932029889,{"$f":"+SUMPRODUCT(Z136:AC136,PremisaCosto!$F$69:$I$69)","v":7150908.9576215157}]
[{"$f":"+DdaAñoBase!A134","v":"BTS_1 (0-300)"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F134+ProyDda!B$24*DdaAñoBase!$G134+ProyDda!B$25*DdaAñoBase!$H134+ProyDda!B$26*DdaAñoBase!$I134)","v":629850.94031332759},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F134+ProyDda!C$24*DdaAñoBase!$G134+ProyDda!C$25*DdaAñoBase!$H134+ProyDda!C$26*DdaAñoBase!$I134)","v":629875.75661982573},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F134+ProyDda!D$24*DdaAñoBase!$G134+ProyDda!D$25*DdaAñoBase!$H134+ProyDda!D$26*DdaAñoBase!$I134)","v":640031.90247158031},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F134+ProyDda!E$24*DdaAñoBase!$G134+ProyDda!E$25*DdaAñoBase!$H134+ProyDda!E$26*DdaAñoBase!$I134)","v":647222.55360700656},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F134+ProyDda!F$24*DdaAñoBase!$G134+ProyDda!F$25*DdaAñoBase!$H134+ProyDda!F$26*DdaAñoBase!$I134)","v":655088.7130536983},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F134+ProyDda!G$24*DdaAñoBase!$G134+ProyDda!G$25*DdaAñoBase!$H134+ProyDda!G$26*DdaAñoBase!$I134)","v":663458.64058792533},null,{"$f":"+Clientes!H137*0.01*12","v":52432.450512403695},{"$f":"+Clientes!I137*0.01*12","v":53257.1276807498},{"$f":"+Clientes!J137*0.01*12","v":54932.335854610057},{"$f":"+Clientes!K137*0.01*12","v":56660.090388143362},{"$f":"+Clientes!L137*0.01*12","v":58441.947226252247},null,{"$f":"+DdaAñoBase!$I134*ProyDda!C$26-DdaAñoBase!$N134*12*0.01","v":38.979730167134839},{"$f":"+DdaAñoBase!$I134*ProyDda!D$26-DdaAñoBase!$N134*12*0.01","v":39.46408442291392},{"$f":"+DdaAñoBase!$I134*ProyDda!E$26-DdaAñoBase!$N134*12*0.01","v":39.489800168441413},{"$f":"+DdaAñoBase!$I134*ProyDda!F$26-DdaAñoBase!$N134*12*0.01","v":39.501190748158606},{"$f":"+DdaAñoBase!$I134*ProyDda!G$26-DdaAñoBase!$N134*12*0.01","v":39.526611037197725},null,577404.32637725491,586735.31070640765,592250.72795222804,598389.1214748068,604977.16675063584,{"$f":"+SUMPRODUCT(Z137:AC137,PremisaCosto!$F$69:$I$69)","v":1955214.454646206}]
[{"$f":"+DdaAñoBase!A135","v":"BTS_1 Regular"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F135+ProyDda!B$24*DdaAñoBase!$G135+ProyDda!B$25*DdaAñoBase!$H135+ProyDda!B$26*DdaAñoBase!$I135)","v":458243.3402814052},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F135+ProyDda!C$24*DdaAñoBase!$G135+ProyDda!C$25*DdaAñoBase!$H135+ProyDda!C$26*DdaAñoBase!$I135)","v":458320.09563101677},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F135+ProyDda!D$24*DdaAñoBase!$G135+ProyDda!D$25*DdaAñoBase!$H135+ProyDda!D$26*DdaAñoBase!$I135)","v":465740.11917037377},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F135+ProyDda!E$24*DdaAñoBase!$G135+ProyDda!E$25*DdaAñoBase!$H135+ProyDda!E$26*DdaAñoBase!$I135)","v":471030.33462582884},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F135+ProyDda!F$24*DdaAñoBase!$G135+ProyDda!F$25*DdaAñoBase!$H135+ProyDda!F$26*DdaAñoBase!$I135)","v":476809.8802416824},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F135+ProyDda!G$24*DdaAñoBase!$G135+ProyDda!G$25*DdaAñoBase!$H135+ProyDda!G$26*DdaAñoBase!$I135)","v":482941.7990064621},null,{"$f":"+Clientes!H138*0.01*12","v":40085.824534703162},{"$f":"+Clientes!I138*0.01*12","v":40713.66179112059},{"$f":"+Clientes!J138*0.01*12","v":41988.96718233054},{"$f":"+Clientes!K138*0.01*12","v":43304.159726577753},{"$f":"+Clientes!L138*0.01*12","v":44660.449016527535},null,{"$f":"+DdaAñoBase!$I135*ProyDda!C$26-DdaAñoBase!$N135*12*0.01","v":38.979730167134839},{"$f":"+DdaAñoBase!$I135*ProyDda!D$26-DdaAñoBase!$N135*12*0.01","v":39.46408442291392},{"$f":"+DdaAñoBase!$I135*ProyDda!E$26-DdaAñoBase!$N135*12*0.01","v":39.489800168441413},{"$f":"+DdaAñoBase!$I135*ProyDda!F$26-DdaAñoBase!$N135*12*0.01","v":39.501190748158606},{"$f":"+DdaAñoBase!$I135*ProyDda!G$26-DdaAñoBase!$N135*12*0.01","v":39.526611037197725},null,418195.29136614647,424986.99329483026,429001.87764332985,433466.21932435647,438241.82337889739,{"$f":"+SUMPRODUCT(Z138:AC138,PremisaCosto!$F$69:$I$69)","v":1416286.4598876131}]
[{"$f":"+DdaAñoBase!A136","v":"BTS_1 Agro"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F136+ProyDda!B$24*DdaAñoBase!$G136+ProyDda!B$25*DdaAñoBase!$H136+ProyDda!B$26*DdaAñoBase!$I136)","v":187.15986035018071},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F136+ProyDda!C$24*DdaAñoBase!$G136+ProyDda!C$25*DdaAñoBase!$H136+ProyDda!C$26*DdaAñoBase!$I136)","v":188.45769405708546},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F136+ProyDda!D$24*DdaAñoBase!$G136+ProyDda!D$25*DdaAñoBase!$H136+ProyDda!D$26*DdaAñoBase!$I136)","v":192.1570621019381},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F136+ProyDda!E$24*DdaAñoBase!$G136+ProyDda!E$25*DdaAñoBase!$H136+ProyDda!E$26*DdaAñoBase!$I136)","v":195.58477335371811},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F136+ProyDda!F$24*DdaAñoBase!$G136+ProyDda!F$25*DdaAñoBase!$H136+ProyDda!F$26*DdaAñoBase!$I136)","v":199.16686029453766},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F136+ProyDda!G$24*DdaAñoBase!$G136+ProyDda!G$25*DdaAñoBase!$H136+ProyDda!G$26*DdaAñoBase!$I136)","v":202.58860053001078},null,{"$f":"+Clientes!H139*0.01*12","v":13.081715942320454},{"$f":"+Clientes!I139*0.01*12","v":13.250748644851001},{"$f":"+Clientes!J139*0.01*12","v":13.593388224667841},{"$f":"+Clientes!K139*0.01*12","v":13.945165252409659},{"$f":"+Clientes!L139*0.01*12","v":14.306747988108313},null,{"$f":"+DdaAñoBase!$I136*ProyDda!C$26-DdaAñoBase!$N136*12*0.01","v":0},{"$f":"+DdaAñoBase!$I136*ProyDda!D$26-DdaAñoBase!$N136*12*0.01","v":0},{"$f":"+DdaAñoBase!$I136*ProyDda!E$26-DdaAñoBase!$N136*12*0.01","v":0},{"$f":"+DdaAñoBase!$I136*ProyDda!F$26-DdaAñoBase!$N136*12*0.01","v":0},{"$f":"+DdaAñoBase!$I136*ProyDda!G$26-DdaAñoBase!$N136*12*0.01","v":0},null,175.37597811476502,178.90631345708709,181.99138512905026,185.221695042128,188.28185254190248,{"$f":"+SUMPRODUCT(Z139:AC139,PremisaCosto!$F$69:$I$69)","v":602.2005924148275}]
[{"$f":"+DdaAñoBase!A137","v":"BTS_1 Jub. 1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F137+ProyDda!B$24*DdaAñoBase!$G137+ProyDda!B$25*DdaAñoBase!$H137+ProyDda!B$26*DdaAñoBase!$I137)","v":168473.33241576608},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F137+ProyDda!C$24*DdaAñoBase!$G137+ProyDda!C$25*DdaAñoBase!$H137+ProyDda!C$26*DdaAñoBase!$I137)","v":168420.96552628238},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F137+ProyDda!D$24*DdaAñoBase!$G137+ProyDda!D$25*DdaAñoBase!$H137+ProyDda!D$26*DdaAñoBase!$I137)","v":171106.38798801225},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F137+ProyDda!E$24*DdaAñoBase!$G137+ProyDda!E$25*DdaAñoBase!$H137+ProyDda!E$26*DdaAñoBase!$I137)","v":172970.73677483431},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F137+ProyDda!F$24*DdaAñoBase!$G137+ProyDda!F$25*DdaAñoBase!$H137+ProyDda!F$26*DdaAñoBase!$I137)","v":175017.91279154507},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F137+ProyDda!G$24*DdaAñoBase!$G137+ProyDda!G$25*DdaAñoBase!$H137+ProyDda!G$26*DdaAñoBase!$I137)","v":177214.04939219687},null,{"$f":"+Clientes!H140*0.01*12","v":12158.52360929922},{"$f":"+Clientes!I140*0.01*12","v":12352.407504033619},{"$f":"+Clientes!J140*0.01*12","v":12746.305634487606},{"$f":"+Clientes!K140*0.01*12","v":13152.674743362517},{"$f":"+Clientes!L140*0.01*12","v":13571.855579457613},null,{"$f":"+DdaAñoBase!$I137*ProyDda!C$26-DdaAñoBase!$N137*12*0.01","v":0},{"$f":"+DdaAñoBase!$I137*ProyDda!D$26-DdaAñoBase!$N137*12*0.01","v":0},{"$f":"+DdaAñoBase!$I137*ProyDda!E$26-DdaAñoBase!$N137*12*0.01","v":0},{"$f":"+DdaAñoBase!$I137*ProyDda!F$26-DdaAñoBase!$N137*12*0.01","v":0},{"$f":"+DdaAñoBase!$I137*ProyDda!G$26-DdaAñoBase!$N137*12*0.01","v":0},null,156262.44191698317,158753.98048397864,160224.43114034671,161865.23804818254,163642.19381273925,{"$f":"+SUMPRODUCT(Z140:AC140,PremisaCosto!$F$69:$I$69)","v":528941.12271266815}]
[{"$f":"+DdaAñoBase!A138","v":"BTS_1 Jub. 2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F138+ProyDda!B$24*DdaAñoBase!$G138+ProyDda!B$25*DdaAñoBase!$H138+ProyDda!B$26*DdaAñoBase!$I138)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F138+ProyDda!C$24*DdaAñoBase!$G138+ProyDda!C$25*DdaAñoBase!$H138+ProyDda!C$26*DdaAñoBase!$I138)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F138+ProyDda!D$24*DdaAñoBase!$G138+ProyDda!D$25*DdaAñoBase!$H138+ProyDda!D$26*DdaAñoBase!$I138)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F138+ProyDda!E$24*DdaAñoBase!$G138+ProyDda!E$25*DdaAñoBase!$H138+ProyDda!E$26*DdaAñoBase!$I138)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F138+ProyDda!F$24*DdaAñoBase!$G138+ProyDda!F$25*DdaAñoBase!$H138+ProyDda!F$26*DdaAñoBase!$I138)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F138+ProyDda!G$24*DdaAñoBase!$G138+ProyDda!G$25*DdaAñoBase!$H138+ProyDda!G$26*DdaAñoBase!$I138)","v":0},null,{"$f":"+Clientes!H141*0.01*12","v":0},{"$f":"+Clientes!I141*0.01*12","v":0},{"$f":"+Clientes!J141*0.01*12","v":0},{"$f":"+Clientes!K141*0.01*12","v":0},{"$f":"+Clientes!L141*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I138*ProyDda!C$26-DdaAñoBase!$N138*12*0.01","v":0},{"$f":"+DdaAñoBase!$I138*ProyDda!D$26-DdaAñoBase!$N138*12*0.01","v":0},{"$f":"+DdaAñoBase!$I138*ProyDda!E$26-DdaAñoBase!$N138*12*0.01","v":0},{"$f":"+DdaAñoBase!$I138*ProyDda!F$26-DdaAñoBase!$N138*12*0.01","v":0},{"$f":"+DdaAñoBase!$I138*ProyDda!G$26-DdaAñoBase!$N138*12*0.01","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z141:AC141,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A139","v":"BTS_1 Político"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F139+ProyDda!B$24*DdaAñoBase!$G139+ProyDda!B$25*DdaAñoBase!$H139+ProyDda!B$26*DdaAñoBase!$I139)","v":4.2220194080886477},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F139+ProyDda!C$24*DdaAñoBase!$G139+ProyDda!C$25*DdaAñoBase!$H139+ProyDda!C$26*DdaAñoBase!$I139)","v":4.2512964073809707},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F139+ProyDda!D$24*DdaAñoBase!$G139+ProyDda!D$25*DdaAñoBase!$H139+ProyDda!D$26*DdaAñoBase!$I139)","v":4.3347480815476835},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F139+ProyDda!E$24*DdaAñoBase!$G139+ProyDda!E$25*DdaAñoBase!$H139+ProyDda!E$26*DdaAñoBase!$I139)","v":4.4120716241238629},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F139+ProyDda!F$24*DdaAñoBase!$G139+ProyDda!F$25*DdaAñoBase!$H139+ProyDda!F$26*DdaAñoBase!$I139)","v":4.492877628986788},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F139+ProyDda!G$24*DdaAñoBase!$G139+ProyDda!G$25*DdaAñoBase!$H139+ProyDda!G$26*DdaAñoBase!$I139)","v":4.5700664752307167},null,{"$f":"+Clientes!H142*0.01*12","v":0.5310721467884858},{"$f":"+Clientes!I142*0.01*12","v":0.5379342863278368},{"$f":"+Clientes!J142*0.01*12","v":0.55184426098485861},{"$f":"+Clientes!K142*0.01*12","v":0.56612518423204072},{"$f":"+Clientes!L142*0.01*12","v":0.58080418510133169},null,{"$f":"+DdaAñoBase!$I139*ProyDda!C$26-DdaAñoBase!$N139*12*0.01","v":0},{"$f":"+DdaAñoBase!$I139*ProyDda!D$26-DdaAñoBase!$N139*12*0.01","v":0},{"$f":"+DdaAñoBase!$I139*ProyDda!E$26-DdaAñoBase!$N139*12*0.01","v":0},{"$f":"+DdaAñoBase!$I139*ProyDda!F$26-DdaAñoBase!$N139*12*0.01","v":0},{"$f":"+DdaAñoBase!$I139*ProyDda!G$26-DdaAñoBase!$N139*12*0.01","v":0},null,3.7202242605924849,3.7968137952198466,3.8602273631390043,3.9267524447547473,3.989262290129385,{"$f":"+SUMPRODUCT(Z142:AC142,PremisaCosto!$F$69:$I$69)","v":12.770605782540883}]
[{"$f":"+DdaAñoBase!A140","v":"BTS_1 x1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F140+ProyDda!B$24*DdaAñoBase!$G140+ProyDda!B$25*DdaAñoBase!$H140+ProyDda!B$26*DdaAñoBase!$I140)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F140+ProyDda!C$24*DdaAñoBase!$G140+ProyDda!C$25*DdaAñoBase!$H140+ProyDda!C$26*DdaAñoBase!$I140)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F140+ProyDda!D$24*DdaAñoBase!$G140+ProyDda!D$25*DdaAñoBase!$H140+ProyDda!D$26*DdaAñoBase!$I140)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F140+ProyDda!E$24*DdaAñoBase!$G140+ProyDda!E$25*DdaAñoBase!$H140+ProyDda!E$26*DdaAñoBase!$I140)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F140+ProyDda!F$24*DdaAñoBase!$G140+ProyDda!F$25*DdaAñoBase!$H140+ProyDda!F$26*DdaAñoBase!$I140)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F140+ProyDda!G$24*DdaAñoBase!$G140+ProyDda!G$25*DdaAñoBase!$H140+ProyDda!G$26*DdaAñoBase!$I140)","v":0},null,{"$f":"+Clientes!H143*0.01*12","v":0},{"$f":"+Clientes!I143*0.01*12","v":0},{"$f":"+Clientes!J143*0.01*12","v":0},{"$f":"+Clientes!K143*0.01*12","v":0},{"$f":"+Clientes!L143*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I140*ProyDda!C$26-DdaAñoBase!$N140*12*0.01","v":0},{"$f":"+DdaAñoBase!$I140*ProyDda!D$26-DdaAñoBase!$N140*12*0.01","v":0},{"$f":"+DdaAñoBase!$I140*ProyDda!E$26-DdaAñoBase!$N140*12*0.01","v":0},{"$f":"+DdaAñoBase!$I140*ProyDda!F$26-DdaAñoBase!$N140*12*0.01","v":0},{"$f":"+DdaAñoBase!$I140*ProyDda!G$26-DdaAñoBase!$N140*12*0.01","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z143:AC143,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A141","v":"BTS_1 x2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F141+ProyDda!B$24*DdaAñoBase!$G141+ProyDda!B$25*DdaAñoBase!$H141+ProyDda!B$26*DdaAñoBase!$I141)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F141+ProyDda!C$24*DdaAñoBase!$G141+ProyDda!C$25*DdaAñoBase!$H141+ProyDda!C$26*DdaAñoBase!$I141)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F141+ProyDda!D$24*DdaAñoBase!$G141+ProyDda!D$25*DdaAñoBase!$H141+ProyDda!D$26*DdaAñoBase!$I141)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F141+ProyDda!E$24*DdaAñoBase!$G141+ProyDda!E$25*DdaAñoBase!$H141+ProyDda!E$26*DdaAñoBase!$I141)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F141+ProyDda!F$24*DdaAñoBase!$G141+ProyDda!F$25*DdaAñoBase!$H141+ProyDda!F$26*DdaAñoBase!$I141)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F141+ProyDda!G$24*DdaAñoBase!$G141+ProyDda!G$25*DdaAñoBase!$H141+ProyDda!G$26*DdaAñoBase!$I141)","v":0},null,{"$f":"+Clientes!H144*0.01*12","v":0},{"$f":"+Clientes!I144*0.01*12","v":0},{"$f":"+Clientes!J144*0.01*12","v":0},{"$f":"+Clientes!K144*0.01*12","v":0},{"$f":"+Clientes!L144*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I141*ProyDda!C$26-DdaAñoBase!$N141*12*0.01","v":0},{"$f":"+DdaAñoBase!$I141*ProyDda!D$26-DdaAñoBase!$N141*12*0.01","v":0},{"$f":"+DdaAñoBase!$I141*ProyDda!E$26-DdaAñoBase!$N141*12*0.01","v":0},{"$f":"+DdaAñoBase!$I141*ProyDda!F$26-DdaAñoBase!$N141*12*0.01","v":0},{"$f":"+DdaAñoBase!$I141*ProyDda!G$26-DdaAñoBase!$N141*12*0.01","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z144:AC144,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A142","v":"BTS_1 Discap."},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F142+ProyDda!B$24*DdaAñoBase!$G142+ProyDda!B$25*DdaAñoBase!$H142+ProyDda!B$26*DdaAñoBase!$I142)","v":2940.6727262249515},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F142+ProyDda!C$24*DdaAñoBase!$G142+ProyDda!C$25*DdaAñoBase!$H142+ProyDda!C$26*DdaAñoBase!$I142)","v":2939.7581160816071},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F142+ProyDda!D$24*DdaAñoBase!$G142+ProyDda!D$25*DdaAñoBase!$H142+ProyDda!D$26*DdaAñoBase!$I142)","v":2986.6314050702917},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F142+ProyDda!E$24*DdaAñoBase!$G142+ProyDda!E$25*DdaAñoBase!$H142+ProyDda!E$26*DdaAñoBase!$I142)","v":3019.1727335813785},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F142+ProyDda!F$24*DdaAñoBase!$G142+ProyDda!F$25*DdaAñoBase!$H142+ProyDda!F$26*DdaAñoBase!$I142)","v":3054.9052995551178},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F142+ProyDda!G$24*DdaAñoBase!$G142+ProyDda!G$25*DdaAñoBase!$H142+ProyDda!G$26*DdaAñoBase!$I142)","v":3093.2380800276655},null,{"$f":"+Clientes!H145*0.01*12","v":173.70922940263773},{"$f":"+Clientes!I145*0.01*12","v":176.47926861103315},{"$f":"+Clientes!J145*0.01*12","v":182.10693210645076},{"$f":"+Clientes!K145*0.01*12","v":187.91277035288749},{"$f":"+Clientes!L145*0.01*12","v":193.90165153617625},null,{"$f":"+DdaAñoBase!$I142*ProyDda!C$26-DdaAñoBase!$N142*12*0.01","v":0},{"$f":"+DdaAñoBase!$I142*ProyDda!D$26-DdaAñoBase!$N142*12*0.01","v":0},{"$f":"+DdaAñoBase!$I142*ProyDda!E$26-DdaAñoBase!$N142*12*0.01","v":0},{"$f":"+DdaAñoBase!$I142*ProyDda!F$26-DdaAñoBase!$N142*12*0.01","v":0},{"$f":"+DdaAñoBase!$I142*ProyDda!G$26-DdaAñoBase!$N142*12*0.01","v":0},null,2766.0488866789692,2810.1521364592586,2837.0658014749279,2866.9925292022303,2899.3364284914892,{"$f":"+SUMPRODUCT(Z145:AC145,PremisaCosto!$F$69:$I$69)","v":9366.9387683273708}]
[{"$f":"+DdaAñoBase!A143","v":"BTS_1 Discapacitados 601-más"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F143+ProyDda!B$24*DdaAñoBase!$G143+ProyDda!B$25*DdaAñoBase!$H143+ProyDda!B$26*DdaAñoBase!$I143)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F143+ProyDda!C$24*DdaAñoBase!$G143+ProyDda!C$25*DdaAñoBase!$H143+ProyDda!C$26*DdaAñoBase!$I143)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F143+ProyDda!D$24*DdaAñoBase!$G143+ProyDda!D$25*DdaAñoBase!$H143+ProyDda!D$26*DdaAñoBase!$I143)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F143+ProyDda!E$24*DdaAñoBase!$G143+ProyDda!E$25*DdaAñoBase!$H143+ProyDda!E$26*DdaAñoBase!$I143)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F143+ProyDda!F$24*DdaAñoBase!$G143+ProyDda!F$25*DdaAñoBase!$H143+ProyDda!F$26*DdaAñoBase!$I143)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F143+ProyDda!G$24*DdaAñoBase!$G143+ProyDda!G$25*DdaAñoBase!$H143+ProyDda!G$26*DdaAñoBase!$I143)","v":0},null,{"$f":"+Clientes!H146*0.01*12","v":0},{"$f":"+Clientes!I146*0.01*12","v":0},{"$f":"+Clientes!J146*0.01*12","v":0},{"$f":"+Clientes!K146*0.01*12","v":0},{"$f":"+Clientes!L146*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I143*ProyDda!C$26-DdaAñoBase!$N143*12*0.01","v":0},{"$f":"+DdaAñoBase!$I143*ProyDda!D$26-DdaAñoBase!$N143*12*0.01","v":0},{"$f":"+DdaAñoBase!$I143*ProyDda!E$26-DdaAñoBase!$N143*12*0.01","v":0},{"$f":"+DdaAñoBase!$I143*ProyDda!F$26-DdaAñoBase!$N143*12*0.01","v":0},{"$f":"+DdaAñoBase!$I143*ProyDda!G$26-DdaAñoBase!$N143*12*0.01","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z146:AC146,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A144","v":"BTS_1 Cruz Roja"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F144+ProyDda!B$24*DdaAñoBase!$G144+ProyDda!B$25*DdaAñoBase!$H144+ProyDda!B$26*DdaAñoBase!$I144)","v":2.2130101729275644},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F144+ProyDda!C$24*DdaAñoBase!$G144+ProyDda!C$25*DdaAñoBase!$H144+ProyDda!C$26*DdaAñoBase!$I144)","v":2.2283559804675717},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F144+ProyDda!D$24*DdaAñoBase!$G144+ProyDda!D$25*DdaAñoBase!$H144+ProyDda!D$26*DdaAñoBase!$I144)","v":2.2720979404227908},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F144+ProyDda!E$24*DdaAñoBase!$G144+ProyDda!E$25*DdaAñoBase!$H144+ProyDda!E$26*DdaAñoBase!$I144)","v":2.3126277840327116},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F144+ProyDda!F$24*DdaAñoBase!$G144+ProyDda!F$25*DdaAñoBase!$H144+ProyDda!F$26*DdaAñoBase!$I144)","v":2.354982992171426},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F144+ProyDda!G$24*DdaAñoBase!$G144+ProyDda!G$25*DdaAñoBase!$H144+ProyDda!G$26*DdaAñoBase!$I144)","v":2.3954422334641343},null,{"$f":"+Clientes!H147*0.01*12","v":0.78035090956675457},{"$f":"+Clientes!I147*0.01*12","v":0.79043405337967865},{"$f":"+Clientes!J147*0.01*12","v":0.81087319981448602},{"$f":"+Clientes!K147*0.01*12","v":0.83185741356544773},{"$f":"+Clientes!L147*0.01*12","v":0.85342655769991582},null,{"$f":"+DdaAñoBase!$I144*ProyDda!C$26-DdaAñoBase!$N144*12*0.01","v":0},{"$f":"+DdaAñoBase!$I144*ProyDda!D$26-DdaAñoBase!$N144*12*0.01","v":0},{"$f":"+DdaAñoBase!$I144*ProyDda!E$26-DdaAñoBase!$N144*12*0.01","v":0},{"$f":"+DdaAñoBase!$I144*ProyDda!F$26-DdaAñoBase!$N144*12*0.01","v":0},{"$f":"+DdaAñoBase!$I144*ProyDda!G$26-DdaAñoBase!$N144*12*0.01","v":0},null,1.448005070900817,1.481663887043112,1.5017545842182256,1.5231255786059783,1.5420156757642185,{"$f":"+SUMPRODUCT(Z147:AC147,PremisaCosto!$F$69:$I$69)","v":4.9620793999597463}]
[{"$f":"+DdaAñoBase!A145","v":"BTS_2 (301-750)"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F145+ProyDda!B$24*DdaAñoBase!$G145+ProyDda!B$25*DdaAñoBase!$H145+ProyDda!B$26*DdaAñoBase!$I145)","v":647440.20214828558},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F145+ProyDda!C$24*DdaAñoBase!$G145+ProyDda!C$25*DdaAñoBase!$H145+ProyDda!C$26*DdaAñoBase!$I145)","v":647799.50197495683},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F145+ProyDda!D$24*DdaAñoBase!$G145+ProyDda!D$25*DdaAñoBase!$H145+ProyDda!D$26*DdaAñoBase!$I145)","v":658415.52972888213},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F145+ProyDda!E$24*DdaAñoBase!$G145+ProyDda!E$25*DdaAñoBase!$H145+ProyDda!E$26*DdaAñoBase!$I145)","v":666140.89555071981},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F145+ProyDda!F$24*DdaAñoBase!$G145+ProyDda!F$25*DdaAñoBase!$H145+ProyDda!F$26*DdaAñoBase!$I145)","v":674548.60632039339},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F145+ProyDda!G$24*DdaAñoBase!$G145+ProyDda!G$25*DdaAñoBase!$H145+ProyDda!G$26*DdaAñoBase!$I145)","v":683393.89576162433},null,{"$f":"+Clientes!H148*0.01*12","v":14753.153150744924},{"$f":"+Clientes!I148*0.01*12","v":14983.211757572382},{"$f":"+Clientes!J148*0.01*12","v":15450.502077988796},{"$f":"+Clientes!K148*0.01*12","v":15932.362672640331},{"$f":"+Clientes!L148*0.01*12","v":16429.246534835496},null,{"$f":"+DdaAñoBase!$I145*ProyDda!C$26-DdaAñoBase!$N145*12*0.01","v":62.900063336523658},{"$f":"+DdaAñoBase!$I145*ProyDda!D$26-DdaAñoBase!$N145*12*0.01","v":63.593040684905553},{"$f":"+DdaAñoBase!$I145*ProyDda!E$26-DdaAñoBase!$N145*12*0.01","v":63.629832823995237},{"$f":"+DdaAñoBase!$I145*ProyDda!F$26-DdaAñoBase!$N145*12*0.01","v":63.646129601890287},{"$f":"+DdaAñoBase!$I145*ProyDda!G$26-DdaAñoBase!$N145*12*0.01","v":63.682499024236115},null,632983.44876087538,643368.72493062483,650626.763639907,658552.59751815116,666900.96672776458,{"$f":"+SUMPRODUCT(Z148:AC148,PremisaCosto!$F$69:$I$69)","v":2149316.1416669157}]
[{"$f":"+DdaAñoBase!A146","v":"BTS_2 Regular"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F146+ProyDda!B$24*DdaAñoBase!$G146+ProyDda!B$25*DdaAñoBase!$H146+ProyDda!B$26*DdaAñoBase!$I146)","v":453879.97155309666},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F146+ProyDda!C$24*DdaAñoBase!$G146+ProyDda!C$25*DdaAñoBase!$H146+ProyDda!C$26*DdaAñoBase!$I146)","v":454296.24175426812},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F146+ProyDda!D$24*DdaAñoBase!$G146+ProyDda!D$25*DdaAñoBase!$H146+ProyDda!D$26*DdaAñoBase!$I146)","v":461825.2813394455},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F146+ProyDda!E$24*DdaAñoBase!$G146+ProyDda!E$25*DdaAñoBase!$H146+ProyDda!E$26*DdaAñoBase!$I146)","v":467405.48769400531},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F146+ProyDda!F$24*DdaAñoBase!$G146+ProyDda!F$25*DdaAñoBase!$H146+ProyDda!F$26*DdaAñoBase!$I146)","v":473458.10226181848},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F146+ProyDda!G$24*DdaAñoBase!$G146+ProyDda!G$25*DdaAñoBase!$H146+ProyDda!G$26*DdaAñoBase!$I146)","v":479777.92115872214},null,{"$f":"+Clientes!H149*0.01*12","v":10320.090999468903},{"$f":"+Clientes!I149*0.01*12","v":10479.489125700016},{"$f":"+Clientes!J149*0.01*12","v":10803.224894131072},{"$f":"+Clientes!K149*0.01*12","v":11136.987263492456},{"$f":"+Clientes!L149*0.01*12","v":11481.104754914846},null,{"$f":"+DdaAñoBase!$I146*ProyDda!C$26-DdaAñoBase!$N146*12*0.01","v":62.900063336523658},{"$f":"+DdaAñoBase!$I146*ProyDda!D$26-DdaAñoBase!$N146*12*0.01","v":63.593040684905553},{"$f":"+DdaAñoBase!$I146*ProyDda!E$26-DdaAñoBase!$N146*12*0.01","v":63.629832823995237},{"$f":"+DdaAñoBase!$I146*ProyDda!F$26-DdaAñoBase!$N146*12*0.01","v":63.646129601890287},{"$f":"+DdaAñoBase!$I146*ProyDda!G$26-DdaAñoBase!$N146*12*0.01","v":63.682499024236115},null,443913.25069146266,451282.1991730606,456538.63296705025,462257.46886872413,468233.13390478306,{"$f":"+SUMPRODUCT(Z149:AC149,PremisaCosto!$F$69:$I$69)","v":1508313.9307710757}]
[{"$f":"+DdaAñoBase!A147","v":"BTS_2 Agro"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F147+ProyDda!B$24*DdaAñoBase!$G147+ProyDda!B$25*DdaAñoBase!$H147+ProyDda!B$26*DdaAñoBase!$I147)","v":422.4529419626852},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F147+ProyDda!C$24*DdaAñoBase!$G147+ProyDda!C$25*DdaAñoBase!$H147+ProyDda!C$26*DdaAñoBase!$I147)","v":425.38238242408767},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F147+ProyDda!D$24*DdaAñoBase!$G147+ProyDda!D$25*DdaAñoBase!$H147+ProyDda!D$26*DdaAñoBase!$I147)","v":433.73251108429662},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F147+ProyDda!E$24*DdaAñoBase!$G147+ProyDda!E$25*DdaAñoBase!$H147+ProyDda!E$26*DdaAñoBase!$I147)","v":441.46946226498102},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F147+ProyDda!F$24*DdaAñoBase!$G147+ProyDda!F$25*DdaAñoBase!$H147+ProyDda!F$26*DdaAñoBase!$I147)","v":449.55486670845505},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F147+ProyDda!G$24*DdaAñoBase!$G147+ProyDda!G$25*DdaAñoBase!$H147+ProyDda!G$26*DdaAñoBase!$I147)","v":457.27834024815047},null,{"$f":"+Clientes!H150*0.01*12","v":9.3533727077237394},{"$f":"+Clientes!I150*0.01*12","v":9.4742303898147586},{"$f":"+Clientes!J150*0.01*12","v":9.7192162699986326},{"$f":"+Clientes!K150*0.01*12","v":9.970735387596962},{"$f":"+Clientes!L150*0.01*12","v":10.229265545764271},null,{"$f":"+DdaAñoBase!$I147*ProyDda!C$26-DdaAñoBase!$N147*12*0.01","v":0},{"$f":"+DdaAñoBase!$I147*ProyDda!D$26-DdaAñoBase!$N147*12*0.01","v":0},{"$f":"+DdaAñoBase!$I147*ProyDda!E$26-DdaAñoBase!$N147*12*0.01","v":0},{"$f":"+DdaAñoBase!$I147*ProyDda!F$26-DdaAñoBase!$N147*12*0.01","v":0},{"$f":"+DdaAñoBase!$I147*ProyDda!G$26-DdaAñoBase!$N147*12*0.01","v":0},null,416.02900971636393,424.25828069448187,431.75024599498238,439.58413132085809,447.04907470238618,{"$f":"+SUMPRODUCT(Z150:AC150,PremisaCosto!$F$69:$I$69)","v":1428.8710941627373}]
[{"$f":"+DdaAñoBase!A148","v":"BTS_2 Jub. 1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F148+ProyDda!B$24*DdaAñoBase!$G148+ProyDda!B$25*DdaAñoBase!$H148+ProyDda!B$26*DdaAñoBase!$I148)","v":148587.89424739368},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F148+ProyDda!C$24*DdaAñoBase!$G148+ProyDda!C$25*DdaAñoBase!$H148+ProyDda!C$26*DdaAñoBase!$I148)","v":148541.6928973535},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F148+ProyDda!D$24*DdaAñoBase!$G148+ProyDda!D$25*DdaAñoBase!$H148+ProyDda!D$26*DdaAñoBase!$I148)","v":150910.1383062517},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F148+ProyDda!E$24*DdaAñoBase!$G148+ProyDda!E$25*DdaAñoBase!$H148+ProyDda!E$26*DdaAñoBase!$I148)","v":152554.4166365295},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F148+ProyDda!F$24*DdaAñoBase!$G148+ProyDda!F$25*DdaAñoBase!$H148+ProyDda!F$26*DdaAñoBase!$I148)","v":154359.94307942718},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F148+ProyDda!G$24*DdaAñoBase!$G148+ProyDda!G$25*DdaAñoBase!$H148+ProyDda!G$26*DdaAñoBase!$I148)","v":156296.85154117472},null,{"$f":"+Clientes!H151*0.01*12","v":3708.0779672086028},{"$f":"+Clientes!I151*0.01*12","v":3767.2085119256417},{"$f":"+Clientes!J151*0.01*12","v":3887.3392331658652},{"$f":"+Clientes!K151*0.01*12","v":4011.2733554737165},{"$f":"+Clientes!L151*0.01*12","v":4139.1147974071755},null,{"$f":"+DdaAñoBase!$I148*ProyDda!C$26-DdaAñoBase!$N148*12*0.01","v":0},{"$f":"+DdaAñoBase!$I148*ProyDda!D$26-DdaAñoBase!$N148*12*0.01","v":0},{"$f":"+DdaAñoBase!$I148*ProyDda!E$26-DdaAñoBase!$N148*12*0.01","v":0},{"$f":"+DdaAñoBase!$I148*ProyDda!F$26-DdaAñoBase!$N148*12*0.01","v":0},{"$f":"+DdaAñoBase!$I148*ProyDda!G$26-DdaAñoBase!$N148*12*0.01","v":0},null,144833.61493014489,147142.92979432605,148667.07740336363,150348.66972395347,152157.73674376754,{"$f":"+SUMPRODUCT(Z151:AC151,PremisaCosto!$F$69:$I$69)","v":490982.62814393674}]
[{"$f":"+DdaAñoBase!A149","v":"BTS_2 Jub. 2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F149+ProyDda!B$24*DdaAñoBase!$G149+ProyDda!B$25*DdaAñoBase!$H149+ProyDda!B$26*DdaAñoBase!$I149)","v":41315.337381150974},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F149+ProyDda!C$24*DdaAñoBase!$G149+ProyDda!C$25*DdaAñoBase!$H149+ProyDda!C$26*DdaAñoBase!$I149)","v":41302.502366305918},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F149+ProyDda!D$24*DdaAñoBase!$G149+ProyDda!D$25*DdaAñoBase!$H149+ProyDda!D$26*DdaAñoBase!$I149)","v":41961.062187394127},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F149+ProyDda!E$24*DdaAñoBase!$G149+ProyDda!E$25*DdaAñoBase!$H149+ProyDda!E$26*DdaAñoBase!$I149)","v":42418.27043811934},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F149+ProyDda!F$24*DdaAñoBase!$G149+ProyDda!F$25*DdaAñoBase!$H149+ProyDda!F$26*DdaAñoBase!$I149)","v":42920.313829965708},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F149+ProyDda!G$24*DdaAñoBase!$G149+ProyDda!G$25*DdaAñoBase!$H149+ProyDda!G$26*DdaAñoBase!$I149)","v":43458.88566720677},null,{"$f":"+Clientes!H152*0.01*12","v":639.38874427470091},{"$f":"+Clientes!I152*0.01*12","v":649.58470160603156},{"$f":"+Clientes!J152*0.01*12","v":670.29899933165962},{"$f":"+Clientes!K152*0.01*12","v":691.6691224887129},{"$f":"+Clientes!L152*0.01*12","v":713.71298989035631},null,{"$f":"+DdaAñoBase!$I149*ProyDda!C$26-DdaAñoBase!$N149*12*0.01","v":0},{"$f":"+DdaAñoBase!$I149*ProyDda!D$26-DdaAñoBase!$N149*12*0.01","v":0},{"$f":"+DdaAñoBase!$I149*ProyDda!E$26-DdaAñoBase!$N149*12*0.01","v":0},{"$f":"+DdaAñoBase!$I149*ProyDda!F$26-DdaAñoBase!$N149*12*0.01","v":0},{"$f":"+DdaAñoBase!$I149*ProyDda!G$26-DdaAñoBase!$N149*12*0.01","v":0},null,40663.113622031218,41311.477485788098,41747.971438787681,42228.644707476997,42745.172677316412,{"$f":"+SUMPRODUCT(Z152:AC152,PremisaCosto!$F$69:$I$69)","v":137885.74504302043}]
[{"$f":"+DdaAñoBase!A150","v":"BTS_2 Político"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F150+ProyDda!B$24*DdaAñoBase!$G150+ProyDda!B$25*DdaAñoBase!$H150+ProyDda!B$26*DdaAñoBase!$I150)","v":7.3890339664535798},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F150+ProyDda!C$24*DdaAñoBase!$G150+ProyDda!C$25*DdaAñoBase!$H150+ProyDda!C$26*DdaAñoBase!$I150)","v":7.4402721824107028},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F150+ProyDda!D$24*DdaAñoBase!$G150+ProyDda!D$25*DdaAñoBase!$H150+ProyDda!D$26*DdaAñoBase!$I150)","v":7.5863224951577051},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F150+ProyDda!E$24*DdaAñoBase!$G150+ProyDda!E$25*DdaAñoBase!$H150+ProyDda!E$26*DdaAñoBase!$I150)","v":7.721647851883283},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F150+ProyDda!F$24*DdaAñoBase!$G150+ProyDda!F$25*DdaAñoBase!$H150+ProyDda!F$26*DdaAñoBase!$I150)","v":7.8630679300292208},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F150+ProyDda!G$24*DdaAñoBase!$G150+ProyDda!G$25*DdaAñoBase!$H150+ProyDda!G$26*DdaAñoBase!$I150)","v":7.9981575522216399},null,{"$f":"+Clientes!H153*0.01*12","v":0.23121508431607546},{"$f":"+Clientes!I153*0.01*12","v":0.23420268248286774},{"$f":"+Clientes!J153*0.01*12","v":0.24025872587095887},{"$f":"+Clientes!K153*0.01*12","v":0.2464762706860586},{"$f":"+Clientes!L153*0.01*12","v":0.2528671282073825},null,{"$f":"+DdaAñoBase!$I150*ProyDda!C$26-DdaAñoBase!$N150*12*0.01","v":0},{"$f":"+DdaAñoBase!$I150*ProyDda!D$26-DdaAñoBase!$N150*12*0.01","v":0},{"$f":"+DdaAñoBase!$I150*ProyDda!E$26-DdaAñoBase!$N150*12*0.01","v":0},{"$f":"+DdaAñoBase!$I150*ProyDda!F$26-DdaAñoBase!$N150*12*0.01","v":0},{"$f":"+DdaAñoBase!$I150*ProyDda!G$26-DdaAñoBase!$N150*12*0.01","v":0},null,7.2090570980946271,7.3521198126748377,7.4813891260123242,7.616591659343162,7.7452904240142573,{"$f":"+SUMPRODUCT(Z153:AC153,PremisaCosto!$F$69:$I$69)","v":24.758811857505776}]
[{"$f":"+DdaAñoBase!A151","v":"BTS_2 x1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F151+ProyDda!B$24*DdaAñoBase!$G151+ProyDda!B$25*DdaAñoBase!$H151+ProyDda!B$26*DdaAñoBase!$I151)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F151+ProyDda!C$24*DdaAñoBase!$G151+ProyDda!C$25*DdaAñoBase!$H151+ProyDda!C$26*DdaAñoBase!$I151)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F151+ProyDda!D$24*DdaAñoBase!$G151+ProyDda!D$25*DdaAñoBase!$H151+ProyDda!D$26*DdaAñoBase!$I151)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F151+ProyDda!E$24*DdaAñoBase!$G151+ProyDda!E$25*DdaAñoBase!$H151+ProyDda!E$26*DdaAñoBase!$I151)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F151+ProyDda!F$24*DdaAñoBase!$G151+ProyDda!F$25*DdaAñoBase!$H151+ProyDda!F$26*DdaAñoBase!$I151)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F151+ProyDda!G$24*DdaAñoBase!$G151+ProyDda!G$25*DdaAñoBase!$H151+ProyDda!G$26*DdaAñoBase!$I151)","v":0},null,{"$f":"+Clientes!H154*0.01*12","v":0},{"$f":"+Clientes!I154*0.01*12","v":0},{"$f":"+Clientes!J154*0.01*12","v":0},{"$f":"+Clientes!K154*0.01*12","v":0},{"$f":"+Clientes!L154*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I151*ProyDda!C$26-DdaAñoBase!$N151*12*0.01","v":0},{"$f":"+DdaAñoBase!$I151*ProyDda!D$26-DdaAñoBase!$N151*12*0.01","v":0},{"$f":"+DdaAñoBase!$I151*ProyDda!E$26-DdaAñoBase!$N151*12*0.01","v":0},{"$f":"+DdaAñoBase!$I151*ProyDda!F$26-DdaAñoBase!$N151*12*0.01","v":0},{"$f":"+DdaAñoBase!$I151*ProyDda!G$26-DdaAñoBase!$N151*12*0.01","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z154:AC154,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A152","v":"BTS_2 x2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F152+ProyDda!B$24*DdaAñoBase!$G152+ProyDda!B$25*DdaAñoBase!$H152+ProyDda!B$26*DdaAñoBase!$I152)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F152+ProyDda!C$24*DdaAñoBase!$G152+ProyDda!C$25*DdaAñoBase!$H152+ProyDda!C$26*DdaAñoBase!$I152)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F152+ProyDda!D$24*DdaAñoBase!$G152+ProyDda!D$25*DdaAñoBase!$H152+ProyDda!D$26*DdaAñoBase!$I152)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F152+ProyDda!E$24*DdaAñoBase!$G152+ProyDda!E$25*DdaAñoBase!$H152+ProyDda!E$26*DdaAñoBase!$I152)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F152+ProyDda!F$24*DdaAñoBase!$G152+ProyDda!F$25*DdaAñoBase!$H152+ProyDda!F$26*DdaAñoBase!$I152)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F152+ProyDda!G$24*DdaAñoBase!$G152+ProyDda!G$25*DdaAñoBase!$H152+ProyDda!G$26*DdaAñoBase!$I152)","v":0},null,{"$f":"+Clientes!H155*0.01*12","v":0},{"$f":"+Clientes!I155*0.01*12","v":0},{"$f":"+Clientes!J155*0.01*12","v":0},{"$f":"+Clientes!K155*0.01*12","v":0},{"$f":"+Clientes!L155*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I152*ProyDda!C$26-DdaAñoBase!$N152*12*0.01","v":0},{"$f":"+DdaAñoBase!$I152*ProyDda!D$26-DdaAñoBase!$N152*12*0.01","v":0},{"$f":"+DdaAñoBase!$I152*ProyDda!E$26-DdaAñoBase!$N152*12*0.01","v":0},{"$f":"+DdaAñoBase!$I152*ProyDda!F$26-DdaAñoBase!$N152*12*0.01","v":0},{"$f":"+DdaAñoBase!$I152*ProyDda!G$26-DdaAñoBase!$N152*12*0.01","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z155:AC155,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A153","v":"BTS_2 Discap."},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F153+ProyDda!B$24*DdaAñoBase!$G153+ProyDda!B$25*DdaAñoBase!$H153+ProyDda!B$26*DdaAñoBase!$I153)","v":3214.8699342331574},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F153+ProyDda!C$24*DdaAñoBase!$G153+ProyDda!C$25*DdaAñoBase!$H153+ProyDda!C$26*DdaAñoBase!$I153)","v":3213.870043077246},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F153+ProyDda!D$24*DdaAñoBase!$G153+ProyDda!D$25*DdaAñoBase!$H153+ProyDda!D$26*DdaAñoBase!$I153)","v":3265.1139391233701},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F153+ProyDda!E$24*DdaAñoBase!$G153+ProyDda!E$25*DdaAñoBase!$H153+ProyDda!E$26*DdaAñoBase!$I153)","v":3300.6895194038034},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F153+ProyDda!F$24*DdaAñoBase!$G153+ProyDda!F$25*DdaAñoBase!$H153+ProyDda!F$26*DdaAñoBase!$I153)","v":3339.7538977678141},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F153+ProyDda!G$24*DdaAñoBase!$G153+ProyDda!G$25*DdaAñoBase!$H153+ProyDda!G$26*DdaAñoBase!$I153)","v":3381.6609424850799},null,{"$f":"+Clientes!H156*0.01*12","v":75.360559576037105},{"$f":"+Clientes!I156*0.01*12","v":76.56229022391409},{"$f":"+Clientes!J156*0.01*12","v":79.003748697817542},{"$f":"+Clientes!K156*0.01*12","v":81.522505015855685},{"$f":"+Clientes!L156*0.01*12","v":84.120671151063831},null,{"$f":"+DdaAñoBase!$I153*ProyDda!C$26-DdaAñoBase!$N153*12*0.01","v":0},{"$f":"+DdaAñoBase!$I153*ProyDda!D$26-DdaAñoBase!$N153*12*0.01","v":0},{"$f":"+DdaAñoBase!$I153*ProyDda!E$26-DdaAñoBase!$N153*12*0.01","v":0},{"$f":"+DdaAñoBase!$I153*ProyDda!F$26-DdaAñoBase!$N153*12*0.01","v":0},{"$f":"+DdaAñoBase!$I153*ProyDda!G$26-DdaAñoBase!$N153*12*0.01","v":0},null,3138.5094835012087,3188.5516488994558,3221.6857707059858,3258.2313927519585,3297.5402713340159,{"$f":"+SUMPRODUCT(Z156:AC156,PremisaCosto!$F$69:$I$69)","v":10639.953931916105}]
[{"$f":"+DdaAñoBase!A154","v":"BTS_2 Discapacitados 601-más"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F154+ProyDda!B$24*DdaAñoBase!$G154+ProyDda!B$25*DdaAñoBase!$H154+ProyDda!B$26*DdaAñoBase!$I154)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F154+ProyDda!C$24*DdaAñoBase!$G154+ProyDda!C$25*DdaAñoBase!$H154+ProyDda!C$26*DdaAñoBase!$I154)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F154+ProyDda!D$24*DdaAñoBase!$G154+ProyDda!D$25*DdaAñoBase!$H154+ProyDda!D$26*DdaAñoBase!$I154)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F154+ProyDda!E$24*DdaAñoBase!$G154+ProyDda!E$25*DdaAñoBase!$H154+ProyDda!E$26*DdaAñoBase!$I154)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F154+ProyDda!F$24*DdaAñoBase!$G154+ProyDda!F$25*DdaAñoBase!$H154+ProyDda!F$26*DdaAñoBase!$I154)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F154+ProyDda!G$24*DdaAñoBase!$G154+ProyDda!G$25*DdaAñoBase!$H154+ProyDda!G$26*DdaAñoBase!$I154)","v":0},null,{"$f":"+Clientes!H157*0.01*12","v":0},{"$f":"+Clientes!I157*0.01*12","v":0},{"$f":"+Clientes!J157*0.01*12","v":0},{"$f":"+Clientes!K157*0.01*12","v":0},{"$f":"+Clientes!L157*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I154*ProyDda!C$26-DdaAñoBase!$N154*12*0.01","v":0},{"$f":"+DdaAñoBase!$I154*ProyDda!D$26-DdaAñoBase!$N154*12*0.01","v":0},{"$f":"+DdaAñoBase!$I154*ProyDda!E$26-DdaAñoBase!$N154*12*0.01","v":0},{"$f":"+DdaAñoBase!$I154*ProyDda!F$26-DdaAñoBase!$N154*12*0.01","v":0},{"$f":"+DdaAñoBase!$I154*ProyDda!G$26-DdaAñoBase!$N154*12*0.01","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z157:AC157,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A155","v":"BTS_2 Cruz Roja"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F155+ProyDda!B$24*DdaAñoBase!$G155+ProyDda!B$25*DdaAñoBase!$H155+ProyDda!B$26*DdaAñoBase!$I155)","v":12.287056482042917},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F155+ProyDda!C$24*DdaAñoBase!$G155+ProyDda!C$25*DdaAñoBase!$H155+ProyDda!C$26*DdaAñoBase!$I155)","v":12.372259345686871},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F155+ProyDda!D$24*DdaAñoBase!$G155+ProyDda!D$25*DdaAñoBase!$H155+ProyDda!D$26*DdaAñoBase!$I155)","v":12.615123088104305},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F155+ProyDda!E$24*DdaAñoBase!$G155+ProyDda!E$25*DdaAñoBase!$H155+ProyDda!E$26*DdaAñoBase!$I155)","v":12.840152545146823},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F155+ProyDda!F$24*DdaAñoBase!$G155+ProyDda!F$25*DdaAñoBase!$H155+ProyDda!F$26*DdaAñoBase!$I155)","v":13.075316775784142},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F155+ProyDda!G$24*DdaAñoBase!$G155+ProyDda!G$25*DdaAñoBase!$H155+ProyDda!G$26*DdaAñoBase!$I155)","v":13.29995423523444},null,{"$f":"+Clientes!H158*0.01*12","v":0.6502924246389622},{"$f":"+Clientes!I158*0.01*12","v":0.65869504448306548},{"$f":"+Clientes!J158*0.01*12","v":0.67572766651207172},{"$f":"+Clientes!K158*0.01*12","v":0.69321451130453982},{"$f":"+Clientes!L158*0.01*12","v":0.71118879808326319},null,{"$f":"+DdaAñoBase!$I155*ProyDda!C$26-DdaAñoBase!$N155*12*0.01","v":0},{"$f":"+DdaAñoBase!$I155*ProyDda!D$26-DdaAñoBase!$N155*12*0.01","v":0},{"$f":"+DdaAñoBase!$I155*ProyDda!E$26-DdaAñoBase!$N155*12*0.01","v":0},{"$f":"+DdaAñoBase!$I155*ProyDda!F$26-DdaAñoBase!$N155*12*0.01","v":0},{"$f":"+DdaAñoBase!$I155*ProyDda!G$26-DdaAñoBase!$N155*12*0.01","v":0},null,11.721966921047908,11.956428043621239,12.164424878634751,12.382102264479602,12.588765437151176,{"$f":"+SUMPRODUCT(Z158:AC158,PremisaCosto!$F$69:$I$69)","v":40.253870946727929}]
[{"$f":"+DdaAñoBase!A156","v":"BTS_3 (751-más)"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F156+ProyDda!B$24*DdaAñoBase!$G156+ProyDda!B$25*DdaAñoBase!$H156+ProyDda!B$26*DdaAñoBase!$I156)","v":898333.27936272079},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F156+ProyDda!C$24*DdaAñoBase!$G156+ProyDda!C$25*DdaAñoBase!$H156+ProyDda!C$26*DdaAñoBase!$I156)","v":901022.49674066796},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F156+ProyDda!D$24*DdaAñoBase!$G156+ProyDda!D$25*DdaAñoBase!$H156+ProyDda!D$26*DdaAñoBase!$I156)","v":916908.69436254422},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F156+ProyDda!E$24*DdaAñoBase!$G156+ProyDda!E$25*DdaAñoBase!$H156+ProyDda!E$26*DdaAñoBase!$I156)","v":929816.83823410841},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F156+ProyDda!F$24*DdaAñoBase!$G156+ProyDda!F$25*DdaAñoBase!$H156+ProyDda!F$26*DdaAñoBase!$I156)","v":943589.15272156859},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F156+ProyDda!G$24*DdaAñoBase!$G156+ProyDda!G$25*DdaAñoBase!$H156+ProyDda!G$26*DdaAñoBase!$I156)","v":957435.94770772301},null,{"$f":"+Clientes!H159*0.01*12","v":5807.6046266076155},{"$f":"+Clientes!I159*0.01*12","v":5893.3053448341461},{"$f":"+Clientes!J159*0.01*12","v":6067.2834367888336},{"$f":"+Clientes!K159*0.01*12","v":6246.4742391933078},{"$f":"+Clientes!L159*0.01*12","v":6431.0924322141691},null,{"$f":"+DdaAñoBase!$I156*ProyDda!C$26-DdaAñoBase!$N156*12*0.01","v":2285.0354413372133},{"$f":"+DdaAñoBase!$I156*ProyDda!D$26-DdaAñoBase!$N156*12*0.01","v":2309.8873501130038},{"$f":"+DdaAñoBase!$I156*ProyDda!E$26-DdaAñoBase!$N156*12*0.01","v":2311.2068086587387},{"$f":"+DdaAñoBase!$I156*ProyDda!F$26-DdaAñoBase!$N156*12*0.01","v":2311.7912520587038},{"$f":"+DdaAñoBase!$I156*ProyDda!G$26-DdaAñoBase!$N156*12*0.01","v":2313.0955509199539},null,892929.85667272308,908705.5016675971,921438.3479886608,935030.88723031664,948691.75972458883,{"$f":"+SUMPRODUCT(Z159:AC159,PremisaCosto!$F$69:$I$69)","v":3046378.3613083949}]
[{"$f":"+DdaAñoBase!A157","v":"BTS_3 Regular"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F157+ProyDda!B$24*DdaAñoBase!$G157+ProyDda!B$25*DdaAñoBase!$H157+ProyDda!B$26*DdaAñoBase!$I157)","v":784928.22915806808},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F157+ProyDda!C$24*DdaAñoBase!$G157+ProyDda!C$25*DdaAñoBase!$H157+ProyDda!C$26*DdaAñoBase!$I157)","v":787627.51677281887},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F157+ProyDda!D$24*DdaAñoBase!$G157+ProyDda!D$25*DdaAñoBase!$H157+ProyDda!D$26*DdaAñoBase!$I157)","v":801692.76948394312},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F157+ProyDda!E$24*DdaAñoBase!$G157+ProyDda!E$25*DdaAñoBase!$H157+ProyDda!E$26*DdaAñoBase!$I157)","v":813320.76748185232},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F157+ProyDda!F$24*DdaAñoBase!$G157+ProyDda!F$25*DdaAñoBase!$H157+ProyDda!F$26*DdaAñoBase!$I157)","v":825690.77382389328},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F157+ProyDda!G$24*DdaAñoBase!$G157+ProyDda!G$25*DdaAñoBase!$H157+ProyDda!G$26*DdaAñoBase!$I157)","v":838041.04061440763},null,{"$f":"+Clientes!H160*0.01*12","v":4850.0400078637231},{"$f":"+Clientes!I160*0.01*12","v":4920.525103017334},{"$f":"+Clientes!J160*0.01*12","v":5063.5919035723628},{"$f":"+Clientes!K160*0.01*12","v":5210.8950855963549},{"$f":"+Clientes!L160*0.01*12","v":5362.6220812339716},null,{"$f":"+DdaAñoBase!$I157*ProyDda!C$26-DdaAñoBase!$N157*12*0.01","v":2285.0354413372133},{"$f":"+DdaAñoBase!$I157*ProyDda!D$26-DdaAñoBase!$N157*12*0.01","v":2309.8873501130038},{"$f":"+DdaAñoBase!$I157*ProyDda!E$26-DdaAñoBase!$N157*12*0.01","v":2311.2068086587387},{"$f":"+DdaAñoBase!$I157*ProyDda!F$26-DdaAñoBase!$N157*12*0.01","v":2311.7912520587038},{"$f":"+DdaAñoBase!$I157*ProyDda!G$26-DdaAñoBase!$N157*12*0.01","v":2313.0955509199539},null,780492.44132361782,794462.35703081277,805945.96876962122,818168.08748623822,830365.32298225362,{"$f":"+SUMPRODUCT(Z160:AC160,PremisaCosto!$F$69:$I$69)","v":2664883.9412290044}]
[{"$f":"+DdaAñoBase!A158","v":"BTS_3 Agro"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F158+ProyDda!B$24*DdaAñoBase!$G158+ProyDda!B$25*DdaAñoBase!$H158+ProyDda!B$26*DdaAñoBase!$I158)","v":2995.6347705537473},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F158+ProyDda!C$24*DdaAñoBase!$G158+ProyDda!C$25*DdaAñoBase!$H158+ProyDda!C$26*DdaAñoBase!$I158)","v":3016.4075782034556},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F158+ProyDda!D$24*DdaAñoBase!$G158+ProyDda!D$25*DdaAñoBase!$H158+ProyDda!D$26*DdaAñoBase!$I158)","v":3075.6187548067155},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F158+ProyDda!E$24*DdaAñoBase!$G158+ProyDda!E$25*DdaAñoBase!$H158+ProyDda!E$26*DdaAñoBase!$I158)","v":3130.4818594811818},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F158+ProyDda!F$24*DdaAñoBase!$G158+ProyDda!F$25*DdaAñoBase!$H158+ProyDda!F$26*DdaAñoBase!$I158)","v":3187.8158635298505},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F158+ProyDda!G$24*DdaAñoBase!$G158+ProyDda!G$25*DdaAñoBase!$H158+ProyDda!G$26*DdaAñoBase!$I158)","v":3242.5833975833998},null,{"$f":"+Clientes!H161*0.01*12","v":15.563665363025828},{"$f":"+Clientes!I161*0.01*12","v":15.764768064628038},{"$f":"+Clientes!J161*0.01*12","v":16.172415485188921},{"$f":"+Clientes!K161*0.01*12","v":16.590933970555319},{"$f":"+Clientes!L161*0.01*12","v":17.021118567459435},null,{"$f":"+DdaAñoBase!$I158*ProyDda!C$26-DdaAñoBase!$N158*12*0.01","v":0},{"$f":"+DdaAñoBase!$I158*ProyDda!D$26-DdaAñoBase!$N158*12*0.01","v":0},{"$f":"+DdaAñoBase!$I158*ProyDda!E$26-DdaAñoBase!$N158*12*0.01","v":0},{"$f":"+DdaAñoBase!$I158*ProyDda!F$26-DdaAñoBase!$N158*12*0.01","v":0},{"$f":"+DdaAñoBase!$I158*ProyDda!G$26-DdaAñoBase!$N158*12*0.01","v":0},null,3000.8439128404298,3059.8539867420873,3114.3094439959928,3171.2249295592951,3225.5622790159405,{"$f":"+SUMPRODUCT(Z161:AC161,PremisaCosto!$F$69:$I$69)","v":10307.313498290439}]
[{"$f":"+DdaAñoBase!A159","v":"BTS_3 Jub. 1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F159+ProyDda!B$24*DdaAñoBase!$G159+ProyDda!B$25*DdaAñoBase!$H159+ProyDda!B$26*DdaAñoBase!$I159)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F159+ProyDda!C$24*DdaAñoBase!$G159+ProyDda!C$25*DdaAñoBase!$H159+ProyDda!C$26*DdaAñoBase!$I159)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F159+ProyDda!D$24*DdaAñoBase!$G159+ProyDda!D$25*DdaAñoBase!$H159+ProyDda!D$26*DdaAñoBase!$I159)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F159+ProyDda!E$24*DdaAñoBase!$G159+ProyDda!E$25*DdaAñoBase!$H159+ProyDda!E$26*DdaAñoBase!$I159)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F159+ProyDda!F$24*DdaAñoBase!$G159+ProyDda!F$25*DdaAñoBase!$H159+ProyDda!F$26*DdaAñoBase!$I159)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F159+ProyDda!G$24*DdaAñoBase!$G159+ProyDda!G$25*DdaAñoBase!$H159+ProyDda!G$26*DdaAñoBase!$I159)","v":0},null,{"$f":"+Clientes!H162*0.01*12","v":0},{"$f":"+Clientes!I162*0.01*12","v":0},{"$f":"+Clientes!J162*0.01*12","v":0},{"$f":"+Clientes!K162*0.01*12","v":0},{"$f":"+Clientes!L162*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I159*ProyDda!C$26-DdaAñoBase!$N159*12*0.01","v":0},{"$f":"+DdaAñoBase!$I159*ProyDda!D$26-DdaAñoBase!$N159*12*0.01","v":0},{"$f":"+DdaAñoBase!$I159*ProyDda!E$26-DdaAñoBase!$N159*12*0.01","v":0},{"$f":"+DdaAñoBase!$I159*ProyDda!F$26-DdaAñoBase!$N159*12*0.01","v":0},{"$f":"+DdaAñoBase!$I159*ProyDda!G$26-DdaAñoBase!$N159*12*0.01","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z162:AC162,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A160","v":"BTS_3 Jub. 2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F160+ProyDda!B$24*DdaAñoBase!$G160+ProyDda!B$25*DdaAñoBase!$H160+ProyDda!B$26*DdaAñoBase!$I160)","v":109876.05213007597},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F160+ProyDda!C$24*DdaAñoBase!$G160+ProyDda!C$25*DdaAñoBase!$H160+ProyDda!C$26*DdaAñoBase!$I160)","v":109842.92773289469},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F160+ProyDda!D$24*DdaAñoBase!$G160+ProyDda!D$25*DdaAñoBase!$H160+ProyDda!D$26*DdaAñoBase!$I160)","v":111594.86749468371},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F160+ProyDda!E$24*DdaAñoBase!$G160+ProyDda!E$25*DdaAñoBase!$H160+ProyDda!E$26*DdaAñoBase!$I160)","v":112811.79983265197},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F160+ProyDda!F$24*DdaAñoBase!$G160+ProyDda!F$25*DdaAñoBase!$H160+ProyDda!F$26*DdaAñoBase!$I160)","v":114147.93267875648},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F160+ProyDda!G$24*DdaAñoBase!$G160+ProyDda!G$25*DdaAñoBase!$H160+ProyDda!G$26*DdaAñoBase!$I160)","v":115580.96846889441},null,{"$f":"+Clientes!H163*0.01*12","v":931.24469855234577},{"$f":"+Clientes!I163*0.01*12","v":946.09425260959847},{"$f":"+Clientes!J163*0.01*12","v":976.26287559678417},{"$f":"+Clientes!K163*0.01*12","v":1007.3866330242752},{"$f":"+Clientes!L163*0.01*12","v":1039.4916264414076},null,{"$f":"+DdaAñoBase!$I160*ProyDda!C$26-DdaAñoBase!$N160*12*0.01","v":0},{"$f":"+DdaAñoBase!$I160*ProyDda!D$26-DdaAñoBase!$N160*12*0.01","v":0},{"$f":"+DdaAñoBase!$I160*ProyDda!E$26-DdaAñoBase!$N160*12*0.01","v":0},{"$f":"+DdaAñoBase!$I160*ProyDda!F$26-DdaAñoBase!$N160*12*0.01","v":0},{"$f":"+DdaAñoBase!$I160*ProyDda!G$26-DdaAñoBase!$N160*12*0.01","v":0},null,108911.68303434235,110648.77324207411,111835.53695705518,113140.5460457322,114541.476842453,{"$f":"+SUMPRODUCT(Z163:AC163,PremisaCosto!$F$69:$I$69)","v":369392.97001746186}]
[{"$f":"+DdaAñoBase!A161","v":"BTS_3 Político"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F161+ProyDda!B$24*DdaAñoBase!$G161+ProyDda!B$25*DdaAñoBase!$H161+ProyDda!B$26*DdaAñoBase!$I161)","v":27.600126874288645},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F161+ProyDda!C$24*DdaAñoBase!$G161+ProyDda!C$25*DdaAñoBase!$H161+ProyDda!C$26*DdaAñoBase!$I161)","v":27.791516069093976},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F161+ProyDda!D$24*DdaAñoBase!$G161+ProyDda!D$25*DdaAñoBase!$H161+ProyDda!D$26*DdaAñoBase!$I161)","v":28.337055199127441},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F161+ProyDda!E$24*DdaAñoBase!$G161+ProyDda!E$25*DdaAñoBase!$H161+ProyDda!E$26*DdaAñoBase!$I161)","v":28.842533592093464},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F161+ProyDda!F$24*DdaAñoBase!$G161+ProyDda!F$25*DdaAñoBase!$H161+ProyDda!F$26*DdaAñoBase!$I161)","v":29.370777489349912},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F161+ProyDda!G$24*DdaAñoBase!$G161+ProyDda!G$25*DdaAñoBase!$H161+ProyDda!G$26*DdaAñoBase!$I161)","v":29.875375347315913},null,{"$f":"+Clientes!H164*0.01*12","v":0.21676414154632079},{"$f":"+Clientes!I164*0.01*12","v":0.21956501482768853},{"$f":"+Clientes!J164*0.01*12","v":0.22524255550402394},{"$f":"+Clientes!K164*0.01*12","v":0.23107150376817992},{"$f":"+Clientes!L164*0.01*12","v":0.23706293269442114},null,{"$f":"+DdaAñoBase!$I161*ProyDda!C$26-DdaAñoBase!$N161*12*0.01","v":0},{"$f":"+DdaAñoBase!$I161*ProyDda!D$26-DdaAñoBase!$N161*12*0.01","v":0},{"$f":"+DdaAñoBase!$I161*ProyDda!E$26-DdaAñoBase!$N161*12*0.01","v":0},{"$f":"+DdaAñoBase!$I161*ProyDda!F$26-DdaAñoBase!$N161*12*0.01","v":0},{"$f":"+DdaAñoBase!$I161*ProyDda!G$26-DdaAñoBase!$N161*12*0.01","v":0},null,27.574751927547656,28.117490184299754,28.617291036589439,29.139705985581731,29.638312414621492,{"$f":"+SUMPRODUCT(Z164:AC164,PremisaCosto!$F$69:$I$69)","v":94.712793359944285}]
[{"$f":"+DdaAñoBase!A162","v":"BTS_3 x1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F162+ProyDda!B$24*DdaAñoBase!$G162+ProyDda!B$25*DdaAñoBase!$H162+ProyDda!B$26*DdaAñoBase!$I162)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F162+ProyDda!C$24*DdaAñoBase!$G162+ProyDda!C$25*DdaAñoBase!$H162+ProyDda!C$26*DdaAñoBase!$I162)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F162+ProyDda!D$24*DdaAñoBase!$G162+ProyDda!D$25*DdaAñoBase!$H162+ProyDda!D$26*DdaAñoBase!$I162)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F162+ProyDda!E$24*DdaAñoBase!$G162+ProyDda!E$25*DdaAñoBase!$H162+ProyDda!E$26*DdaAñoBase!$I162)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F162+ProyDda!F$24*DdaAñoBase!$G162+ProyDda!F$25*DdaAñoBase!$H162+ProyDda!F$26*DdaAñoBase!$I162)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F162+ProyDda!G$24*DdaAñoBase!$G162+ProyDda!G$25*DdaAñoBase!$H162+ProyDda!G$26*DdaAñoBase!$I162)","v":0},null,{"$f":"+Clientes!H165*0.01*12","v":0},{"$f":"+Clientes!I165*0.01*12","v":0},{"$f":"+Clientes!J165*0.01*12","v":0},{"$f":"+Clientes!K165*0.01*12","v":0},{"$f":"+Clientes!L165*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I162*ProyDda!C$26-DdaAñoBase!$N162*12*0.01","v":0},{"$f":"+DdaAñoBase!$I162*ProyDda!D$26-DdaAñoBase!$N162*12*0.01","v":0},{"$f":"+DdaAñoBase!$I162*ProyDda!E$26-DdaAñoBase!$N162*12*0.01","v":0},{"$f":"+DdaAñoBase!$I162*ProyDda!F$26-DdaAñoBase!$N162*12*0.01","v":0},{"$f":"+DdaAñoBase!$I162*ProyDda!G$26-DdaAñoBase!$N162*12*0.01","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z165:AC165,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A163","v":"BTS_3 x2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F163+ProyDda!B$24*DdaAñoBase!$G163+ProyDda!B$25*DdaAñoBase!$H163+ProyDda!B$26*DdaAñoBase!$I163)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F163+ProyDda!C$24*DdaAñoBase!$G163+ProyDda!C$25*DdaAñoBase!$H163+ProyDda!C$26*DdaAñoBase!$I163)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F163+ProyDda!D$24*DdaAñoBase!$G163+ProyDda!D$25*DdaAñoBase!$H163+ProyDda!D$26*DdaAñoBase!$I163)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F163+ProyDda!E$24*DdaAñoBase!$G163+ProyDda!E$25*DdaAñoBase!$H163+ProyDda!E$26*DdaAñoBase!$I163)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F163+ProyDda!F$24*DdaAñoBase!$G163+ProyDda!F$25*DdaAñoBase!$H163+ProyDda!F$26*DdaAñoBase!$I163)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F163+ProyDda!G$24*DdaAñoBase!$G163+ProyDda!G$25*DdaAñoBase!$H163+ProyDda!G$26*DdaAñoBase!$I163)","v":0},null,{"$f":"+Clientes!H166*0.01*12","v":0},{"$f":"+Clientes!I166*0.01*12","v":0},{"$f":"+Clientes!J166*0.01*12","v":0},{"$f":"+Clientes!K166*0.01*12","v":0},{"$f":"+Clientes!L166*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I163*ProyDda!C$26-DdaAñoBase!$N163*12*0.01","v":0},{"$f":"+DdaAñoBase!$I163*ProyDda!D$26-DdaAñoBase!$N163*12*0.01","v":0},{"$f":"+DdaAñoBase!$I163*ProyDda!E$26-DdaAñoBase!$N163*12*0.01","v":0},{"$f":"+DdaAñoBase!$I163*ProyDda!F$26-DdaAñoBase!$N163*12*0.01","v":0},{"$f":"+DdaAñoBase!$I163*ProyDda!G$26-DdaAñoBase!$N163*12*0.01","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z166:AC166,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A164","v":"BTS_3 Discap."},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F164+ProyDda!B$24*DdaAñoBase!$G164+ProyDda!B$25*DdaAñoBase!$H164+ProyDda!B$26*DdaAñoBase!$I164)","v":195.59775135762419},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F164+ProyDda!C$24*DdaAñoBase!$G164+ProyDda!C$25*DdaAñoBase!$H164+ProyDda!C$26*DdaAñoBase!$I164)","v":195.53691640451581},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F164+ProyDda!D$24*DdaAñoBase!$G164+ProyDda!D$25*DdaAñoBase!$H164+ProyDda!D$26*DdaAñoBase!$I164)","v":198.65467576724927},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F164+ProyDda!E$24*DdaAñoBase!$G164+ProyDda!E$25*DdaAñoBase!$H164+ProyDda!E$26*DdaAñoBase!$I164)","v":200.81915011565093},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F164+ProyDda!F$24*DdaAñoBase!$G164+ProyDda!F$25*DdaAñoBase!$H164+ProyDda!F$26*DdaAñoBase!$I164)","v":203.19588843555019},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F164+ProyDda!G$24*DdaAñoBase!$G164+ProyDda!G$25*DdaAñoBase!$H164+ProyDda!G$26*DdaAñoBase!$I164)","v":205.74557905458786},null,{"$f":"+Clientes!H167*0.01*12","v":8.5886134130577521},{"$f":"+Clientes!I167*0.01*12","v":8.7255709943085247},{"$f":"+Clientes!J167*0.01*12","v":9.0038165794575278},{"$f":"+Clientes!K167*0.01*12","v":9.2908715644394206},{"$f":"+Clientes!L167*0.01*12","v":9.5869766443875868},null,{"$f":"+DdaAñoBase!$I164*ProyDda!C$26-DdaAñoBase!$N164*12*0.01","v":0},{"$f":"+DdaAñoBase!$I164*ProyDda!D$26-DdaAñoBase!$N164*12*0.01","v":0},{"$f":"+DdaAñoBase!$I164*ProyDda!E$26-DdaAñoBase!$N164*12*0.01","v":0},{"$f":"+DdaAñoBase!$I164*ProyDda!F$26-DdaAñoBase!$N164*12*0.01","v":0},{"$f":"+DdaAñoBase!$I164*ProyDda!G$26-DdaAñoBase!$N164*12*0.01","v":0},null,186.94830299145806,189.92910477294075,191.81533353619341,193.90501687111077,196.15860241020027,{"$f":"+SUMPRODUCT(Z167:AC167,PremisaCosto!$F$69:$I$69)","v":633.38443560539417}]
[{"$f":"+DdaAñoBase!A165","v":"BTS_3 Discapacitados 601-más"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F165+ProyDda!B$24*DdaAñoBase!$G165+ProyDda!B$25*DdaAñoBase!$H165+ProyDda!B$26*DdaAñoBase!$I165)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F165+ProyDda!C$24*DdaAñoBase!$G165+ProyDda!C$25*DdaAñoBase!$H165+ProyDda!C$26*DdaAñoBase!$I165)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F165+ProyDda!D$24*DdaAñoBase!$G165+ProyDda!D$25*DdaAñoBase!$H165+ProyDda!D$26*DdaAñoBase!$I165)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F165+ProyDda!E$24*DdaAñoBase!$G165+ProyDda!E$25*DdaAñoBase!$H165+ProyDda!E$26*DdaAñoBase!$I165)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F165+ProyDda!F$24*DdaAñoBase!$G165+ProyDda!F$25*DdaAñoBase!$H165+ProyDda!F$26*DdaAñoBase!$I165)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F165+ProyDda!G$24*DdaAñoBase!$G165+ProyDda!G$25*DdaAñoBase!$H165+ProyDda!G$26*DdaAñoBase!$I165)","v":0},null,{"$f":"+Clientes!H168*0.01*12","v":0},{"$f":"+Clientes!I168*0.01*12","v":0},{"$f":"+Clientes!J168*0.01*12","v":0},{"$f":"+Clientes!K168*0.01*12","v":0},{"$f":"+Clientes!L168*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I165*ProyDda!C$26-DdaAñoBase!$N165*12*0.01","v":0},{"$f":"+DdaAñoBase!$I165*ProyDda!D$26-DdaAñoBase!$N165*12*0.01","v":0},{"$f":"+DdaAñoBase!$I165*ProyDda!E$26-DdaAñoBase!$N165*12*0.01","v":0},{"$f":"+DdaAñoBase!$I165*ProyDda!F$26-DdaAñoBase!$N165*12*0.01","v":0},{"$f":"+DdaAñoBase!$I165*ProyDda!G$26-DdaAñoBase!$N165*12*0.01","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z168:AC168,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A166","v":"BTS_3 Cruz Roja"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F166+ProyDda!B$24*DdaAñoBase!$G166+ProyDda!B$25*DdaAñoBase!$H166+ProyDda!B$26*DdaAñoBase!$I166)","v":310.16542579119067},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F166+ProyDda!C$24*DdaAñoBase!$G166+ProyDda!C$25*DdaAñoBase!$H166+ProyDda!C$26*DdaAñoBase!$I166)","v":312.31622427733561},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F166+ProyDda!D$24*DdaAñoBase!$G166+ProyDda!D$25*DdaAñoBase!$H166+ProyDda!D$26*DdaAñoBase!$I166)","v":318.44689814428125},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F166+ProyDda!E$24*DdaAñoBase!$G166+ProyDda!E$25*DdaAñoBase!$H166+ProyDda!E$26*DdaAñoBase!$I166)","v":324.12737641514769},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F166+ProyDda!F$24*DdaAñoBase!$G166+ProyDda!F$25*DdaAñoBase!$H166+ProyDda!F$26*DdaAñoBase!$I166)","v":330.06368946401182},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F166+ProyDda!G$24*DdaAñoBase!$G166+ProyDda!G$25*DdaAñoBase!$H166+ProyDda!G$26*DdaAñoBase!$I166)","v":335.73427243568449},null,{"$f":"+Clientes!H169*0.01*12","v":1.9508772739168869},{"$f":"+Clientes!I169*0.01*12","v":1.9760851334491965},{"$f":"+Clientes!J169*0.01*12","v":2.0271829995362154},{"$f":"+Clientes!K169*0.01*12","v":2.079643533913619},{"$f":"+Clientes!L169*0.01*12","v":2.1335663942497893},null,{"$f":"+DdaAñoBase!$I166*ProyDda!C$26-DdaAñoBase!$N166*12*0.01","v":0},{"$f":"+DdaAñoBase!$I166*ProyDda!D$26-DdaAñoBase!$N166*12*0.01","v":0},{"$f":"+DdaAñoBase!$I166*ProyDda!E$26-DdaAñoBase!$N166*12*0.01","v":0},{"$f":"+DdaAñoBase!$I166*ProyDda!F$26-DdaAñoBase!$N166*12*0.01","v":0},{"$f":"+DdaAñoBase!$I166*ProyDda!G$26-DdaAñoBase!$N166*12*0.01","v":0},null,310.36534700341872,316.47081301083205,322.1001934156115,327.9840459300982,333.60070604143471,{"$f":"+SUMPRODUCT(Z169:AC169,PremisaCosto!$F$69:$I$69)","v":1066.039334673108}]
[{"$f":"+DdaAñoBase!A167","v":"BTS_4 (xxx)"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F167+ProyDda!B$24*DdaAñoBase!$G167+ProyDda!B$25*DdaAñoBase!$H167+ProyDda!B$26*DdaAñoBase!$I167)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F167+ProyDda!C$24*DdaAñoBase!$G167+ProyDda!C$25*DdaAñoBase!$H167+ProyDda!C$26*DdaAñoBase!$I167)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F167+ProyDda!D$24*DdaAñoBase!$G167+ProyDda!D$25*DdaAñoBase!$H167+ProyDda!D$26*DdaAñoBase!$I167)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F167+ProyDda!E$24*DdaAñoBase!$G167+ProyDda!E$25*DdaAñoBase!$H167+ProyDda!E$26*DdaAñoBase!$I167)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F167+ProyDda!F$24*DdaAñoBase!$G167+ProyDda!F$25*DdaAñoBase!$H167+ProyDda!F$26*DdaAñoBase!$I167)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F167+ProyDda!G$24*DdaAñoBase!$G167+ProyDda!G$25*DdaAñoBase!$H167+ProyDda!G$26*DdaAñoBase!$I167)","v":0},null,{"$f":"+Clientes!H170*0.01*12","v":0},{"$f":"+Clientes!I170*0.01*12","v":0},{"$f":"+Clientes!J170*0.01*12","v":0},{"$f":"+Clientes!K170*0.01*12","v":0},{"$f":"+Clientes!L170*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I167*ProyDda!C$26-DdaAñoBase!$N167*12*0.01","v":0},{"$f":"+DdaAñoBase!$I167*ProyDda!D$26-DdaAñoBase!$N167*12*0.01","v":0},{"$f":"+DdaAñoBase!$I167*ProyDda!E$26-DdaAñoBase!$N167*12*0.01","v":0},{"$f":"+DdaAñoBase!$I167*ProyDda!F$26-DdaAñoBase!$N167*12*0.01","v":0},{"$f":"+DdaAñoBase!$I167*ProyDda!G$26-DdaAñoBase!$N167*12*0.01","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z170:AC170,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A168","v":"BTS_4 Regular"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F168+ProyDda!B$24*DdaAñoBase!$G168+ProyDda!B$25*DdaAñoBase!$H168+ProyDda!B$26*DdaAñoBase!$I168)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F168+ProyDda!C$24*DdaAñoBase!$G168+ProyDda!C$25*DdaAñoBase!$H168+ProyDda!C$26*DdaAñoBase!$I168)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F168+ProyDda!D$24*DdaAñoBase!$G168+ProyDda!D$25*DdaAñoBase!$H168+ProyDda!D$26*DdaAñoBase!$I168)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F168+ProyDda!E$24*DdaAñoBase!$G168+ProyDda!E$25*DdaAñoBase!$H168+ProyDda!E$26*DdaAñoBase!$I168)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F168+ProyDda!F$24*DdaAñoBase!$G168+ProyDda!F$25*DdaAñoBase!$H168+ProyDda!F$26*DdaAñoBase!$I168)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F168+ProyDda!G$24*DdaAñoBase!$G168+ProyDda!G$25*DdaAñoBase!$H168+ProyDda!G$26*DdaAñoBase!$I168)","v":0},null,{"$f":"+Clientes!H171*0.01*12","v":0},{"$f":"+Clientes!I171*0.01*12","v":0},{"$f":"+Clientes!J171*0.01*12","v":0},{"$f":"+Clientes!K171*0.01*12","v":0},{"$f":"+Clientes!L171*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I168*ProyDda!C$26-DdaAñoBase!$N168*12*0.01","v":0},{"$f":"+DdaAñoBase!$I168*ProyDda!D$26-DdaAñoBase!$N168*12*0.01","v":0},{"$f":"+DdaAñoBase!$I168*ProyDda!E$26-DdaAñoBase!$N168*12*0.01","v":0},{"$f":"+DdaAñoBase!$I168*ProyDda!F$26-DdaAñoBase!$N168*12*0.01","v":0},{"$f":"+DdaAñoBase!$I168*ProyDda!G$26-DdaAñoBase!$N168*12*0.01","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z171:AC171,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A169","v":"BTS_4 Agro"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F169+ProyDda!B$24*DdaAñoBase!$G169+ProyDda!B$25*DdaAñoBase!$H169+ProyDda!B$26*DdaAñoBase!$I169)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F169+ProyDda!C$24*DdaAñoBase!$G169+ProyDda!C$25*DdaAñoBase!$H169+ProyDda!C$26*DdaAñoBase!$I169)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F169+ProyDda!D$24*DdaAñoBase!$G169+ProyDda!D$25*DdaAñoBase!$H169+ProyDda!D$26*DdaAñoBase!$I169)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F169+ProyDda!E$24*DdaAñoBase!$G169+ProyDda!E$25*DdaAñoBase!$H169+ProyDda!E$26*DdaAñoBase!$I169)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F169+ProyDda!F$24*DdaAñoBase!$G169+ProyDda!F$25*DdaAñoBase!$H169+ProyDda!F$26*DdaAñoBase!$I169)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F169+ProyDda!G$24*DdaAñoBase!$G169+ProyDda!G$25*DdaAñoBase!$H169+ProyDda!G$26*DdaAñoBase!$I169)","v":0},null,{"$f":"+Clientes!H172*0.01*12","v":0},{"$f":"+Clientes!I172*0.01*12","v":0},{"$f":"+Clientes!J172*0.01*12","v":0},{"$f":"+Clientes!K172*0.01*12","v":0},{"$f":"+Clientes!L172*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I169*ProyDda!C$26-DdaAñoBase!$N169*12*0.01","v":0},{"$f":"+DdaAñoBase!$I169*ProyDda!D$26-DdaAñoBase!$N169*12*0.01","v":0},{"$f":"+DdaAñoBase!$I169*ProyDda!E$26-DdaAñoBase!$N169*12*0.01","v":0},{"$f":"+DdaAñoBase!$I169*ProyDda!F$26-DdaAñoBase!$N169*12*0.01","v":0},{"$f":"+DdaAñoBase!$I169*ProyDda!G$26-DdaAñoBase!$N169*12*0.01","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z172:AC172,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A170","v":"BTS_4 Jub. 1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F170+ProyDda!B$24*DdaAñoBase!$G170+ProyDda!B$25*DdaAñoBase!$H170+ProyDda!B$26*DdaAñoBase!$I170)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F170+ProyDda!C$24*DdaAñoBase!$G170+ProyDda!C$25*DdaAñoBase!$H170+ProyDda!C$26*DdaAñoBase!$I170)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F170+ProyDda!D$24*DdaAñoBase!$G170+ProyDda!D$25*DdaAñoBase!$H170+ProyDda!D$26*DdaAñoBase!$I170)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F170+ProyDda!E$24*DdaAñoBase!$G170+ProyDda!E$25*DdaAñoBase!$H170+ProyDda!E$26*DdaAñoBase!$I170)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F170+ProyDda!F$24*DdaAñoBase!$G170+ProyDda!F$25*DdaAñoBase!$H170+ProyDda!F$26*DdaAñoBase!$I170)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F170+ProyDda!G$24*DdaAñoBase!$G170+ProyDda!G$25*DdaAñoBase!$H170+ProyDda!G$26*DdaAñoBase!$I170)","v":0},null,{"$f":"+Clientes!H173*0.01*12","v":0},{"$f":"+Clientes!I173*0.01*12","v":0},{"$f":"+Clientes!J173*0.01*12","v":0},{"$f":"+Clientes!K173*0.01*12","v":0},{"$f":"+Clientes!L173*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I170*ProyDda!C$26-DdaAñoBase!$N170*12*0.01","v":0},{"$f":"+DdaAñoBase!$I170*ProyDda!D$26-DdaAñoBase!$N170*12*0.01","v":0},{"$f":"+DdaAñoBase!$I170*ProyDda!E$26-DdaAñoBase!$N170*12*0.01","v":0},{"$f":"+DdaAñoBase!$I170*ProyDda!F$26-DdaAñoBase!$N170*12*0.01","v":0},{"$f":"+DdaAñoBase!$I170*ProyDda!G$26-DdaAñoBase!$N170*12*0.01","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z173:AC173,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A171","v":"BTS_4 Jub. 2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F171+ProyDda!B$24*DdaAñoBase!$G171+ProyDda!B$25*DdaAñoBase!$H171+ProyDda!B$26*DdaAñoBase!$I171)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F171+ProyDda!C$24*DdaAñoBase!$G171+ProyDda!C$25*DdaAñoBase!$H171+ProyDda!C$26*DdaAñoBase!$I171)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F171+ProyDda!D$24*DdaAñoBase!$G171+ProyDda!D$25*DdaAñoBase!$H171+ProyDda!D$26*DdaAñoBase!$I171)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F171+ProyDda!E$24*DdaAñoBase!$G171+ProyDda!E$25*DdaAñoBase!$H171+ProyDda!E$26*DdaAñoBase!$I171)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F171+ProyDda!F$24*DdaAñoBase!$G171+ProyDda!F$25*DdaAñoBase!$H171+ProyDda!F$26*DdaAñoBase!$I171)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F171+ProyDda!G$24*DdaAñoBase!$G171+ProyDda!G$25*DdaAñoBase!$H171+ProyDda!G$26*DdaAñoBase!$I171)","v":0},null,{"$f":"+Clientes!H174*0.01*12","v":0},{"$f":"+Clientes!I174*0.01*12","v":0},{"$f":"+Clientes!J174*0.01*12","v":0},{"$f":"+Clientes!K174*0.01*12","v":0},{"$f":"+Clientes!L174*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I171*ProyDda!C$26-DdaAñoBase!$N171*12*0.01","v":0},{"$f":"+DdaAñoBase!$I171*ProyDda!D$26-DdaAñoBase!$N171*12*0.01","v":0},{"$f":"+DdaAñoBase!$I171*ProyDda!E$26-DdaAñoBase!$N171*12*0.01","v":0},{"$f":"+DdaAñoBase!$I171*ProyDda!F$26-DdaAñoBase!$N171*12*0.01","v":0},{"$f":"+DdaAñoBase!$I171*ProyDda!G$26-DdaAñoBase!$N171*12*0.01","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z174:AC174,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A172","v":"BTS_4 Político"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F172+ProyDda!B$24*DdaAñoBase!$G172+ProyDda!B$25*DdaAñoBase!$H172+ProyDda!B$26*DdaAñoBase!$I172)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F172+ProyDda!C$24*DdaAñoBase!$G172+ProyDda!C$25*DdaAñoBase!$H172+ProyDda!C$26*DdaAñoBase!$I172)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F172+ProyDda!D$24*DdaAñoBase!$G172+ProyDda!D$25*DdaAñoBase!$H172+ProyDda!D$26*DdaAñoBase!$I172)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F172+ProyDda!E$24*DdaAñoBase!$G172+ProyDda!E$25*DdaAñoBase!$H172+ProyDda!E$26*DdaAñoBase!$I172)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F172+ProyDda!F$24*DdaAñoBase!$G172+ProyDda!F$25*DdaAñoBase!$H172+ProyDda!F$26*DdaAñoBase!$I172)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F172+ProyDda!G$24*DdaAñoBase!$G172+ProyDda!G$25*DdaAñoBase!$H172+ProyDda!G$26*DdaAñoBase!$I172)","v":0},null,{"$f":"+Clientes!H175*0.01*12","v":0},{"$f":"+Clientes!I175*0.01*12","v":0},{"$f":"+Clientes!J175*0.01*12","v":0},{"$f":"+Clientes!K175*0.01*12","v":0},{"$f":"+Clientes!L175*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I172*ProyDda!C$26-DdaAñoBase!$N172*12*0.01","v":0},{"$f":"+DdaAñoBase!$I172*ProyDda!D$26-DdaAñoBase!$N172*12*0.01","v":0},{"$f":"+DdaAñoBase!$I172*ProyDda!E$26-DdaAñoBase!$N172*12*0.01","v":0},{"$f":"+DdaAñoBase!$I172*ProyDda!F$26-DdaAñoBase!$N172*12*0.01","v":0},{"$f":"+DdaAñoBase!$I172*ProyDda!G$26-DdaAñoBase!$N172*12*0.01","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z175:AC175,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A173","v":"BTS_4 x1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F173+ProyDda!B$24*DdaAñoBase!$G173+ProyDda!B$25*DdaAñoBase!$H173+ProyDda!B$26*DdaAñoBase!$I173)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F173+ProyDda!C$24*DdaAñoBase!$G173+ProyDda!C$25*DdaAñoBase!$H173+ProyDda!C$26*DdaAñoBase!$I173)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F173+ProyDda!D$24*DdaAñoBase!$G173+ProyDda!D$25*DdaAñoBase!$H173+ProyDda!D$26*DdaAñoBase!$I173)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F173+ProyDda!E$24*DdaAñoBase!$G173+ProyDda!E$25*DdaAñoBase!$H173+ProyDda!E$26*DdaAñoBase!$I173)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F173+ProyDda!F$24*DdaAñoBase!$G173+ProyDda!F$25*DdaAñoBase!$H173+ProyDda!F$26*DdaAñoBase!$I173)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F173+ProyDda!G$24*DdaAñoBase!$G173+ProyDda!G$25*DdaAñoBase!$H173+ProyDda!G$26*DdaAñoBase!$I173)","v":0},null,{"$f":"+Clientes!H176*0.01*12","v":0},{"$f":"+Clientes!I176*0.01*12","v":0},{"$f":"+Clientes!J176*0.01*12","v":0},{"$f":"+Clientes!K176*0.01*12","v":0},{"$f":"+Clientes!L176*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I173*ProyDda!C$26-DdaAñoBase!$N173*12*0.01","v":0},{"$f":"+DdaAñoBase!$I173*ProyDda!D$26-DdaAñoBase!$N173*12*0.01","v":0},{"$f":"+DdaAñoBase!$I173*ProyDda!E$26-DdaAñoBase!$N173*12*0.01","v":0},{"$f":"+DdaAñoBase!$I173*ProyDda!F$26-DdaAñoBase!$N173*12*0.01","v":0},{"$f":"+DdaAñoBase!$I173*ProyDda!G$26-DdaAñoBase!$N173*12*0.01","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z176:AC176,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A174","v":"BTS_4 x2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F174+ProyDda!B$24*DdaAñoBase!$G174+ProyDda!B$25*DdaAñoBase!$H174+ProyDda!B$26*DdaAñoBase!$I174)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F174+ProyDda!C$24*DdaAñoBase!$G174+ProyDda!C$25*DdaAñoBase!$H174+ProyDda!C$26*DdaAñoBase!$I174)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F174+ProyDda!D$24*DdaAñoBase!$G174+ProyDda!D$25*DdaAñoBase!$H174+ProyDda!D$26*DdaAñoBase!$I174)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F174+ProyDda!E$24*DdaAñoBase!$G174+ProyDda!E$25*DdaAñoBase!$H174+ProyDda!E$26*DdaAñoBase!$I174)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F174+ProyDda!F$24*DdaAñoBase!$G174+ProyDda!F$25*DdaAñoBase!$H174+ProyDda!F$26*DdaAñoBase!$I174)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F174+ProyDda!G$24*DdaAñoBase!$G174+ProyDda!G$25*DdaAñoBase!$H174+ProyDda!G$26*DdaAñoBase!$I174)","v":0},null,{"$f":"+Clientes!H177*0.01*12","v":0},{"$f":"+Clientes!I177*0.01*12","v":0},{"$f":"+Clientes!J177*0.01*12","v":0},{"$f":"+Clientes!K177*0.01*12","v":0},{"$f":"+Clientes!L177*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I174*ProyDda!C$26-DdaAñoBase!$N174*12*0.01","v":0},{"$f":"+DdaAñoBase!$I174*ProyDda!D$26-DdaAñoBase!$N174*12*0.01","v":0},{"$f":"+DdaAñoBase!$I174*ProyDda!E$26-DdaAñoBase!$N174*12*0.01","v":0},{"$f":"+DdaAñoBase!$I174*ProyDda!F$26-DdaAñoBase!$N174*12*0.01","v":0},{"$f":"+DdaAñoBase!$I174*ProyDda!G$26-DdaAñoBase!$N174*12*0.01","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z177:AC177,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A175","v":"BTS_4 Discap."},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F175+ProyDda!B$24*DdaAñoBase!$G175+ProyDda!B$25*DdaAñoBase!$H175+ProyDda!B$26*DdaAñoBase!$I175)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F175+ProyDda!C$24*DdaAñoBase!$G175+ProyDda!C$25*DdaAñoBase!$H175+ProyDda!C$26*DdaAñoBase!$I175)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F175+ProyDda!D$24*DdaAñoBase!$G175+ProyDda!D$25*DdaAñoBase!$H175+ProyDda!D$26*DdaAñoBase!$I175)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F175+ProyDda!E$24*DdaAñoBase!$G175+ProyDda!E$25*DdaAñoBase!$H175+ProyDda!E$26*DdaAñoBase!$I175)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F175+ProyDda!F$24*DdaAñoBase!$G175+ProyDda!F$25*DdaAñoBase!$H175+ProyDda!F$26*DdaAñoBase!$I175)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F175+ProyDda!G$24*DdaAñoBase!$G175+ProyDda!G$25*DdaAñoBase!$H175+ProyDda!G$26*DdaAñoBase!$I175)","v":0},null,{"$f":"+Clientes!H178*0.01*12","v":0},{"$f":"+Clientes!I178*0.01*12","v":0},{"$f":"+Clientes!J178*0.01*12","v":0},{"$f":"+Clientes!K178*0.01*12","v":0},{"$f":"+Clientes!L178*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I175*ProyDda!C$26-DdaAñoBase!$N175*12*0.01","v":0},{"$f":"+DdaAñoBase!$I175*ProyDda!D$26-DdaAñoBase!$N175*12*0.01","v":0},{"$f":"+DdaAñoBase!$I175*ProyDda!E$26-DdaAñoBase!$N175*12*0.01","v":0},{"$f":"+DdaAñoBase!$I175*ProyDda!F$26-DdaAñoBase!$N175*12*0.01","v":0},{"$f":"+DdaAñoBase!$I175*ProyDda!G$26-DdaAñoBase!$N175*12*0.01","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z178:AC178,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A176","v":"BTS_4 Discapacitados 601-más"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F176+ProyDda!B$24*DdaAñoBase!$G176+ProyDda!B$25*DdaAñoBase!$H176+ProyDda!B$26*DdaAñoBase!$I176)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F176+ProyDda!C$24*DdaAñoBase!$G176+ProyDda!C$25*DdaAñoBase!$H176+ProyDda!C$26*DdaAñoBase!$I176)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F176+ProyDda!D$24*DdaAñoBase!$G176+ProyDda!D$25*DdaAñoBase!$H176+ProyDda!D$26*DdaAñoBase!$I176)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F176+ProyDda!E$24*DdaAñoBase!$G176+ProyDda!E$25*DdaAñoBase!$H176+ProyDda!E$26*DdaAñoBase!$I176)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F176+ProyDda!F$24*DdaAñoBase!$G176+ProyDda!F$25*DdaAñoBase!$H176+ProyDda!F$26*DdaAñoBase!$I176)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F176+ProyDda!G$24*DdaAñoBase!$G176+ProyDda!G$25*DdaAñoBase!$H176+ProyDda!G$26*DdaAñoBase!$I176)","v":0},null,{"$f":"+Clientes!H179*0.01*12","v":0},{"$f":"+Clientes!I179*0.01*12","v":0},{"$f":"+Clientes!J179*0.01*12","v":0},{"$f":"+Clientes!K179*0.01*12","v":0},{"$f":"+Clientes!L179*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I176*ProyDda!C$26-DdaAñoBase!$N176*12*0.01","v":0},{"$f":"+DdaAñoBase!$I176*ProyDda!D$26-DdaAñoBase!$N176*12*0.01","v":0},{"$f":"+DdaAñoBase!$I176*ProyDda!E$26-DdaAñoBase!$N176*12*0.01","v":0},{"$f":"+DdaAñoBase!$I176*ProyDda!F$26-DdaAñoBase!$N176*12*0.01","v":0},{"$f":"+DdaAñoBase!$I176*ProyDda!G$26-DdaAñoBase!$N176*12*0.01","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z179:AC179,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A177","v":"BTS_4 Cruz Roja"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F177+ProyDda!B$24*DdaAñoBase!$G177+ProyDda!B$25*DdaAñoBase!$H177+ProyDda!B$26*DdaAñoBase!$I177)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F177+ProyDda!C$24*DdaAñoBase!$G177+ProyDda!C$25*DdaAñoBase!$H177+ProyDda!C$26*DdaAñoBase!$I177)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F177+ProyDda!D$24*DdaAñoBase!$G177+ProyDda!D$25*DdaAñoBase!$H177+ProyDda!D$26*DdaAñoBase!$I177)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F177+ProyDda!E$24*DdaAñoBase!$G177+ProyDda!E$25*DdaAñoBase!$H177+ProyDda!E$26*DdaAñoBase!$I177)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F177+ProyDda!F$24*DdaAñoBase!$G177+ProyDda!F$25*DdaAñoBase!$H177+ProyDda!F$26*DdaAñoBase!$I177)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F177+ProyDda!G$24*DdaAñoBase!$G177+ProyDda!G$25*DdaAñoBase!$H177+ProyDda!G$26*DdaAñoBase!$I177)","v":0},null,{"$f":"+Clientes!H180*0.01*12","v":0},{"$f":"+Clientes!I180*0.01*12","v":0},{"$f":"+Clientes!J180*0.01*12","v":0},{"$f":"+Clientes!K180*0.01*12","v":0},{"$f":"+Clientes!L180*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I177*ProyDda!C$26-DdaAñoBase!$N177*12*0.01","v":0},{"$f":"+DdaAñoBase!$I177*ProyDda!D$26-DdaAñoBase!$N177*12*0.01","v":0},{"$f":"+DdaAñoBase!$I177*ProyDda!E$26-DdaAñoBase!$N177*12*0.01","v":0},{"$f":"+DdaAñoBase!$I177*ProyDda!F$26-DdaAñoBase!$N177*12*0.01","v":0},{"$f":"+DdaAñoBase!$I177*ProyDda!G$26-DdaAñoBase!$N177*12*0.01","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z180:AC180,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A178","v":"BTS_5 (xxx)"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F178+ProyDda!B$24*DdaAñoBase!$G178+ProyDda!B$25*DdaAñoBase!$H178+ProyDda!B$26*DdaAñoBase!$I178)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F178+ProyDda!C$24*DdaAñoBase!$G178+ProyDda!C$25*DdaAñoBase!$H178+ProyDda!C$26*DdaAñoBase!$I178)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F178+ProyDda!D$24*DdaAñoBase!$G178+ProyDda!D$25*DdaAñoBase!$H178+ProyDda!D$26*DdaAñoBase!$I178)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F178+ProyDda!E$24*DdaAñoBase!$G178+ProyDda!E$25*DdaAñoBase!$H178+ProyDda!E$26*DdaAñoBase!$I178)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F178+ProyDda!F$24*DdaAñoBase!$G178+ProyDda!F$25*DdaAñoBase!$H178+ProyDda!F$26*DdaAñoBase!$I178)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F178+ProyDda!G$24*DdaAñoBase!$G178+ProyDda!G$25*DdaAñoBase!$H178+ProyDda!G$26*DdaAñoBase!$I178)","v":0},null,{"$f":"+Clientes!H181*0.01*12","v":0},{"$f":"+Clientes!I181*0.01*12","v":0},{"$f":"+Clientes!J181*0.01*12","v":0},{"$f":"+Clientes!K181*0.01*12","v":0},{"$f":"+Clientes!L181*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I178*ProyDda!C$26-DdaAñoBase!$N178*12*0.01","v":0},{"$f":"+DdaAñoBase!$I178*ProyDda!D$26-DdaAñoBase!$N178*12*0.01","v":0},{"$f":"+DdaAñoBase!$I178*ProyDda!E$26-DdaAñoBase!$N178*12*0.01","v":0},{"$f":"+DdaAñoBase!$I178*ProyDda!F$26-DdaAñoBase!$N178*12*0.01","v":0},{"$f":"+DdaAñoBase!$I178*ProyDda!G$26-DdaAñoBase!$N178*12*0.01","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z181:AC181,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A179","v":"BTS_5 Regular"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F179+ProyDda!B$24*DdaAñoBase!$G179+ProyDda!B$25*DdaAñoBase!$H179+ProyDda!B$26*DdaAñoBase!$I179)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F179+ProyDda!C$24*DdaAñoBase!$G179+ProyDda!C$25*DdaAñoBase!$H179+ProyDda!C$26*DdaAñoBase!$I179)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F179+ProyDda!D$24*DdaAñoBase!$G179+ProyDda!D$25*DdaAñoBase!$H179+ProyDda!D$26*DdaAñoBase!$I179)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F179+ProyDda!E$24*DdaAñoBase!$G179+ProyDda!E$25*DdaAñoBase!$H179+ProyDda!E$26*DdaAñoBase!$I179)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F179+ProyDda!F$24*DdaAñoBase!$G179+ProyDda!F$25*DdaAñoBase!$H179+ProyDda!F$26*DdaAñoBase!$I179)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F179+ProyDda!G$24*DdaAñoBase!$G179+ProyDda!G$25*DdaAñoBase!$H179+ProyDda!G$26*DdaAñoBase!$I179)","v":0},null,{"$f":"+Clientes!H182*0.01*12","v":0},{"$f":"+Clientes!I182*0.01*12","v":0},{"$f":"+Clientes!J182*0.01*12","v":0},{"$f":"+Clientes!K182*0.01*12","v":0},{"$f":"+Clientes!L182*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I179*ProyDda!C$26-DdaAñoBase!$N179*12*0.01","v":0},{"$f":"+DdaAñoBase!$I179*ProyDda!D$26-DdaAñoBase!$N179*12*0.01","v":0},{"$f":"+DdaAñoBase!$I179*ProyDda!E$26-DdaAñoBase!$N179*12*0.01","v":0},{"$f":"+DdaAñoBase!$I179*ProyDda!F$26-DdaAñoBase!$N179*12*0.01","v":0},{"$f":"+DdaAñoBase!$I179*ProyDda!G$26-DdaAñoBase!$N179*12*0.01","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z182:AC182,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A180","v":"BTS_5 Agro"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F180+ProyDda!B$24*DdaAñoBase!$G180+ProyDda!B$25*DdaAñoBase!$H180+ProyDda!B$26*DdaAñoBase!$I180)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F180+ProyDda!C$24*DdaAñoBase!$G180+ProyDda!C$25*DdaAñoBase!$H180+ProyDda!C$26*DdaAñoBase!$I180)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F180+ProyDda!D$24*DdaAñoBase!$G180+ProyDda!D$25*DdaAñoBase!$H180+ProyDda!D$26*DdaAñoBase!$I180)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F180+ProyDda!E$24*DdaAñoBase!$G180+ProyDda!E$25*DdaAñoBase!$H180+ProyDda!E$26*DdaAñoBase!$I180)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F180+ProyDda!F$24*DdaAñoBase!$G180+ProyDda!F$25*DdaAñoBase!$H180+ProyDda!F$26*DdaAñoBase!$I180)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F180+ProyDda!G$24*DdaAñoBase!$G180+ProyDda!G$25*DdaAñoBase!$H180+ProyDda!G$26*DdaAñoBase!$I180)","v":0},null,{"$f":"+Clientes!H183*0.01*12","v":0},{"$f":"+Clientes!I183*0.01*12","v":0},{"$f":"+Clientes!J183*0.01*12","v":0},{"$f":"+Clientes!K183*0.01*12","v":0},{"$f":"+Clientes!L183*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I180*ProyDda!C$26-DdaAñoBase!$N180*12*0.01","v":0},{"$f":"+DdaAñoBase!$I180*ProyDda!D$26-DdaAñoBase!$N180*12*0.01","v":0},{"$f":"+DdaAñoBase!$I180*ProyDda!E$26-DdaAñoBase!$N180*12*0.01","v":0},{"$f":"+DdaAñoBase!$I180*ProyDda!F$26-DdaAñoBase!$N180*12*0.01","v":0},{"$f":"+DdaAñoBase!$I180*ProyDda!G$26-DdaAñoBase!$N180*12*0.01","v":0},null,{"$f":"+G183-M183-S183","v":0},0,0,0,0,{"$f":"+SUMPRODUCT(Z183:AC183,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A181","v":"BTS_5 Jub. 1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F181+ProyDda!B$24*DdaAñoBase!$G181+ProyDda!B$25*DdaAñoBase!$H181+ProyDda!B$26*DdaAñoBase!$I181)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F181+ProyDda!C$24*DdaAñoBase!$G181+ProyDda!C$25*DdaAñoBase!$H181+ProyDda!C$26*DdaAñoBase!$I181)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F181+ProyDda!D$24*DdaAñoBase!$G181+ProyDda!D$25*DdaAñoBase!$H181+ProyDda!D$26*DdaAñoBase!$I181)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F181+ProyDda!E$24*DdaAñoBase!$G181+ProyDda!E$25*DdaAñoBase!$H181+ProyDda!E$26*DdaAñoBase!$I181)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F181+ProyDda!F$24*DdaAñoBase!$G181+ProyDda!F$25*DdaAñoBase!$H181+ProyDda!F$26*DdaAñoBase!$I181)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F181+ProyDda!G$24*DdaAñoBase!$G181+ProyDda!G$25*DdaAñoBase!$H181+ProyDda!G$26*DdaAñoBase!$I181)","v":0},null,{"$f":"+Clientes!H184*0.01*12","v":0},{"$f":"+Clientes!I184*0.01*12","v":0},{"$f":"+Clientes!J184*0.01*12","v":0},{"$f":"+Clientes!K184*0.01*12","v":0},{"$f":"+Clientes!L184*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I181*ProyDda!C$26-DdaAñoBase!$N181*12*0.01","v":0},{"$f":"+DdaAñoBase!$I181*ProyDda!D$26-DdaAñoBase!$N181*12*0.01","v":0},{"$f":"+DdaAñoBase!$I181*ProyDda!E$26-DdaAñoBase!$N181*12*0.01","v":0},{"$f":"+DdaAñoBase!$I181*ProyDda!F$26-DdaAñoBase!$N181*12*0.01","v":0},{"$f":"+DdaAñoBase!$I181*ProyDda!G$26-DdaAñoBase!$N181*12*0.01","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z184:AC184,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A182","v":"BTS_5 Jub. 2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F182+ProyDda!B$24*DdaAñoBase!$G182+ProyDda!B$25*DdaAñoBase!$H182+ProyDda!B$26*DdaAñoBase!$I182)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F182+ProyDda!C$24*DdaAñoBase!$G182+ProyDda!C$25*DdaAñoBase!$H182+ProyDda!C$26*DdaAñoBase!$I182)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F182+ProyDda!D$24*DdaAñoBase!$G182+ProyDda!D$25*DdaAñoBase!$H182+ProyDda!D$26*DdaAñoBase!$I182)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F182+ProyDda!E$24*DdaAñoBase!$G182+ProyDda!E$25*DdaAñoBase!$H182+ProyDda!E$26*DdaAñoBase!$I182)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F182+ProyDda!F$24*DdaAñoBase!$G182+ProyDda!F$25*DdaAñoBase!$H182+ProyDda!F$26*DdaAñoBase!$I182)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F182+ProyDda!G$24*DdaAñoBase!$G182+ProyDda!G$25*DdaAñoBase!$H182+ProyDda!G$26*DdaAñoBase!$I182)","v":0},null,{"$f":"+Clientes!H185*0.01*12","v":0},{"$f":"+Clientes!I185*0.01*12","v":0},{"$f":"+Clientes!J185*0.01*12","v":0},{"$f":"+Clientes!K185*0.01*12","v":0},{"$f":"+Clientes!L185*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I182*ProyDda!C$26-DdaAñoBase!$N182*12*0.01","v":0},{"$f":"+DdaAñoBase!$I182*ProyDda!D$26-DdaAñoBase!$N182*12*0.01","v":0},{"$f":"+DdaAñoBase!$I182*ProyDda!E$26-DdaAñoBase!$N182*12*0.01","v":0},{"$f":"+DdaAñoBase!$I182*ProyDda!F$26-DdaAñoBase!$N182*12*0.01","v":0},{"$f":"+DdaAñoBase!$I182*ProyDda!G$26-DdaAñoBase!$N182*12*0.01","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z185:AC185,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A183","v":"BTS_5 Político"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F183+ProyDda!B$24*DdaAñoBase!$G183+ProyDda!B$25*DdaAñoBase!$H183+ProyDda!B$26*DdaAñoBase!$I183)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F183+ProyDda!C$24*DdaAñoBase!$G183+ProyDda!C$25*DdaAñoBase!$H183+ProyDda!C$26*DdaAñoBase!$I183)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F183+ProyDda!D$24*DdaAñoBase!$G183+ProyDda!D$25*DdaAñoBase!$H183+ProyDda!D$26*DdaAñoBase!$I183)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F183+ProyDda!E$24*DdaAñoBase!$G183+ProyDda!E$25*DdaAñoBase!$H183+ProyDda!E$26*DdaAñoBase!$I183)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F183+ProyDda!F$24*DdaAñoBase!$G183+ProyDda!F$25*DdaAñoBase!$H183+ProyDda!F$26*DdaAñoBase!$I183)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F183+ProyDda!G$24*DdaAñoBase!$G183+ProyDda!G$25*DdaAñoBase!$H183+ProyDda!G$26*DdaAñoBase!$I183)","v":0},null,{"$f":"+Clientes!H186*0.01*12","v":0},{"$f":"+Clientes!I186*0.01*12","v":0},{"$f":"+Clientes!J186*0.01*12","v":0},{"$f":"+Clientes!K186*0.01*12","v":0},{"$f":"+Clientes!L186*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I183*ProyDda!C$26-DdaAñoBase!$N183*12*0.01","v":0},{"$f":"+DdaAñoBase!$I183*ProyDda!D$26-DdaAñoBase!$N183*12*0.01","v":0},{"$f":"+DdaAñoBase!$I183*ProyDda!E$26-DdaAñoBase!$N183*12*0.01","v":0},{"$f":"+DdaAñoBase!$I183*ProyDda!F$26-DdaAñoBase!$N183*12*0.01","v":0},{"$f":"+DdaAñoBase!$I183*ProyDda!G$26-DdaAñoBase!$N183*12*0.01","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z186:AC186,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A184","v":"BTS_5 x1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F184+ProyDda!B$24*DdaAñoBase!$G184+ProyDda!B$25*DdaAñoBase!$H184+ProyDda!B$26*DdaAñoBase!$I184)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F184+ProyDda!C$24*DdaAñoBase!$G184+ProyDda!C$25*DdaAñoBase!$H184+ProyDda!C$26*DdaAñoBase!$I184)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F184+ProyDda!D$24*DdaAñoBase!$G184+ProyDda!D$25*DdaAñoBase!$H184+ProyDda!D$26*DdaAñoBase!$I184)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F184+ProyDda!E$24*DdaAñoBase!$G184+ProyDda!E$25*DdaAñoBase!$H184+ProyDda!E$26*DdaAñoBase!$I184)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F184+ProyDda!F$24*DdaAñoBase!$G184+ProyDda!F$25*DdaAñoBase!$H184+ProyDda!F$26*DdaAñoBase!$I184)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F184+ProyDda!G$24*DdaAñoBase!$G184+ProyDda!G$25*DdaAñoBase!$H184+ProyDda!G$26*DdaAñoBase!$I184)","v":0},null,{"$f":"+Clientes!H187*0.01*12","v":0},{"$f":"+Clientes!I187*0.01*12","v":0},{"$f":"+Clientes!J187*0.01*12","v":0},{"$f":"+Clientes!K187*0.01*12","v":0},{"$f":"+Clientes!L187*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I184*ProyDda!C$26-DdaAñoBase!$N184*12*0.01","v":0},{"$f":"+DdaAñoBase!$I184*ProyDda!D$26-DdaAñoBase!$N184*12*0.01","v":0},{"$f":"+DdaAñoBase!$I184*ProyDda!E$26-DdaAñoBase!$N184*12*0.01","v":0},{"$f":"+DdaAñoBase!$I184*ProyDda!F$26-DdaAñoBase!$N184*12*0.01","v":0},{"$f":"+DdaAñoBase!$I184*ProyDda!G$26-DdaAñoBase!$N184*12*0.01","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z187:AC187,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A185","v":"BTS_5 x2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F185+ProyDda!B$24*DdaAñoBase!$G185+ProyDda!B$25*DdaAñoBase!$H185+ProyDda!B$26*DdaAñoBase!$I185)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F185+ProyDda!C$24*DdaAñoBase!$G185+ProyDda!C$25*DdaAñoBase!$H185+ProyDda!C$26*DdaAñoBase!$I185)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F185+ProyDda!D$24*DdaAñoBase!$G185+ProyDda!D$25*DdaAñoBase!$H185+ProyDda!D$26*DdaAñoBase!$I185)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F185+ProyDda!E$24*DdaAñoBase!$G185+ProyDda!E$25*DdaAñoBase!$H185+ProyDda!E$26*DdaAñoBase!$I185)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F185+ProyDda!F$24*DdaAñoBase!$G185+ProyDda!F$25*DdaAñoBase!$H185+ProyDda!F$26*DdaAñoBase!$I185)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F185+ProyDda!G$24*DdaAñoBase!$G185+ProyDda!G$25*DdaAñoBase!$H185+ProyDda!G$26*DdaAñoBase!$I185)","v":0},null,{"$f":"+Clientes!H188*0.01*12","v":0},{"$f":"+Clientes!I188*0.01*12","v":0},{"$f":"+Clientes!J188*0.01*12","v":0},{"$f":"+Clientes!K188*0.01*12","v":0},{"$f":"+Clientes!L188*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I185*ProyDda!C$26-DdaAñoBase!$N185*12*0.01","v":0},{"$f":"+DdaAñoBase!$I185*ProyDda!D$26-DdaAñoBase!$N185*12*0.01","v":0},{"$f":"+DdaAñoBase!$I185*ProyDda!E$26-DdaAñoBase!$N185*12*0.01","v":0},{"$f":"+DdaAñoBase!$I185*ProyDda!F$26-DdaAñoBase!$N185*12*0.01","v":0},{"$f":"+DdaAñoBase!$I185*ProyDda!G$26-DdaAñoBase!$N185*12*0.01","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z188:AC188,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A186","v":"BTS_5 Discap."},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F186+ProyDda!B$24*DdaAñoBase!$G186+ProyDda!B$25*DdaAñoBase!$H186+ProyDda!B$26*DdaAñoBase!$I186)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F186+ProyDda!C$24*DdaAñoBase!$G186+ProyDda!C$25*DdaAñoBase!$H186+ProyDda!C$26*DdaAñoBase!$I186)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F186+ProyDda!D$24*DdaAñoBase!$G186+ProyDda!D$25*DdaAñoBase!$H186+ProyDda!D$26*DdaAñoBase!$I186)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F186+ProyDda!E$24*DdaAñoBase!$G186+ProyDda!E$25*DdaAñoBase!$H186+ProyDda!E$26*DdaAñoBase!$I186)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F186+ProyDda!F$24*DdaAñoBase!$G186+ProyDda!F$25*DdaAñoBase!$H186+ProyDda!F$26*DdaAñoBase!$I186)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F186+ProyDda!G$24*DdaAñoBase!$G186+ProyDda!G$25*DdaAñoBase!$H186+ProyDda!G$26*DdaAñoBase!$I186)","v":0},null,{"$f":"+Clientes!H189*0.01*12","v":0},{"$f":"+Clientes!I189*0.01*12","v":0},{"$f":"+Clientes!J189*0.01*12","v":0},{"$f":"+Clientes!K189*0.01*12","v":0},{"$f":"+Clientes!L189*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I186*ProyDda!C$26-DdaAñoBase!$N186*12*0.01","v":0},{"$f":"+DdaAñoBase!$I186*ProyDda!D$26-DdaAñoBase!$N186*12*0.01","v":0},{"$f":"+DdaAñoBase!$I186*ProyDda!E$26-DdaAñoBase!$N186*12*0.01","v":0},{"$f":"+DdaAñoBase!$I186*ProyDda!F$26-DdaAñoBase!$N186*12*0.01","v":0},{"$f":"+DdaAñoBase!$I186*ProyDda!G$26-DdaAñoBase!$N186*12*0.01","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z189:AC189,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A187","v":"BTS_5 Discapacitados 601-más"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F187+ProyDda!B$24*DdaAñoBase!$G187+ProyDda!B$25*DdaAñoBase!$H187+ProyDda!B$26*DdaAñoBase!$I187)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F187+ProyDda!C$24*DdaAñoBase!$G187+ProyDda!C$25*DdaAñoBase!$H187+ProyDda!C$26*DdaAñoBase!$I187)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F187+ProyDda!D$24*DdaAñoBase!$G187+ProyDda!D$25*DdaAñoBase!$H187+ProyDda!D$26*DdaAñoBase!$I187)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F187+ProyDda!E$24*DdaAñoBase!$G187+ProyDda!E$25*DdaAñoBase!$H187+ProyDda!E$26*DdaAñoBase!$I187)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F187+ProyDda!F$24*DdaAñoBase!$G187+ProyDda!F$25*DdaAñoBase!$H187+ProyDda!F$26*DdaAñoBase!$I187)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F187+ProyDda!G$24*DdaAñoBase!$G187+ProyDda!G$25*DdaAñoBase!$H187+ProyDda!G$26*DdaAñoBase!$I187)","v":0},null,{"$f":"+Clientes!H190*0.01*12","v":0},{"$f":"+Clientes!I190*0.01*12","v":0},{"$f":"+Clientes!J190*0.01*12","v":0},{"$f":"+Clientes!K190*0.01*12","v":0},{"$f":"+Clientes!L190*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I187*ProyDda!C$26-DdaAñoBase!$N187*12*0.01","v":0},{"$f":"+DdaAñoBase!$I187*ProyDda!D$26-DdaAñoBase!$N187*12*0.01","v":0},{"$f":"+DdaAñoBase!$I187*ProyDda!E$26-DdaAñoBase!$N187*12*0.01","v":0},{"$f":"+DdaAñoBase!$I187*ProyDda!F$26-DdaAñoBase!$N187*12*0.01","v":0},{"$f":"+DdaAñoBase!$I187*ProyDda!G$26-DdaAñoBase!$N187*12*0.01","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z190:AC190,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A188","v":"BTS_5 Cruz Roja"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F188+ProyDda!B$24*DdaAñoBase!$G188+ProyDda!B$25*DdaAñoBase!$H188+ProyDda!B$26*DdaAñoBase!$I188)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F188+ProyDda!C$24*DdaAñoBase!$G188+ProyDda!C$25*DdaAñoBase!$H188+ProyDda!C$26*DdaAñoBase!$I188)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F188+ProyDda!D$24*DdaAñoBase!$G188+ProyDda!D$25*DdaAñoBase!$H188+ProyDda!D$26*DdaAñoBase!$I188)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F188+ProyDda!E$24*DdaAñoBase!$G188+ProyDda!E$25*DdaAñoBase!$H188+ProyDda!E$26*DdaAñoBase!$I188)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F188+ProyDda!F$24*DdaAñoBase!$G188+ProyDda!F$25*DdaAñoBase!$H188+ProyDda!F$26*DdaAñoBase!$I188)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F188+ProyDda!G$24*DdaAñoBase!$G188+ProyDda!G$25*DdaAñoBase!$H188+ProyDda!G$26*DdaAñoBase!$I188)","v":0},null,{"$f":"+Clientes!H191*0.01*12","v":0},{"$f":"+Clientes!I191*0.01*12","v":0},{"$f":"+Clientes!J191*0.01*12","v":0},{"$f":"+Clientes!K191*0.01*12","v":0},{"$f":"+Clientes!L191*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I188*ProyDda!C$26-DdaAñoBase!$N188*12*0.01","v":0},{"$f":"+DdaAñoBase!$I188*ProyDda!D$26-DdaAñoBase!$N188*12*0.01","v":0},{"$f":"+DdaAñoBase!$I188*ProyDda!E$26-DdaAñoBase!$N188*12*0.01","v":0},{"$f":"+DdaAñoBase!$I188*ProyDda!F$26-DdaAñoBase!$N188*12*0.01","v":0},{"$f":"+DdaAñoBase!$I188*ProyDda!G$26-DdaAñoBase!$N188*12*0.01","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z191:AC191,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A189","v":"Alumbrado Público"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F189+ProyDda!B$24*DdaAñoBase!$G189+ProyDda!B$25*DdaAñoBase!$H189+ProyDda!B$26*DdaAñoBase!$I189)","v":118560.80630587004},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F189+ProyDda!C$24*DdaAñoBase!$G189+ProyDda!C$25*DdaAñoBase!$H189+ProyDda!C$26*DdaAñoBase!$I189)","v":117944.9485310056},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F189+ProyDda!D$24*DdaAñoBase!$G189+ProyDda!D$25*DdaAñoBase!$H189+ProyDda!D$26*DdaAñoBase!$I189)","v":118773.99395852753},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F189+ProyDda!E$24*DdaAñoBase!$G189+ProyDda!E$25*DdaAñoBase!$H189+ProyDda!E$26*DdaAñoBase!$I189)","v":119297.40695392797},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F189+ProyDda!F$24*DdaAñoBase!$G189+ProyDda!F$25*DdaAñoBase!$H189+ProyDda!F$26*DdaAñoBase!$I189)","v":119823.12652465372},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F189+ProyDda!G$24*DdaAñoBase!$G189+ProyDda!G$25*DdaAñoBase!$H189+ProyDda!G$26*DdaAñoBase!$I189)","v":120351.16283531625},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I189*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I189*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I189*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I189*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I189*ProyDda!G$26","v":0},null,117944.9485310056,118773.99395852753,119297.40695392797,119823.12652465372,120351.16283531625,{"$f":"+SUMPRODUCT(Z192:AC192,PremisaCosto!$F$69:$I$69)","v":392789.93858243548}]
[{"$f":"+DdaAñoBase!A190","v":"GRANDES CLIENTES"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F190+ProyDda!B$24*DdaAñoBase!$G190+ProyDda!B$25*DdaAñoBase!$H190+ProyDda!B$26*DdaAñoBase!$I190)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F190+ProyDda!C$24*DdaAñoBase!$G190+ProyDda!C$25*DdaAñoBase!$H190+ProyDda!C$26*DdaAñoBase!$I190)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F190+ProyDda!D$24*DdaAñoBase!$G190+ProyDda!D$25*DdaAñoBase!$H190+ProyDda!D$26*DdaAñoBase!$I190)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F190+ProyDda!E$24*DdaAñoBase!$G190+ProyDda!E$25*DdaAñoBase!$H190+ProyDda!E$26*DdaAñoBase!$I190)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F190+ProyDda!F$24*DdaAñoBase!$G190+ProyDda!F$25*DdaAñoBase!$H190+ProyDda!F$26*DdaAñoBase!$I190)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F190+ProyDda!G$24*DdaAñoBase!$G190+ProyDda!G$25*DdaAñoBase!$H190+ProyDda!G$26*DdaAñoBase!$I190)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I190*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I190*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I190*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I190*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I190*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z193:AC193,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A191","v":"MTD_GC"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F191+ProyDda!B$24*DdaAñoBase!$G191+ProyDda!B$25*DdaAñoBase!$H191+ProyDda!B$26*DdaAñoBase!$I191)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F191+ProyDda!C$24*DdaAñoBase!$G191+ProyDda!C$25*DdaAñoBase!$H191+ProyDda!C$26*DdaAñoBase!$I191)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F191+ProyDda!D$24*DdaAñoBase!$G191+ProyDda!D$25*DdaAñoBase!$H191+ProyDda!D$26*DdaAñoBase!$I191)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F191+ProyDda!E$24*DdaAñoBase!$G191+ProyDda!E$25*DdaAñoBase!$H191+ProyDda!E$26*DdaAñoBase!$I191)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F191+ProyDda!F$24*DdaAñoBase!$G191+ProyDda!F$25*DdaAñoBase!$H191+ProyDda!F$26*DdaAñoBase!$I191)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F191+ProyDda!G$24*DdaAñoBase!$G191+ProyDda!G$25*DdaAñoBase!$H191+ProyDda!G$26*DdaAñoBase!$I191)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I191*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I191*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I191*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I191*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I191*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z194:AC194,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A192","v":"BTD_GC"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F192+ProyDda!B$24*DdaAñoBase!$G192+ProyDda!B$25*DdaAñoBase!$H192+ProyDda!B$26*DdaAñoBase!$I192)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F192+ProyDda!C$24*DdaAñoBase!$G192+ProyDda!C$25*DdaAñoBase!$H192+ProyDda!C$26*DdaAñoBase!$I192)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F192+ProyDda!D$24*DdaAñoBase!$G192+ProyDda!D$25*DdaAñoBase!$H192+ProyDda!D$26*DdaAñoBase!$I192)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F192+ProyDda!E$24*DdaAñoBase!$G192+ProyDda!E$25*DdaAñoBase!$H192+ProyDda!E$26*DdaAñoBase!$I192)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F192+ProyDda!F$24*DdaAñoBase!$G192+ProyDda!F$25*DdaAñoBase!$H192+ProyDda!F$26*DdaAñoBase!$I192)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F192+ProyDda!G$24*DdaAñoBase!$G192+ProyDda!G$25*DdaAñoBase!$H192+ProyDda!G$26*DdaAñoBase!$I192)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I192*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I192*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I192*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I192*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I192*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z195:AC195,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A193","v":"BTSH"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F193+ProyDda!B$24*DdaAñoBase!$G193+ProyDda!B$25*DdaAñoBase!$H193+ProyDda!B$26*DdaAñoBase!$I193)","v":1238.8931916233278},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F193+ProyDda!C$24*DdaAñoBase!$G193+ProyDda!C$25*DdaAñoBase!$H193+ProyDda!C$26*DdaAñoBase!$I193)","v":1244.5874747067271},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F193+ProyDda!D$24*DdaAñoBase!$G193+ProyDda!D$25*DdaAñoBase!$H193+ProyDda!D$26*DdaAñoBase!$I193)","v":1267.5455401152917},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F193+ProyDda!E$24*DdaAñoBase!$G193+ProyDda!E$25*DdaAñoBase!$H193+ProyDda!E$26*DdaAñoBase!$I193)","v":1287.3372079645694},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F193+ProyDda!F$24*DdaAñoBase!$G193+ProyDda!F$25*DdaAñoBase!$H193+ProyDda!F$26*DdaAñoBase!$I193)","v":1308.2548514414857},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F193+ProyDda!G$24*DdaAñoBase!$G193+ProyDda!G$25*DdaAñoBase!$H193+ProyDda!G$26*DdaAñoBase!$I193)","v":1328.8071126161324},null,{"$f":"+Clientes!H196*0.01*12","v":8.0164952758093211},{"$f":"+Clientes!I196*0.01*12","v":8.1278378300146983},{"$f":"+Clientes!J196*0.01*12","v":8.3537223844940627},{"$f":"+Clientes!K196*0.01*12","v":8.5860456519009496},{"$f":"+Clientes!L196*0.01*12","v":8.8251580005080701},null,{"$f":"+DdaAñoBase!$I193*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I193*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I193*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I193*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I193*ProyDda!G$26","v":0},null,1236.5709794309178,1259.4177022852771,1278.9834855800755,1299.6688057895847,1319.9819546156243,{"$f":"+SUMPRODUCT(Z196:AC196,PremisaCosto!$F$69:$I$69)","v":4230.2938020000984}]
[{"$f":"+DdaAñoBase!A194","v":"BTSH_1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F194+ProyDda!B$24*DdaAñoBase!$G194+ProyDda!B$25*DdaAñoBase!$H194+ProyDda!B$26*DdaAñoBase!$I194)","v":1238.8931916233278},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F194+ProyDda!C$24*DdaAñoBase!$G194+ProyDda!C$25*DdaAñoBase!$H194+ProyDda!C$26*DdaAñoBase!$I194)","v":1244.5874747067271},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F194+ProyDda!D$24*DdaAñoBase!$G194+ProyDda!D$25*DdaAñoBase!$H194+ProyDda!D$26*DdaAñoBase!$I194)","v":1267.5455401152917},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F194+ProyDda!E$24*DdaAñoBase!$G194+ProyDda!E$25*DdaAñoBase!$H194+ProyDda!E$26*DdaAñoBase!$I194)","v":1287.3372079645694},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F194+ProyDda!F$24*DdaAñoBase!$G194+ProyDda!F$25*DdaAñoBase!$H194+ProyDda!F$26*DdaAñoBase!$I194)","v":1308.2548514414857},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F194+ProyDda!G$24*DdaAñoBase!$G194+ProyDda!G$25*DdaAñoBase!$H194+ProyDda!G$26*DdaAñoBase!$I194)","v":1328.8071126161324},null,{"$f":"+Clientes!H197*0.01*12","v":8.0164952758093211},{"$f":"+Clientes!I197*0.01*12","v":8.1278378300146983},{"$f":"+Clientes!J197*0.01*12","v":8.3537223844940627},{"$f":"+Clientes!K197*0.01*12","v":8.5860456519009496},{"$f":"+Clientes!L197*0.01*12","v":8.8251580005080701},null,{"$f":"+DdaAñoBase!$I194*ProyDda!C$26-DdaAñoBase!$N194*12*0.01","v":0},{"$f":"+DdaAñoBase!$I194*ProyDda!D$26-DdaAñoBase!$N194*12*0.01","v":0},{"$f":"+DdaAñoBase!$I194*ProyDda!E$26-DdaAñoBase!$N194*12*0.01","v":0},{"$f":"+DdaAñoBase!$I194*ProyDda!F$26-DdaAñoBase!$N194*12*0.01","v":0},{"$f":"+DdaAñoBase!$I194*ProyDda!G$26-DdaAñoBase!$N194*12*0.01","v":0},null,{"$f":"+G197-M197-S197","v":1236.5709794309178},1259.4177022852771,1278.9834855800755,1299.6688057895847,1319.9819546156243,{"$f":"+SUMPRODUCT(Z197:AC197,PremisaCosto!$F$69:$I$69)","v":4230.2938020000984}]
[{"$f":"+DdaAñoBase!A195","v":"BTSH_1 Punta"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F195+ProyDda!B$24*DdaAñoBase!$G195+ProyDda!B$25*DdaAñoBase!$H195+ProyDda!B$26*DdaAñoBase!$I195)","v":225.97464247654483},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F195+ProyDda!C$24*DdaAñoBase!$G195+ProyDda!C$25*DdaAñoBase!$H195+ProyDda!C$26*DdaAñoBase!$I195)","v":226.97697066055781},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F195+ProyDda!D$24*DdaAñoBase!$G195+ProyDda!D$25*DdaAñoBase!$H195+ProyDda!D$26*DdaAñoBase!$I195)","v":231.1453559955072},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F195+ProyDda!E$24*DdaAñoBase!$G195+ProyDda!E$25*DdaAñoBase!$H195+ProyDda!E$26*DdaAñoBase!$I195)","v":234.71903797488579},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F195+ProyDda!F$24*DdaAñoBase!$G195+ProyDda!F$25*DdaAñoBase!$H195+ProyDda!F$26*DdaAñoBase!$I195)","v":238.49940329050588},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F195+ProyDda!G$24*DdaAñoBase!$G195+ProyDda!G$25*DdaAñoBase!$H195+ProyDda!G$26*DdaAñoBase!$I195)","v":242.22184784318773},null,{"$f":"+Clientes!H198*0.01*12","v":8.0164952758093211},{"$f":"+Clientes!I198*0.01*12","v":8.1278378300146983},{"$f":"+Clientes!J198*0.01*12","v":8.3537223844940627},{"$f":"+Clientes!K198*0.01*12","v":8.5860456519009496},{"$f":"+Clientes!L198*0.01*12","v":8.8251580005080701},null,{"$f":"+DdaAñoBase!$I195*ProyDda!C$26-DdaAñoBase!$N195*12*0.01","v":0},{"$f":"+DdaAñoBase!$I195*ProyDda!D$26-DdaAñoBase!$N195*12*0.01","v":0},{"$f":"+DdaAñoBase!$I195*ProyDda!E$26-DdaAñoBase!$N195*12*0.01","v":0},{"$f":"+DdaAñoBase!$I195*ProyDda!F$26-DdaAñoBase!$N195*12*0.01","v":0},{"$f":"+DdaAñoBase!$I195*ProyDda!G$26-DdaAñoBase!$N195*12*0.01","v":0},null,218.96047538474849,223.0175181654925,226.36531559039173,229.91335763860494,233.39668984267965,{"$f":"+SUMPRODUCT(Z198:AC198,PremisaCosto!$F$69:$I$69)","v":748.57748363635233}]
[{"$f":"+DdaAñoBase!A196","v":"BTSH_1 Fuera de Punta Medio"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F196+ProyDda!B$24*DdaAñoBase!$G196+ProyDda!B$25*DdaAñoBase!$H196+ProyDda!B$26*DdaAñoBase!$I196)","v":373.52725619218165},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F196+ProyDda!C$24*DdaAñoBase!$G196+ProyDda!C$25*DdaAñoBase!$H196+ProyDda!C$26*DdaAñoBase!$I196)","v":375.31109691482044},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F196+ProyDda!D$24*DdaAñoBase!$G196+ProyDda!D$25*DdaAñoBase!$H196+ProyDda!D$26*DdaAñoBase!$I196)","v":382.26835831564745},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F196+ProyDda!E$24*DdaAñoBase!$G196+ProyDda!E$25*DdaAñoBase!$H196+ProyDda!E$26*DdaAñoBase!$I196)","v":388.30259941898987},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F196+ProyDda!F$24*DdaAñoBase!$G196+ProyDda!F$25*DdaAñoBase!$H196+ProyDda!F$26*DdaAñoBase!$I196)","v":394.67391494485287},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F196+ProyDda!G$24*DdaAñoBase!$G196+ProyDda!G$25*DdaAñoBase!$H196+ProyDda!G$26*DdaAñoBase!$I196)","v":400.91896588919531},null,{"$f":"+Clientes!H199*0.01*12","v":0},{"$f":"+Clientes!I199*0.01*12","v":0},{"$f":"+Clientes!J199*0.01*12","v":0},{"$f":"+Clientes!K199*0.01*12","v":0},{"$f":"+Clientes!L199*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I196*ProyDda!C$26-DdaAñoBase!$N196*12*0.01","v":0},{"$f":"+DdaAñoBase!$I196*ProyDda!D$26-DdaAñoBase!$N196*12*0.01","v":0},{"$f":"+DdaAñoBase!$I196*ProyDda!E$26-DdaAñoBase!$N196*12*0.01","v":0},{"$f":"+DdaAñoBase!$I196*ProyDda!F$26-DdaAñoBase!$N196*12*0.01","v":0},{"$f":"+DdaAñoBase!$I196*ProyDda!G$26-DdaAñoBase!$N196*12*0.01","v":0},null,375.31109691482044,382.26835831564745,388.30259941898987,394.67391494485287,400.91896588919531,{"$f":"+SUMPRODUCT(Z199:AC199,PremisaCosto!$F$69:$I$69)","v":1284.4276098549628}]
[{"$f":"+DdaAñoBase!A197","v":"BTSH_1 Fuera de Punta Bajo"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F197+ProyDda!B$24*DdaAñoBase!$G197+ProyDda!B$25*DdaAñoBase!$H197+ProyDda!B$26*DdaAñoBase!$I197)","v":639.39129295460134},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F197+ProyDda!C$24*DdaAñoBase!$G197+ProyDda!C$25*DdaAñoBase!$H197+ProyDda!C$26*DdaAñoBase!$I197)","v":642.29940713134874},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F197+ProyDda!D$24*DdaAñoBase!$G197+ProyDda!D$25*DdaAñoBase!$H197+ProyDda!D$26*DdaAñoBase!$I197)","v":654.13182580413695},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F197+ProyDda!E$24*DdaAñoBase!$G197+ProyDda!E$25*DdaAñoBase!$H197+ProyDda!E$26*DdaAñoBase!$I197)","v":664.31557057069369},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F197+ProyDda!F$24*DdaAñoBase!$G197+ProyDda!F$25*DdaAñoBase!$H197+ProyDda!F$26*DdaAñoBase!$I197)","v":675.08153320612678},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F197+ProyDda!G$24*DdaAñoBase!$G197+ProyDda!G$25*DdaAñoBase!$H197+ProyDda!G$26*DdaAñoBase!$I197)","v":685.66629888374928},null,{"$f":"+Clientes!H200*0.01*12","v":0},{"$f":"+Clientes!I200*0.01*12","v":0},{"$f":"+Clientes!J200*0.01*12","v":0},{"$f":"+Clientes!K200*0.01*12","v":0},{"$f":"+Clientes!L200*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I197*ProyDda!C$26-DdaAñoBase!$N197*12*0.01","v":0},{"$f":"+DdaAñoBase!$I197*ProyDda!D$26-DdaAñoBase!$N197*12*0.01","v":0},{"$f":"+DdaAñoBase!$I197*ProyDda!E$26-DdaAñoBase!$N197*12*0.01","v":0},{"$f":"+DdaAñoBase!$I197*ProyDda!F$26-DdaAñoBase!$N197*12*0.01","v":0},{"$f":"+DdaAñoBase!$I197*ProyDda!G$26-DdaAñoBase!$N197*12*0.01","v":0},null,642.29940713134874,654.13182580413695,664.31557057069369,675.08153320612678,685.66629888374928,{"$f":"+SUMPRODUCT(Z200:AC200,PremisaCosto!$F$69:$I$69)","v":2197.2887085087827}]
[{"$f":"+DdaAñoBase!A198","v":"BTSH_2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F198+ProyDda!B$24*DdaAñoBase!$G198+ProyDda!B$25*DdaAñoBase!$H198+ProyDda!B$26*DdaAñoBase!$I198)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F198+ProyDda!C$24*DdaAñoBase!$G198+ProyDda!C$25*DdaAñoBase!$H198+ProyDda!C$26*DdaAñoBase!$I198)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F198+ProyDda!D$24*DdaAñoBase!$G198+ProyDda!D$25*DdaAñoBase!$H198+ProyDda!D$26*DdaAñoBase!$I198)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F198+ProyDda!E$24*DdaAñoBase!$G198+ProyDda!E$25*DdaAñoBase!$H198+ProyDda!E$26*DdaAñoBase!$I198)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F198+ProyDda!F$24*DdaAñoBase!$G198+ProyDda!F$25*DdaAñoBase!$H198+ProyDda!F$26*DdaAñoBase!$I198)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F198+ProyDda!G$24*DdaAñoBase!$G198+ProyDda!G$25*DdaAñoBase!$H198+ProyDda!G$26*DdaAñoBase!$I198)","v":0},null,{"$f":"+Clientes!H201*0.01*12","v":0},{"$f":"+Clientes!I201*0.01*12","v":0},{"$f":"+Clientes!J201*0.01*12","v":0},{"$f":"+Clientes!K201*0.01*12","v":0},{"$f":"+Clientes!L201*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I198*ProyDda!C$26-DdaAñoBase!$N198*12*0.01","v":0},{"$f":"+DdaAñoBase!$I198*ProyDda!D$26-DdaAñoBase!$N198*12*0.01","v":0},{"$f":"+DdaAñoBase!$I198*ProyDda!E$26-DdaAñoBase!$N198*12*0.01","v":0},{"$f":"+DdaAñoBase!$I198*ProyDda!F$26-DdaAñoBase!$N198*12*0.01","v":0},{"$f":"+DdaAñoBase!$I198*ProyDda!G$26-DdaAñoBase!$N198*12*0.01","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z201:AC201,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A199","v":"BTSH_2 Punta"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F199+ProyDda!B$24*DdaAñoBase!$G199+ProyDda!B$25*DdaAñoBase!$H199+ProyDda!B$26*DdaAñoBase!$I199)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F199+ProyDda!C$24*DdaAñoBase!$G199+ProyDda!C$25*DdaAñoBase!$H199+ProyDda!C$26*DdaAñoBase!$I199)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F199+ProyDda!D$24*DdaAñoBase!$G199+ProyDda!D$25*DdaAñoBase!$H199+ProyDda!D$26*DdaAñoBase!$I199)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F199+ProyDda!E$24*DdaAñoBase!$G199+ProyDda!E$25*DdaAñoBase!$H199+ProyDda!E$26*DdaAñoBase!$I199)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F199+ProyDda!F$24*DdaAñoBase!$G199+ProyDda!F$25*DdaAñoBase!$H199+ProyDda!F$26*DdaAñoBase!$I199)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F199+ProyDda!G$24*DdaAñoBase!$G199+ProyDda!G$25*DdaAñoBase!$H199+ProyDda!G$26*DdaAñoBase!$I199)","v":0},null,{"$f":"+Clientes!H202*0.01*12","v":0},{"$f":"+Clientes!I202*0.01*12","v":0},{"$f":"+Clientes!J202*0.01*12","v":0},{"$f":"+Clientes!K202*0.01*12","v":0},{"$f":"+Clientes!L202*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I199*ProyDda!C$26-DdaAñoBase!$N199*12*0.01","v":0},{"$f":"+DdaAñoBase!$I199*ProyDda!D$26-DdaAñoBase!$N199*12*0.01","v":0},{"$f":"+DdaAñoBase!$I199*ProyDda!E$26-DdaAñoBase!$N199*12*0.01","v":0},{"$f":"+DdaAñoBase!$I199*ProyDda!F$26-DdaAñoBase!$N199*12*0.01","v":0},{"$f":"+DdaAñoBase!$I199*ProyDda!G$26-DdaAñoBase!$N199*12*0.01","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z202:AC202,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A200","v":"BTSH_2 Fuera de Punta Medio"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F200+ProyDda!B$24*DdaAñoBase!$G200+ProyDda!B$25*DdaAñoBase!$H200+ProyDda!B$26*DdaAñoBase!$I200)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F200+ProyDda!C$24*DdaAñoBase!$G200+ProyDda!C$25*DdaAñoBase!$H200+ProyDda!C$26*DdaAñoBase!$I200)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F200+ProyDda!D$24*DdaAñoBase!$G200+ProyDda!D$25*DdaAñoBase!$H200+ProyDda!D$26*DdaAñoBase!$I200)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F200+ProyDda!E$24*DdaAñoBase!$G200+ProyDda!E$25*DdaAñoBase!$H200+ProyDda!E$26*DdaAñoBase!$I200)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F200+ProyDda!F$24*DdaAñoBase!$G200+ProyDda!F$25*DdaAñoBase!$H200+ProyDda!F$26*DdaAñoBase!$I200)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F200+ProyDda!G$24*DdaAñoBase!$G200+ProyDda!G$25*DdaAñoBase!$H200+ProyDda!G$26*DdaAñoBase!$I200)","v":0},null,{"$f":"+Clientes!H203*0.01*12","v":0},{"$f":"+Clientes!I203*0.01*12","v":0},{"$f":"+Clientes!J203*0.01*12","v":0},{"$f":"+Clientes!K203*0.01*12","v":0},{"$f":"+Clientes!L203*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I200*ProyDda!C$26-DdaAñoBase!$N200*12*0.01","v":0},{"$f":"+DdaAñoBase!$I200*ProyDda!D$26-DdaAñoBase!$N200*12*0.01","v":0},{"$f":"+DdaAñoBase!$I200*ProyDda!E$26-DdaAñoBase!$N200*12*0.01","v":0},{"$f":"+DdaAñoBase!$I200*ProyDda!F$26-DdaAñoBase!$N200*12*0.01","v":0},{"$f":"+DdaAñoBase!$I200*ProyDda!G$26-DdaAñoBase!$N200*12*0.01","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z203:AC203,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A201","v":"BTSH_2 Fuera de Punta Bajo"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F201+ProyDda!B$24*DdaAñoBase!$G201+ProyDda!B$25*DdaAñoBase!$H201+ProyDda!B$26*DdaAñoBase!$I201)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F201+ProyDda!C$24*DdaAñoBase!$G201+ProyDda!C$25*DdaAñoBase!$H201+ProyDda!C$26*DdaAñoBase!$I201)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F201+ProyDda!D$24*DdaAñoBase!$G201+ProyDda!D$25*DdaAñoBase!$H201+ProyDda!D$26*DdaAñoBase!$I201)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F201+ProyDda!E$24*DdaAñoBase!$G201+ProyDda!E$25*DdaAñoBase!$H201+ProyDda!E$26*DdaAñoBase!$I201)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F201+ProyDda!F$24*DdaAñoBase!$G201+ProyDda!F$25*DdaAñoBase!$H201+ProyDda!F$26*DdaAñoBase!$I201)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F201+ProyDda!G$24*DdaAñoBase!$G201+ProyDda!G$25*DdaAñoBase!$H201+ProyDda!G$26*DdaAñoBase!$I201)","v":0},null,{"$f":"+Clientes!H204*0.01*12","v":0},{"$f":"+Clientes!I204*0.01*12","v":0},{"$f":"+Clientes!J204*0.01*12","v":0},{"$f":"+Clientes!K204*0.01*12","v":0},{"$f":"+Clientes!L204*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I201*ProyDda!C$26-DdaAñoBase!$N201*12*0.01","v":0},{"$f":"+DdaAñoBase!$I201*ProyDda!D$26-DdaAñoBase!$N201*12*0.01","v":0},{"$f":"+DdaAñoBase!$I201*ProyDda!E$26-DdaAñoBase!$N201*12*0.01","v":0},{"$f":"+DdaAñoBase!$I201*ProyDda!F$26-DdaAñoBase!$N201*12*0.01","v":0},{"$f":"+DdaAñoBase!$I201*ProyDda!G$26-DdaAñoBase!$N201*12*0.01","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z204:AC204,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A202","v":"BTSH_3"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F202+ProyDda!B$24*DdaAñoBase!$G202+ProyDda!B$25*DdaAñoBase!$H202+ProyDda!B$26*DdaAñoBase!$I202)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F202+ProyDda!C$24*DdaAñoBase!$G202+ProyDda!C$25*DdaAñoBase!$H202+ProyDda!C$26*DdaAñoBase!$I202)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F202+ProyDda!D$24*DdaAñoBase!$G202+ProyDda!D$25*DdaAñoBase!$H202+ProyDda!D$26*DdaAñoBase!$I202)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F202+ProyDda!E$24*DdaAñoBase!$G202+ProyDda!E$25*DdaAñoBase!$H202+ProyDda!E$26*DdaAñoBase!$I202)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F202+ProyDda!F$24*DdaAñoBase!$G202+ProyDda!F$25*DdaAñoBase!$H202+ProyDda!F$26*DdaAñoBase!$I202)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F202+ProyDda!G$24*DdaAñoBase!$G202+ProyDda!G$25*DdaAñoBase!$H202+ProyDda!G$26*DdaAñoBase!$I202)","v":0},null,{"$f":"+Clientes!H205*0.01*12","v":0},{"$f":"+Clientes!I205*0.01*12","v":0},{"$f":"+Clientes!J205*0.01*12","v":0},{"$f":"+Clientes!K205*0.01*12","v":0},{"$f":"+Clientes!L205*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I202*ProyDda!C$26-DdaAñoBase!$N202*12*0.01","v":0},{"$f":"+DdaAñoBase!$I202*ProyDda!D$26-DdaAñoBase!$N202*12*0.01","v":0},{"$f":"+DdaAñoBase!$I202*ProyDda!E$26-DdaAñoBase!$N202*12*0.01","v":0},{"$f":"+DdaAñoBase!$I202*ProyDda!F$26-DdaAñoBase!$N202*12*0.01","v":0},{"$f":"+DdaAñoBase!$I202*ProyDda!G$26-DdaAñoBase!$N202*12*0.01","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z205:AC205,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A203","v":"BTSH_3 Punta"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F203+ProyDda!B$24*DdaAñoBase!$G203+ProyDda!B$25*DdaAñoBase!$H203+ProyDda!B$26*DdaAñoBase!$I203)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F203+ProyDda!C$24*DdaAñoBase!$G203+ProyDda!C$25*DdaAñoBase!$H203+ProyDda!C$26*DdaAñoBase!$I203)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F203+ProyDda!D$24*DdaAñoBase!$G203+ProyDda!D$25*DdaAñoBase!$H203+ProyDda!D$26*DdaAñoBase!$I203)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F203+ProyDda!E$24*DdaAñoBase!$G203+ProyDda!E$25*DdaAñoBase!$H203+ProyDda!E$26*DdaAñoBase!$I203)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F203+ProyDda!F$24*DdaAñoBase!$G203+ProyDda!F$25*DdaAñoBase!$H203+ProyDda!F$26*DdaAñoBase!$I203)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F203+ProyDda!G$24*DdaAñoBase!$G203+ProyDda!G$25*DdaAñoBase!$H203+ProyDda!G$26*DdaAñoBase!$I203)","v":0},null,{"$f":"+Clientes!H206*0.01*12","v":0},{"$f":"+Clientes!I206*0.01*12","v":0},{"$f":"+Clientes!J206*0.01*12","v":0},{"$f":"+Clientes!K206*0.01*12","v":0},{"$f":"+Clientes!L206*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I203*ProyDda!C$26-DdaAñoBase!$N203*12*0.01","v":0},{"$f":"+DdaAñoBase!$I203*ProyDda!D$26-DdaAñoBase!$N203*12*0.01","v":0},{"$f":"+DdaAñoBase!$I203*ProyDda!E$26-DdaAñoBase!$N203*12*0.01","v":0},{"$f":"+DdaAñoBase!$I203*ProyDda!F$26-DdaAñoBase!$N203*12*0.01","v":0},{"$f":"+DdaAñoBase!$I203*ProyDda!G$26-DdaAñoBase!$N203*12*0.01","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z206:AC206,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A204","v":"BTSH_3 Fuera de Punta Medio"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F204+ProyDda!B$24*DdaAñoBase!$G204+ProyDda!B$25*DdaAñoBase!$H204+ProyDda!B$26*DdaAñoBase!$I204)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F204+ProyDda!C$24*DdaAñoBase!$G204+ProyDda!C$25*DdaAñoBase!$H204+ProyDda!C$26*DdaAñoBase!$I204)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F204+ProyDda!D$24*DdaAñoBase!$G204+ProyDda!D$25*DdaAñoBase!$H204+ProyDda!D$26*DdaAñoBase!$I204)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F204+ProyDda!E$24*DdaAñoBase!$G204+ProyDda!E$25*DdaAñoBase!$H204+ProyDda!E$26*DdaAñoBase!$I204)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F204+ProyDda!F$24*DdaAñoBase!$G204+ProyDda!F$25*DdaAñoBase!$H204+ProyDda!F$26*DdaAñoBase!$I204)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F204+ProyDda!G$24*DdaAñoBase!$G204+ProyDda!G$25*DdaAñoBase!$H204+ProyDda!G$26*DdaAñoBase!$I204)","v":0},null,{"$f":"+Clientes!H207*0.01*12","v":0},{"$f":"+Clientes!I207*0.01*12","v":0},{"$f":"+Clientes!J207*0.01*12","v":0},{"$f":"+Clientes!K207*0.01*12","v":0},{"$f":"+Clientes!L207*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I204*ProyDda!C$26-DdaAñoBase!$N204*12*0.01","v":0},{"$f":"+DdaAñoBase!$I204*ProyDda!D$26-DdaAñoBase!$N204*12*0.01","v":0},{"$f":"+DdaAñoBase!$I204*ProyDda!E$26-DdaAñoBase!$N204*12*0.01","v":0},{"$f":"+DdaAñoBase!$I204*ProyDda!F$26-DdaAñoBase!$N204*12*0.01","v":0},{"$f":"+DdaAñoBase!$I204*ProyDda!G$26-DdaAñoBase!$N204*12*0.01","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z207:AC207,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A205","v":"BTSH_3 Fuera de Punta Bajo"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F205+ProyDda!B$24*DdaAñoBase!$G205+ProyDda!B$25*DdaAñoBase!$H205+ProyDda!B$26*DdaAñoBase!$I205)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F205+ProyDda!C$24*DdaAñoBase!$G205+ProyDda!C$25*DdaAñoBase!$H205+ProyDda!C$26*DdaAñoBase!$I205)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F205+ProyDda!D$24*DdaAñoBase!$G205+ProyDda!D$25*DdaAñoBase!$H205+ProyDda!D$26*DdaAñoBase!$I205)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F205+ProyDda!E$24*DdaAñoBase!$G205+ProyDda!E$25*DdaAñoBase!$H205+ProyDda!E$26*DdaAñoBase!$I205)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F205+ProyDda!F$24*DdaAñoBase!$G205+ProyDda!F$25*DdaAñoBase!$H205+ProyDda!F$26*DdaAñoBase!$I205)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F205+ProyDda!G$24*DdaAñoBase!$G205+ProyDda!G$25*DdaAñoBase!$H205+ProyDda!G$26*DdaAñoBase!$I205)","v":0},null,{"$f":"+Clientes!H208*0.01*12","v":0},{"$f":"+Clientes!I208*0.01*12","v":0},{"$f":"+Clientes!J208*0.01*12","v":0},{"$f":"+Clientes!K208*0.01*12","v":0},{"$f":"+Clientes!L208*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I205*ProyDda!C$26-DdaAñoBase!$N205*12*0.01","v":0},{"$f":"+DdaAñoBase!$I205*ProyDda!D$26-DdaAñoBase!$N205*12*0.01","v":0},{"$f":"+DdaAñoBase!$I205*ProyDda!E$26-DdaAñoBase!$N205*12*0.01","v":0},{"$f":"+DdaAñoBase!$I205*ProyDda!F$26-DdaAñoBase!$N205*12*0.01","v":0},{"$f":"+DdaAñoBase!$I205*ProyDda!G$26-DdaAñoBase!$N205*12*0.01","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z208:AC208,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A206","v":"BTS Prepago"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F206+ProyDda!B$24*DdaAñoBase!$G206+ProyDda!B$25*DdaAñoBase!$H206+ProyDda!B$26*DdaAñoBase!$I206)","v":11507.591462614319},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F206+ProyDda!C$24*DdaAñoBase!$G206+ProyDda!C$25*DdaAñoBase!$H206+ProyDda!C$26*DdaAñoBase!$I206)","v":11505.968284299575},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F206+ProyDda!D$24*DdaAñoBase!$G206+ProyDda!D$25*DdaAñoBase!$H206+ProyDda!D$26*DdaAñoBase!$I206)","v":11690.428136050328},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F206+ProyDda!E$24*DdaAñoBase!$G206+ProyDda!E$25*DdaAñoBase!$H206+ProyDda!E$26*DdaAñoBase!$I206)","v":11819.727270411824},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F206+ProyDda!F$24*DdaAñoBase!$G206+ProyDda!F$25*DdaAñoBase!$H206+ProyDda!F$26*DdaAñoBase!$I206)","v":11961.444230152334},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F206+ProyDda!G$24*DdaAñoBase!$G206+ProyDda!G$25*DdaAñoBase!$H206+ProyDda!G$26*DdaAñoBase!$I206)","v":12112.866502941228},null,{"$f":"+Clientes!H209*0.01*12","v":1703.5546131199224},{"$f":"+Clientes!I209*0.01*12","v":1730.6278716543982},{"$f":"+Clientes!J209*0.01*12","v":1785.6286129144746},{"$f":"+Clientes!K209*0.01*12","v":1842.3667150681572},{"$f":"+Clientes!L209*0.01*12","v":1900.8906238408135},null,{"$f":"+DdaAñoBase!$I206*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I206*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I206*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I206*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I206*ProyDda!G$26","v":0},null,9802.4136711796527,9959.8002643959298,10034.09865749735,10119.077515084176,10211.975879100413,{"$f":"+SUMPRODUCT(Z209:AC209,PremisaCosto!$F$69:$I$69)","v":33102.88238823929}]
[{"$f":"+DdaAñoBase!A207","v":"BTS Prep"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F207+ProyDda!B$24*DdaAñoBase!$G207+ProyDda!B$25*DdaAñoBase!$H207+ProyDda!B$26*DdaAñoBase!$I207)","v":11507.591462614319},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F207+ProyDda!C$24*DdaAñoBase!$G207+ProyDda!C$25*DdaAñoBase!$H207+ProyDda!C$26*DdaAñoBase!$I207)","v":11505.968284299575},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F207+ProyDda!D$24*DdaAñoBase!$G207+ProyDda!D$25*DdaAñoBase!$H207+ProyDda!D$26*DdaAñoBase!$I207)","v":11690.428136050328},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F207+ProyDda!E$24*DdaAñoBase!$G207+ProyDda!E$25*DdaAñoBase!$H207+ProyDda!E$26*DdaAñoBase!$I207)","v":11819.727270411824},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F207+ProyDda!F$24*DdaAñoBase!$G207+ProyDda!F$25*DdaAñoBase!$H207+ProyDda!F$26*DdaAñoBase!$I207)","v":11961.444230152334},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F207+ProyDda!G$24*DdaAñoBase!$G207+ProyDda!G$25*DdaAñoBase!$H207+ProyDda!G$26*DdaAñoBase!$I207)","v":12112.866502941228},null,{"$f":"+Clientes!H210*0.01*12","v":1703.5546131199224},{"$f":"+Clientes!I210*0.01*12","v":1730.6278716543982},{"$f":"+Clientes!J210*0.01*12","v":1785.6286129144746},{"$f":"+Clientes!K210*0.01*12","v":1842.3667150681572},{"$f":"+Clientes!L210*0.01*12","v":1900.8906238408135},null,{"$f":"+DdaAñoBase!$I207*ProyDda!C$26-DdaAñoBase!$N207*12*0.01","v":0},{"$f":"+DdaAñoBase!$I207*ProyDda!D$26-DdaAñoBase!$N207*12*0.01","v":0},{"$f":"+DdaAñoBase!$I207*ProyDda!E$26-DdaAñoBase!$N207*12*0.01","v":0},{"$f":"+DdaAñoBase!$I207*ProyDda!F$26-DdaAñoBase!$N207*12*0.01","v":0},{"$f":"+DdaAñoBase!$I207*ProyDda!G$26-DdaAñoBase!$N207*12*0.01","v":0},null,9802.4136711796527,9959.8002643959298,10034.09865749735,10119.077515084176,10211.975879100413,{"$f":"+SUMPRODUCT(Z210:AC210,PremisaCosto!$F$69:$I$69)","v":33102.88238823929}]
[{"$f":"+DdaAñoBase!A208","v":"BTS Prepago Regular"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F208+ProyDda!B$24*DdaAñoBase!$G208+ProyDda!B$25*DdaAñoBase!$H208+ProyDda!B$26*DdaAñoBase!$I208)","v":8660.1746856922036},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F208+ProyDda!C$24*DdaAñoBase!$G208+ProyDda!C$25*DdaAñoBase!$H208+ProyDda!C$26*DdaAñoBase!$I208)","v":8659.4371129884748},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F208+ProyDda!D$24*DdaAñoBase!$G208+ProyDda!D$25*DdaAñoBase!$H208+ProyDda!D$26*DdaAñoBase!$I208)","v":8798.5101427832742},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F208+ProyDda!E$24*DdaAñoBase!$G208+ProyDda!E$25*DdaAñoBase!$H208+ProyDda!E$26*DdaAñoBase!$I208)","v":8896.299914025416},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F208+ProyDda!F$24*DdaAñoBase!$G208+ProyDda!F$25*DdaAñoBase!$H208+ProyDda!F$26*DdaAñoBase!$I208)","v":9003.417475155964},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F208+ProyDda!G$24*DdaAñoBase!$G208+ProyDda!G$25*DdaAñoBase!$H208+ProyDda!G$26*DdaAñoBase!$I208)","v":9117.7225940194294},null,{"$f":"+Clientes!H211*0.01*12","v":1271.9042679346048},{"$f":"+Clientes!I211*0.01*12","v":1292.1176457809615},{"$f":"+Clientes!J211*0.01*12","v":1333.1821804953136},{"$f":"+Clientes!K211*0.01*12","v":1375.5438598497631},{"$f":"+Clientes!L211*0.01*12","v":1419.2388542872065},null,{"$f":"+DdaAñoBase!$I208*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I208*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I208*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I208*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I208*ProyDda!G$26","v":0},null,7387.53284505387,7506.3924970023127,7563.1177335301027,7627.8736153062009,7698.4837397322226,{"$f":"+SUMPRODUCT(Z211:AC211,PremisaCosto!$F$69:$I$69)","v":24951.783238563286}]
[{"$f":"+DdaAñoBase!A209","v":"BTS Prepago Agro"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F209+ProyDda!B$24*DdaAñoBase!$G209+ProyDda!B$25*DdaAñoBase!$H209+ProyDda!B$26*DdaAñoBase!$I209)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F209+ProyDda!C$24*DdaAñoBase!$G209+ProyDda!C$25*DdaAñoBase!$H209+ProyDda!C$26*DdaAñoBase!$I209)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F209+ProyDda!D$24*DdaAñoBase!$G209+ProyDda!D$25*DdaAñoBase!$H209+ProyDda!D$26*DdaAñoBase!$I209)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F209+ProyDda!E$24*DdaAñoBase!$G209+ProyDda!E$25*DdaAñoBase!$H209+ProyDda!E$26*DdaAñoBase!$I209)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F209+ProyDda!F$24*DdaAñoBase!$G209+ProyDda!F$25*DdaAñoBase!$H209+ProyDda!F$26*DdaAñoBase!$I209)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F209+ProyDda!G$24*DdaAñoBase!$G209+ProyDda!G$25*DdaAñoBase!$H209+ProyDda!G$26*DdaAñoBase!$I209)","v":0},null,{"$f":"+Clientes!H212*0.01*12","v":0},{"$f":"+Clientes!I212*0.01*12","v":0},{"$f":"+Clientes!J212*0.01*12","v":0},{"$f":"+Clientes!K212*0.01*12","v":0},{"$f":"+Clientes!L212*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I209*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I209*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I209*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I209*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I209*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z212:AC212,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A210","v":"BTS Prepago Jub. 1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F210+ProyDda!B$24*DdaAñoBase!$G210+ProyDda!B$25*DdaAñoBase!$H210+ProyDda!B$26*DdaAñoBase!$I210)","v":2807.3076428181171},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F210+ProyDda!C$24*DdaAñoBase!$G210+ProyDda!C$25*DdaAñoBase!$H210+ProyDda!C$26*DdaAñoBase!$I210)","v":2806.434511978799},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F210+ProyDda!D$24*DdaAñoBase!$G210+ProyDda!D$25*DdaAñoBase!$H210+ProyDda!D$26*DdaAñoBase!$I210)","v":2851.1820084439632},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F210+ProyDda!E$24*DdaAñoBase!$G210+ProyDda!E$25*DdaAñoBase!$H210+ProyDda!E$26*DdaAñoBase!$I210)","v":2882.247526011402},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F210+ProyDda!F$24*DdaAñoBase!$G210+ProyDda!F$25*DdaAñoBase!$H210+ProyDda!F$26*DdaAñoBase!$I210)","v":2916.3595523722397},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F210+ProyDda!G$24*DdaAñoBase!$G210+ProyDda!G$25*DdaAñoBase!$H210+ProyDda!G$26*DdaAñoBase!$I210)","v":2952.953868574572},null,{"$f":"+Clientes!H213*0.01*12","v":425.57005454385057},{"$f":"+Clientes!I213*0.01*12","v":432.3333059374151},{"$f":"+Clientes!J213*0.01*12","v":446.07320501534099},{"$f":"+Clientes!K213*0.01*12","v":460.24711939548274},{"$f":"+Clientes!L213*0.01*12","v":474.86715144886398},null,{"$f":"+DdaAñoBase!$I210*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I210*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I210*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I210*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I210*ProyDda!G$26","v":0},null,2380.8644574349482,2418.8487025065483,2436.1743209960609,2456.1124329767572,2478.0867171257078,{"$f":"+SUMPRODUCT(Z213:AC213,PremisaCosto!$F$69:$I$69)","v":8036.2815607866341}]
[{"$f":"+DdaAñoBase!A211","v":"BTS Prepago Jub. 2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F211+ProyDda!B$24*DdaAñoBase!$G211+ProyDda!B$25*DdaAñoBase!$H211+ProyDda!B$26*DdaAñoBase!$I211)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F211+ProyDda!C$24*DdaAñoBase!$G211+ProyDda!C$25*DdaAñoBase!$H211+ProyDda!C$26*DdaAñoBase!$I211)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F211+ProyDda!D$24*DdaAñoBase!$G211+ProyDda!D$25*DdaAñoBase!$H211+ProyDda!D$26*DdaAñoBase!$I211)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F211+ProyDda!E$24*DdaAñoBase!$G211+ProyDda!E$25*DdaAñoBase!$H211+ProyDda!E$26*DdaAñoBase!$I211)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F211+ProyDda!F$24*DdaAñoBase!$G211+ProyDda!F$25*DdaAñoBase!$H211+ProyDda!F$26*DdaAñoBase!$I211)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F211+ProyDda!G$24*DdaAñoBase!$G211+ProyDda!G$25*DdaAñoBase!$H211+ProyDda!G$26*DdaAñoBase!$I211)","v":0},null,{"$f":"+Clientes!H214*0.01*12","v":0},{"$f":"+Clientes!I214*0.01*12","v":0},{"$f":"+Clientes!J214*0.01*12","v":0},{"$f":"+Clientes!K214*0.01*12","v":0},{"$f":"+Clientes!L214*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I211*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I211*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I211*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I211*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I211*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z214:AC214,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A212","v":"BTS Prepago Político"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F212+ProyDda!B$24*DdaAñoBase!$G212+ProyDda!B$25*DdaAñoBase!$H212+ProyDda!B$26*DdaAñoBase!$I212)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F212+ProyDda!C$24*DdaAñoBase!$G212+ProyDda!C$25*DdaAñoBase!$H212+ProyDda!C$26*DdaAñoBase!$I212)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F212+ProyDda!D$24*DdaAñoBase!$G212+ProyDda!D$25*DdaAñoBase!$H212+ProyDda!D$26*DdaAñoBase!$I212)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F212+ProyDda!E$24*DdaAñoBase!$G212+ProyDda!E$25*DdaAñoBase!$H212+ProyDda!E$26*DdaAñoBase!$I212)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F212+ProyDda!F$24*DdaAñoBase!$G212+ProyDda!F$25*DdaAñoBase!$H212+ProyDda!F$26*DdaAñoBase!$I212)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F212+ProyDda!G$24*DdaAñoBase!$G212+ProyDda!G$25*DdaAñoBase!$H212+ProyDda!G$26*DdaAñoBase!$I212)","v":0},null,{"$f":"+Clientes!H215*0.01*12","v":0},{"$f":"+Clientes!I215*0.01*12","v":0},{"$f":"+Clientes!J215*0.01*12","v":0},{"$f":"+Clientes!K215*0.01*12","v":0},{"$f":"+Clientes!L215*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I212*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I212*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I212*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I212*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I212*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z215:AC215,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A213","v":"BTS Prepago x1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F213+ProyDda!B$24*DdaAñoBase!$G213+ProyDda!B$25*DdaAñoBase!$H213+ProyDda!B$26*DdaAñoBase!$I213)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F213+ProyDda!C$24*DdaAñoBase!$G213+ProyDda!C$25*DdaAñoBase!$H213+ProyDda!C$26*DdaAñoBase!$I213)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F213+ProyDda!D$24*DdaAñoBase!$G213+ProyDda!D$25*DdaAñoBase!$H213+ProyDda!D$26*DdaAñoBase!$I213)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F213+ProyDda!E$24*DdaAñoBase!$G213+ProyDda!E$25*DdaAñoBase!$H213+ProyDda!E$26*DdaAñoBase!$I213)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F213+ProyDda!F$24*DdaAñoBase!$G213+ProyDda!F$25*DdaAñoBase!$H213+ProyDda!F$26*DdaAñoBase!$I213)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F213+ProyDda!G$24*DdaAñoBase!$G213+ProyDda!G$25*DdaAñoBase!$H213+ProyDda!G$26*DdaAñoBase!$I213)","v":0},null,{"$f":"+Clientes!H216*0.01*12","v":0},{"$f":"+Clientes!I216*0.01*12","v":0},{"$f":"+Clientes!J216*0.01*12","v":0},{"$f":"+Clientes!K216*0.01*12","v":0},{"$f":"+Clientes!L216*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I213*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I213*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I213*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I213*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I213*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z216:AC216,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A214","v":"BTS Prepago x2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F214+ProyDda!B$24*DdaAñoBase!$G214+ProyDda!B$25*DdaAñoBase!$H214+ProyDda!B$26*DdaAñoBase!$I214)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F214+ProyDda!C$24*DdaAñoBase!$G214+ProyDda!C$25*DdaAñoBase!$H214+ProyDda!C$26*DdaAñoBase!$I214)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F214+ProyDda!D$24*DdaAñoBase!$G214+ProyDda!D$25*DdaAñoBase!$H214+ProyDda!D$26*DdaAñoBase!$I214)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F214+ProyDda!E$24*DdaAñoBase!$G214+ProyDda!E$25*DdaAñoBase!$H214+ProyDda!E$26*DdaAñoBase!$I214)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F214+ProyDda!F$24*DdaAñoBase!$G214+ProyDda!F$25*DdaAñoBase!$H214+ProyDda!F$26*DdaAñoBase!$I214)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F214+ProyDda!G$24*DdaAñoBase!$G214+ProyDda!G$25*DdaAñoBase!$H214+ProyDda!G$26*DdaAñoBase!$I214)","v":0},null,{"$f":"+Clientes!H217*0.01*12","v":0},{"$f":"+Clientes!I217*0.01*12","v":0},{"$f":"+Clientes!J217*0.01*12","v":0},{"$f":"+Clientes!K217*0.01*12","v":0},{"$f":"+Clientes!L217*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I214*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I214*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I214*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I214*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I214*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z217:AC217,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A215","v":"BTS Prepago Discap."},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F215+ProyDda!B$24*DdaAñoBase!$G215+ProyDda!B$25*DdaAñoBase!$H215+ProyDda!B$26*DdaAñoBase!$I215)","v":40.10913410399754},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F215+ProyDda!C$24*DdaAñoBase!$G215+ProyDda!C$25*DdaAñoBase!$H215+ProyDda!C$26*DdaAñoBase!$I215)","v":40.096659332301556},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F215+ProyDda!D$24*DdaAñoBase!$G215+ProyDda!D$25*DdaAñoBase!$H215+ProyDda!D$26*DdaAñoBase!$I215)","v":40.735984823090206},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F215+ProyDda!E$24*DdaAñoBase!$G215+ProyDda!E$25*DdaAñoBase!$H215+ProyDda!E$26*DdaAñoBase!$I215)","v":41.179830375005452},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F215+ProyDda!F$24*DdaAñoBase!$G215+ProyDda!F$25*DdaAñoBase!$H215+ProyDda!F$26*DdaAñoBase!$I215)","v":41.667202624130404},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F215+ProyDda!G$24*DdaAñoBase!$G215+ProyDda!G$25*DdaAñoBase!$H215+ProyDda!G$26*DdaAñoBase!$I215)","v":42.190040347227267},null,{"$f":"+Clientes!H218*0.01*12","v":6.080290641466668},{"$f":"+Clientes!I218*0.01*12","v":6.1769199360213651},{"$f":"+Clientes!J218*0.01*12","v":6.3732274038194818},{"$f":"+Clientes!K218*0.01*12","v":6.5757358229113763},{"$f":"+Clientes!L218*0.01*12","v":6.7846181047425009},null,{"$f":"+DdaAñoBase!$I215*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I215*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I215*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I215*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I215*ProyDda!G$26","v":0},null,34.016368690834888,34.559064887068843,34.806602971185967,35.091466801219028,35.405422242484768,{"$f":"+SUMPRODUCT(Z218:AC218,PremisaCosto!$F$69:$I$69)","v":114.81758888936886}]
[{"$f":"+DdaAñoBase!A216","v":"BTS Prepago Discapacitados 601-más"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F216+ProyDda!B$24*DdaAñoBase!$G216+ProyDda!B$25*DdaAñoBase!$H216+ProyDda!B$26*DdaAñoBase!$I216)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F216+ProyDda!C$24*DdaAñoBase!$G216+ProyDda!C$25*DdaAñoBase!$H216+ProyDda!C$26*DdaAñoBase!$I216)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F216+ProyDda!D$24*DdaAñoBase!$G216+ProyDda!D$25*DdaAñoBase!$H216+ProyDda!D$26*DdaAñoBase!$I216)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F216+ProyDda!E$24*DdaAñoBase!$G216+ProyDda!E$25*DdaAñoBase!$H216+ProyDda!E$26*DdaAñoBase!$I216)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F216+ProyDda!F$24*DdaAñoBase!$G216+ProyDda!F$25*DdaAñoBase!$H216+ProyDda!F$26*DdaAñoBase!$I216)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F216+ProyDda!G$24*DdaAñoBase!$G216+ProyDda!G$25*DdaAñoBase!$H216+ProyDda!G$26*DdaAñoBase!$I216)","v":0},null,{"$f":"+Clientes!H219*0.01*12","v":0},{"$f":"+Clientes!I219*0.01*12","v":0},{"$f":"+Clientes!J219*0.01*12","v":0},{"$f":"+Clientes!K219*0.01*12","v":0},{"$f":"+Clientes!L219*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I216*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I216*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I216*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I216*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I216*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z219:AC219,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A217","v":"BTS Prepago Cruz Roja"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F217+ProyDda!B$24*DdaAñoBase!$G217+ProyDda!B$25*DdaAñoBase!$H217+ProyDda!B$26*DdaAñoBase!$I217)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F217+ProyDda!C$24*DdaAñoBase!$G217+ProyDda!C$25*DdaAñoBase!$H217+ProyDda!C$26*DdaAñoBase!$I217)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F217+ProyDda!D$24*DdaAñoBase!$G217+ProyDda!D$25*DdaAñoBase!$H217+ProyDda!D$26*DdaAñoBase!$I217)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F217+ProyDda!E$24*DdaAñoBase!$G217+ProyDda!E$25*DdaAñoBase!$H217+ProyDda!E$26*DdaAñoBase!$I217)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F217+ProyDda!F$24*DdaAñoBase!$G217+ProyDda!F$25*DdaAñoBase!$H217+ProyDda!F$26*DdaAñoBase!$I217)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F217+ProyDda!G$24*DdaAñoBase!$G217+ProyDda!G$25*DdaAñoBase!$H217+ProyDda!G$26*DdaAñoBase!$I217)","v":0},null,{"$f":"+Clientes!H220*0.01*12","v":0},{"$f":"+Clientes!I220*0.01*12","v":0},{"$f":"+Clientes!J220*0.01*12","v":0},{"$f":"+Clientes!K220*0.01*12","v":0},{"$f":"+Clientes!L220*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I217*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I217*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I217*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I217*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I217*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z220:AC220,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A218","v":"X1D_2 (10,001-30,000)"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F218+ProyDda!B$24*DdaAñoBase!$G218+ProyDda!B$25*DdaAñoBase!$H218+ProyDda!B$26*DdaAñoBase!$I218)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F218+ProyDda!C$24*DdaAñoBase!$G218+ProyDda!C$25*DdaAñoBase!$H218+ProyDda!C$26*DdaAñoBase!$I218)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F218+ProyDda!D$24*DdaAñoBase!$G218+ProyDda!D$25*DdaAñoBase!$H218+ProyDda!D$26*DdaAñoBase!$I218)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F218+ProyDda!E$24*DdaAñoBase!$G218+ProyDda!E$25*DdaAñoBase!$H218+ProyDda!E$26*DdaAñoBase!$I218)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F218+ProyDda!F$24*DdaAñoBase!$G218+ProyDda!F$25*DdaAñoBase!$H218+ProyDda!F$26*DdaAñoBase!$I218)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F218+ProyDda!G$24*DdaAñoBase!$G218+ProyDda!G$25*DdaAñoBase!$H218+ProyDda!G$26*DdaAñoBase!$I218)","v":0},null,{"$f":"+Clientes!H221*0.01*12","v":0},{"$f":"+Clientes!I221*0.01*12","v":0},{"$f":"+Clientes!J221*0.01*12","v":0},{"$f":"+Clientes!K221*0.01*12","v":0},{"$f":"+Clientes!L221*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I218*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I218*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I218*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I218*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I218*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z221:AC221,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A219","v":"X1D_2 Regular"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F219+ProyDda!B$24*DdaAñoBase!$G219+ProyDda!B$25*DdaAñoBase!$H219+ProyDda!B$26*DdaAñoBase!$I219)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F219+ProyDda!C$24*DdaAñoBase!$G219+ProyDda!C$25*DdaAñoBase!$H219+ProyDda!C$26*DdaAñoBase!$I219)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F219+ProyDda!D$24*DdaAñoBase!$G219+ProyDda!D$25*DdaAñoBase!$H219+ProyDda!D$26*DdaAñoBase!$I219)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F219+ProyDda!E$24*DdaAñoBase!$G219+ProyDda!E$25*DdaAñoBase!$H219+ProyDda!E$26*DdaAñoBase!$I219)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F219+ProyDda!F$24*DdaAñoBase!$G219+ProyDda!F$25*DdaAñoBase!$H219+ProyDda!F$26*DdaAñoBase!$I219)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F219+ProyDda!G$24*DdaAñoBase!$G219+ProyDda!G$25*DdaAñoBase!$H219+ProyDda!G$26*DdaAñoBase!$I219)","v":0},null,{"$f":"+Clientes!H222*0.01*12","v":0},{"$f":"+Clientes!I222*0.01*12","v":0},{"$f":"+Clientes!J222*0.01*12","v":0},{"$f":"+Clientes!K222*0.01*12","v":0},{"$f":"+Clientes!L222*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I219*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I219*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I219*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I219*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I219*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z222:AC222,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A220","v":"X1D_2 Agro"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F220+ProyDda!B$24*DdaAñoBase!$G220+ProyDda!B$25*DdaAñoBase!$H220+ProyDda!B$26*DdaAñoBase!$I220)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F220+ProyDda!C$24*DdaAñoBase!$G220+ProyDda!C$25*DdaAñoBase!$H220+ProyDda!C$26*DdaAñoBase!$I220)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F220+ProyDda!D$24*DdaAñoBase!$G220+ProyDda!D$25*DdaAñoBase!$H220+ProyDda!D$26*DdaAñoBase!$I220)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F220+ProyDda!E$24*DdaAñoBase!$G220+ProyDda!E$25*DdaAñoBase!$H220+ProyDda!E$26*DdaAñoBase!$I220)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F220+ProyDda!F$24*DdaAñoBase!$G220+ProyDda!F$25*DdaAñoBase!$H220+ProyDda!F$26*DdaAñoBase!$I220)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F220+ProyDda!G$24*DdaAñoBase!$G220+ProyDda!G$25*DdaAñoBase!$H220+ProyDda!G$26*DdaAñoBase!$I220)","v":0},null,{"$f":"+Clientes!H223*0.01*12","v":0},{"$f":"+Clientes!I223*0.01*12","v":0},{"$f":"+Clientes!J223*0.01*12","v":0},{"$f":"+Clientes!K223*0.01*12","v":0},{"$f":"+Clientes!L223*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I220*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I220*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I220*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I220*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I220*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z223:AC223,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A221","v":"X1D_2 Jub. 1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F221+ProyDda!B$24*DdaAñoBase!$G221+ProyDda!B$25*DdaAñoBase!$H221+ProyDda!B$26*DdaAñoBase!$I221)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F221+ProyDda!C$24*DdaAñoBase!$G221+ProyDda!C$25*DdaAñoBase!$H221+ProyDda!C$26*DdaAñoBase!$I221)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F221+ProyDda!D$24*DdaAñoBase!$G221+ProyDda!D$25*DdaAñoBase!$H221+ProyDda!D$26*DdaAñoBase!$I221)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F221+ProyDda!E$24*DdaAñoBase!$G221+ProyDda!E$25*DdaAñoBase!$H221+ProyDda!E$26*DdaAñoBase!$I221)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F221+ProyDda!F$24*DdaAñoBase!$G221+ProyDda!F$25*DdaAñoBase!$H221+ProyDda!F$26*DdaAñoBase!$I221)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F221+ProyDda!G$24*DdaAñoBase!$G221+ProyDda!G$25*DdaAñoBase!$H221+ProyDda!G$26*DdaAñoBase!$I221)","v":0},null,{"$f":"+Clientes!H224*0.01*12","v":0},{"$f":"+Clientes!I224*0.01*12","v":0},{"$f":"+Clientes!J224*0.01*12","v":0},{"$f":"+Clientes!K224*0.01*12","v":0},{"$f":"+Clientes!L224*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I221*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I221*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I221*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I221*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I221*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z224:AC224,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A222","v":"X1D_2 Jub. 2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F222+ProyDda!B$24*DdaAñoBase!$G222+ProyDda!B$25*DdaAñoBase!$H222+ProyDda!B$26*DdaAñoBase!$I222)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F222+ProyDda!C$24*DdaAñoBase!$G222+ProyDda!C$25*DdaAñoBase!$H222+ProyDda!C$26*DdaAñoBase!$I222)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F222+ProyDda!D$24*DdaAñoBase!$G222+ProyDda!D$25*DdaAñoBase!$H222+ProyDda!D$26*DdaAñoBase!$I222)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F222+ProyDda!E$24*DdaAñoBase!$G222+ProyDda!E$25*DdaAñoBase!$H222+ProyDda!E$26*DdaAñoBase!$I222)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F222+ProyDda!F$24*DdaAñoBase!$G222+ProyDda!F$25*DdaAñoBase!$H222+ProyDda!F$26*DdaAñoBase!$I222)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F222+ProyDda!G$24*DdaAñoBase!$G222+ProyDda!G$25*DdaAñoBase!$H222+ProyDda!G$26*DdaAñoBase!$I222)","v":0},null,{"$f":"+Clientes!H225*0.01*12","v":0},{"$f":"+Clientes!I225*0.01*12","v":0},{"$f":"+Clientes!J225*0.01*12","v":0},{"$f":"+Clientes!K225*0.01*12","v":0},{"$f":"+Clientes!L225*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I222*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I222*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I222*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I222*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I222*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z225:AC225,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A223","v":"X1D_2 Político"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F223+ProyDda!B$24*DdaAñoBase!$G223+ProyDda!B$25*DdaAñoBase!$H223+ProyDda!B$26*DdaAñoBase!$I223)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F223+ProyDda!C$24*DdaAñoBase!$G223+ProyDda!C$25*DdaAñoBase!$H223+ProyDda!C$26*DdaAñoBase!$I223)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F223+ProyDda!D$24*DdaAñoBase!$G223+ProyDda!D$25*DdaAñoBase!$H223+ProyDda!D$26*DdaAñoBase!$I223)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F223+ProyDda!E$24*DdaAñoBase!$G223+ProyDda!E$25*DdaAñoBase!$H223+ProyDda!E$26*DdaAñoBase!$I223)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F223+ProyDda!F$24*DdaAñoBase!$G223+ProyDda!F$25*DdaAñoBase!$H223+ProyDda!F$26*DdaAñoBase!$I223)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F223+ProyDda!G$24*DdaAñoBase!$G223+ProyDda!G$25*DdaAñoBase!$H223+ProyDda!G$26*DdaAñoBase!$I223)","v":0},null,{"$f":"+Clientes!H226*0.01*12","v":0},{"$f":"+Clientes!I226*0.01*12","v":0},{"$f":"+Clientes!J226*0.01*12","v":0},{"$f":"+Clientes!K226*0.01*12","v":0},{"$f":"+Clientes!L226*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I223*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I223*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I223*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I223*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I223*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z226:AC226,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A224","v":"X1D_2 x1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F224+ProyDda!B$24*DdaAñoBase!$G224+ProyDda!B$25*DdaAñoBase!$H224+ProyDda!B$26*DdaAñoBase!$I224)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F224+ProyDda!C$24*DdaAñoBase!$G224+ProyDda!C$25*DdaAñoBase!$H224+ProyDda!C$26*DdaAñoBase!$I224)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F224+ProyDda!D$24*DdaAñoBase!$G224+ProyDda!D$25*DdaAñoBase!$H224+ProyDda!D$26*DdaAñoBase!$I224)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F224+ProyDda!E$24*DdaAñoBase!$G224+ProyDda!E$25*DdaAñoBase!$H224+ProyDda!E$26*DdaAñoBase!$I224)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F224+ProyDda!F$24*DdaAñoBase!$G224+ProyDda!F$25*DdaAñoBase!$H224+ProyDda!F$26*DdaAñoBase!$I224)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F224+ProyDda!G$24*DdaAñoBase!$G224+ProyDda!G$25*DdaAñoBase!$H224+ProyDda!G$26*DdaAñoBase!$I224)","v":0},null,{"$f":"+Clientes!H227*0.01*12","v":0},{"$f":"+Clientes!I227*0.01*12","v":0},{"$f":"+Clientes!J227*0.01*12","v":0},{"$f":"+Clientes!K227*0.01*12","v":0},{"$f":"+Clientes!L227*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I224*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I224*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I224*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I224*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I224*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z227:AC227,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A225","v":"X1D_2 x2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F225+ProyDda!B$24*DdaAñoBase!$G225+ProyDda!B$25*DdaAñoBase!$H225+ProyDda!B$26*DdaAñoBase!$I225)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F225+ProyDda!C$24*DdaAñoBase!$G225+ProyDda!C$25*DdaAñoBase!$H225+ProyDda!C$26*DdaAñoBase!$I225)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F225+ProyDda!D$24*DdaAñoBase!$G225+ProyDda!D$25*DdaAñoBase!$H225+ProyDda!D$26*DdaAñoBase!$I225)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F225+ProyDda!E$24*DdaAñoBase!$G225+ProyDda!E$25*DdaAñoBase!$H225+ProyDda!E$26*DdaAñoBase!$I225)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F225+ProyDda!F$24*DdaAñoBase!$G225+ProyDda!F$25*DdaAñoBase!$H225+ProyDda!F$26*DdaAñoBase!$I225)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F225+ProyDda!G$24*DdaAñoBase!$G225+ProyDda!G$25*DdaAñoBase!$H225+ProyDda!G$26*DdaAñoBase!$I225)","v":0},null,{"$f":"+Clientes!H228*0.01*12","v":0},{"$f":"+Clientes!I228*0.01*12","v":0},{"$f":"+Clientes!J228*0.01*12","v":0},{"$f":"+Clientes!K228*0.01*12","v":0},{"$f":"+Clientes!L228*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I225*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I225*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I225*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I225*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I225*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z228:AC228,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A226","v":"X1D_2 Discap."},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F226+ProyDda!B$24*DdaAñoBase!$G226+ProyDda!B$25*DdaAñoBase!$H226+ProyDda!B$26*DdaAñoBase!$I226)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F226+ProyDda!C$24*DdaAñoBase!$G226+ProyDda!C$25*DdaAñoBase!$H226+ProyDda!C$26*DdaAñoBase!$I226)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F226+ProyDda!D$24*DdaAñoBase!$G226+ProyDda!D$25*DdaAñoBase!$H226+ProyDda!D$26*DdaAñoBase!$I226)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F226+ProyDda!E$24*DdaAñoBase!$G226+ProyDda!E$25*DdaAñoBase!$H226+ProyDda!E$26*DdaAñoBase!$I226)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F226+ProyDda!F$24*DdaAñoBase!$G226+ProyDda!F$25*DdaAñoBase!$H226+ProyDda!F$26*DdaAñoBase!$I226)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F226+ProyDda!G$24*DdaAñoBase!$G226+ProyDda!G$25*DdaAñoBase!$H226+ProyDda!G$26*DdaAñoBase!$I226)","v":0},null,{"$f":"+Clientes!H229*0.01*12","v":0},{"$f":"+Clientes!I229*0.01*12","v":0},{"$f":"+Clientes!J229*0.01*12","v":0},{"$f":"+Clientes!K229*0.01*12","v":0},{"$f":"+Clientes!L229*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I226*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I226*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I226*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I226*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I226*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z229:AC229,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A227","v":"X1D_2 Discapacitados 601-más"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F227+ProyDda!B$24*DdaAñoBase!$G227+ProyDda!B$25*DdaAñoBase!$H227+ProyDda!B$26*DdaAñoBase!$I227)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F227+ProyDda!C$24*DdaAñoBase!$G227+ProyDda!C$25*DdaAñoBase!$H227+ProyDda!C$26*DdaAñoBase!$I227)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F227+ProyDda!D$24*DdaAñoBase!$G227+ProyDda!D$25*DdaAñoBase!$H227+ProyDda!D$26*DdaAñoBase!$I227)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F227+ProyDda!E$24*DdaAñoBase!$G227+ProyDda!E$25*DdaAñoBase!$H227+ProyDda!E$26*DdaAñoBase!$I227)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F227+ProyDda!F$24*DdaAñoBase!$G227+ProyDda!F$25*DdaAñoBase!$H227+ProyDda!F$26*DdaAñoBase!$I227)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F227+ProyDda!G$24*DdaAñoBase!$G227+ProyDda!G$25*DdaAñoBase!$H227+ProyDda!G$26*DdaAñoBase!$I227)","v":0},null,{"$f":"+Clientes!H230*0.01*12","v":0},{"$f":"+Clientes!I230*0.01*12","v":0},{"$f":"+Clientes!J230*0.01*12","v":0},{"$f":"+Clientes!K230*0.01*12","v":0},{"$f":"+Clientes!L230*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I227*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I227*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I227*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I227*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I227*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z230:AC230,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A228","v":"X1D_2 Cruz Roja"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F228+ProyDda!B$24*DdaAñoBase!$G228+ProyDda!B$25*DdaAñoBase!$H228+ProyDda!B$26*DdaAñoBase!$I228)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F228+ProyDda!C$24*DdaAñoBase!$G228+ProyDda!C$25*DdaAñoBase!$H228+ProyDda!C$26*DdaAñoBase!$I228)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F228+ProyDda!D$24*DdaAñoBase!$G228+ProyDda!D$25*DdaAñoBase!$H228+ProyDda!D$26*DdaAñoBase!$I228)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F228+ProyDda!E$24*DdaAñoBase!$G228+ProyDda!E$25*DdaAñoBase!$H228+ProyDda!E$26*DdaAñoBase!$I228)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F228+ProyDda!F$24*DdaAñoBase!$G228+ProyDda!F$25*DdaAñoBase!$H228+ProyDda!F$26*DdaAñoBase!$I228)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F228+ProyDda!G$24*DdaAñoBase!$G228+ProyDda!G$25*DdaAñoBase!$H228+ProyDda!G$26*DdaAñoBase!$I228)","v":0},null,{"$f":"+Clientes!H231*0.01*12","v":0},{"$f":"+Clientes!I231*0.01*12","v":0},{"$f":"+Clientes!J231*0.01*12","v":0},{"$f":"+Clientes!K231*0.01*12","v":0},{"$f":"+Clientes!L231*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I228*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I228*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I228*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I228*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I228*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z231:AC231,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A229","v":"X1D_3 (30,001-50,000)"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F229+ProyDda!B$24*DdaAñoBase!$G229+ProyDda!B$25*DdaAñoBase!$H229+ProyDda!B$26*DdaAñoBase!$I229)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F229+ProyDda!C$24*DdaAñoBase!$G229+ProyDda!C$25*DdaAñoBase!$H229+ProyDda!C$26*DdaAñoBase!$I229)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F229+ProyDda!D$24*DdaAñoBase!$G229+ProyDda!D$25*DdaAñoBase!$H229+ProyDda!D$26*DdaAñoBase!$I229)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F229+ProyDda!E$24*DdaAñoBase!$G229+ProyDda!E$25*DdaAñoBase!$H229+ProyDda!E$26*DdaAñoBase!$I229)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F229+ProyDda!F$24*DdaAñoBase!$G229+ProyDda!F$25*DdaAñoBase!$H229+ProyDda!F$26*DdaAñoBase!$I229)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F229+ProyDda!G$24*DdaAñoBase!$G229+ProyDda!G$25*DdaAñoBase!$H229+ProyDda!G$26*DdaAñoBase!$I229)","v":0},null,{"$f":"+Clientes!H232*0.01*12","v":0},{"$f":"+Clientes!I232*0.01*12","v":0},{"$f":"+Clientes!J232*0.01*12","v":0},{"$f":"+Clientes!K232*0.01*12","v":0},{"$f":"+Clientes!L232*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I229*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I229*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I229*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I229*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I229*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z232:AC232,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A230","v":"X1D_3 Regular"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F230+ProyDda!B$24*DdaAñoBase!$G230+ProyDda!B$25*DdaAñoBase!$H230+ProyDda!B$26*DdaAñoBase!$I230)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F230+ProyDda!C$24*DdaAñoBase!$G230+ProyDda!C$25*DdaAñoBase!$H230+ProyDda!C$26*DdaAñoBase!$I230)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F230+ProyDda!D$24*DdaAñoBase!$G230+ProyDda!D$25*DdaAñoBase!$H230+ProyDda!D$26*DdaAñoBase!$I230)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F230+ProyDda!E$24*DdaAñoBase!$G230+ProyDda!E$25*DdaAñoBase!$H230+ProyDda!E$26*DdaAñoBase!$I230)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F230+ProyDda!F$24*DdaAñoBase!$G230+ProyDda!F$25*DdaAñoBase!$H230+ProyDda!F$26*DdaAñoBase!$I230)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F230+ProyDda!G$24*DdaAñoBase!$G230+ProyDda!G$25*DdaAñoBase!$H230+ProyDda!G$26*DdaAñoBase!$I230)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I230*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I230*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I230*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I230*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I230*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z233:AC233,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A231","v":"X1D_3 Agro"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F231+ProyDda!B$24*DdaAñoBase!$G231+ProyDda!B$25*DdaAñoBase!$H231+ProyDda!B$26*DdaAñoBase!$I231)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F231+ProyDda!C$24*DdaAñoBase!$G231+ProyDda!C$25*DdaAñoBase!$H231+ProyDda!C$26*DdaAñoBase!$I231)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F231+ProyDda!D$24*DdaAñoBase!$G231+ProyDda!D$25*DdaAñoBase!$H231+ProyDda!D$26*DdaAñoBase!$I231)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F231+ProyDda!E$24*DdaAñoBase!$G231+ProyDda!E$25*DdaAñoBase!$H231+ProyDda!E$26*DdaAñoBase!$I231)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F231+ProyDda!F$24*DdaAñoBase!$G231+ProyDda!F$25*DdaAñoBase!$H231+ProyDda!F$26*DdaAñoBase!$I231)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F231+ProyDda!G$24*DdaAñoBase!$G231+ProyDda!G$25*DdaAñoBase!$H231+ProyDda!G$26*DdaAñoBase!$I231)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I231*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I231*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I231*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I231*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I231*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z234:AC234,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A232","v":"X1D_3 Jub. 1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F232+ProyDda!B$24*DdaAñoBase!$G232+ProyDda!B$25*DdaAñoBase!$H232+ProyDda!B$26*DdaAñoBase!$I232)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F232+ProyDda!C$24*DdaAñoBase!$G232+ProyDda!C$25*DdaAñoBase!$H232+ProyDda!C$26*DdaAñoBase!$I232)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F232+ProyDda!D$24*DdaAñoBase!$G232+ProyDda!D$25*DdaAñoBase!$H232+ProyDda!D$26*DdaAñoBase!$I232)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F232+ProyDda!E$24*DdaAñoBase!$G232+ProyDda!E$25*DdaAñoBase!$H232+ProyDda!E$26*DdaAñoBase!$I232)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F232+ProyDda!F$24*DdaAñoBase!$G232+ProyDda!F$25*DdaAñoBase!$H232+ProyDda!F$26*DdaAñoBase!$I232)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F232+ProyDda!G$24*DdaAñoBase!$G232+ProyDda!G$25*DdaAñoBase!$H232+ProyDda!G$26*DdaAñoBase!$I232)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I232*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I232*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I232*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I232*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I232*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z235:AC235,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A233","v":"X1D_3 Jub. 2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F233+ProyDda!B$24*DdaAñoBase!$G233+ProyDda!B$25*DdaAñoBase!$H233+ProyDda!B$26*DdaAñoBase!$I233)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F233+ProyDda!C$24*DdaAñoBase!$G233+ProyDda!C$25*DdaAñoBase!$H233+ProyDda!C$26*DdaAñoBase!$I233)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F233+ProyDda!D$24*DdaAñoBase!$G233+ProyDda!D$25*DdaAñoBase!$H233+ProyDda!D$26*DdaAñoBase!$I233)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F233+ProyDda!E$24*DdaAñoBase!$G233+ProyDda!E$25*DdaAñoBase!$H233+ProyDda!E$26*DdaAñoBase!$I233)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F233+ProyDda!F$24*DdaAñoBase!$G233+ProyDda!F$25*DdaAñoBase!$H233+ProyDda!F$26*DdaAñoBase!$I233)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F233+ProyDda!G$24*DdaAñoBase!$G233+ProyDda!G$25*DdaAñoBase!$H233+ProyDda!G$26*DdaAñoBase!$I233)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I233*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I233*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I233*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I233*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I233*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z236:AC236,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A234","v":"X1D_3 Político"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F234+ProyDda!B$24*DdaAñoBase!$G234+ProyDda!B$25*DdaAñoBase!$H234+ProyDda!B$26*DdaAñoBase!$I234)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F234+ProyDda!C$24*DdaAñoBase!$G234+ProyDda!C$25*DdaAñoBase!$H234+ProyDda!C$26*DdaAñoBase!$I234)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F234+ProyDda!D$24*DdaAñoBase!$G234+ProyDda!D$25*DdaAñoBase!$H234+ProyDda!D$26*DdaAñoBase!$I234)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F234+ProyDda!E$24*DdaAñoBase!$G234+ProyDda!E$25*DdaAñoBase!$H234+ProyDda!E$26*DdaAñoBase!$I234)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F234+ProyDda!F$24*DdaAñoBase!$G234+ProyDda!F$25*DdaAñoBase!$H234+ProyDda!F$26*DdaAñoBase!$I234)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F234+ProyDda!G$24*DdaAñoBase!$G234+ProyDda!G$25*DdaAñoBase!$H234+ProyDda!G$26*DdaAñoBase!$I234)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I234*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I234*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I234*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I234*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I234*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z237:AC237,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A235","v":"X1D_3 x1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F235+ProyDda!B$24*DdaAñoBase!$G235+ProyDda!B$25*DdaAñoBase!$H235+ProyDda!B$26*DdaAñoBase!$I235)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F235+ProyDda!C$24*DdaAñoBase!$G235+ProyDda!C$25*DdaAñoBase!$H235+ProyDda!C$26*DdaAñoBase!$I235)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F235+ProyDda!D$24*DdaAñoBase!$G235+ProyDda!D$25*DdaAñoBase!$H235+ProyDda!D$26*DdaAñoBase!$I235)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F235+ProyDda!E$24*DdaAñoBase!$G235+ProyDda!E$25*DdaAñoBase!$H235+ProyDda!E$26*DdaAñoBase!$I235)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F235+ProyDda!F$24*DdaAñoBase!$G235+ProyDda!F$25*DdaAñoBase!$H235+ProyDda!F$26*DdaAñoBase!$I235)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F235+ProyDda!G$24*DdaAñoBase!$G235+ProyDda!G$25*DdaAñoBase!$H235+ProyDda!G$26*DdaAñoBase!$I235)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I235*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I235*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I235*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I235*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I235*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z238:AC238,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A236","v":"X1D_3 x2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F236+ProyDda!B$24*DdaAñoBase!$G236+ProyDda!B$25*DdaAñoBase!$H236+ProyDda!B$26*DdaAñoBase!$I236)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F236+ProyDda!C$24*DdaAñoBase!$G236+ProyDda!C$25*DdaAñoBase!$H236+ProyDda!C$26*DdaAñoBase!$I236)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F236+ProyDda!D$24*DdaAñoBase!$G236+ProyDda!D$25*DdaAñoBase!$H236+ProyDda!D$26*DdaAñoBase!$I236)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F236+ProyDda!E$24*DdaAñoBase!$G236+ProyDda!E$25*DdaAñoBase!$H236+ProyDda!E$26*DdaAñoBase!$I236)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F236+ProyDda!F$24*DdaAñoBase!$G236+ProyDda!F$25*DdaAñoBase!$H236+ProyDda!F$26*DdaAñoBase!$I236)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F236+ProyDda!G$24*DdaAñoBase!$G236+ProyDda!G$25*DdaAñoBase!$H236+ProyDda!G$26*DdaAñoBase!$I236)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I236*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I236*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I236*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I236*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I236*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z239:AC239,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A237","v":"X1D_3 Discap."},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F237+ProyDda!B$24*DdaAñoBase!$G237+ProyDda!B$25*DdaAñoBase!$H237+ProyDda!B$26*DdaAñoBase!$I237)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F237+ProyDda!C$24*DdaAñoBase!$G237+ProyDda!C$25*DdaAñoBase!$H237+ProyDda!C$26*DdaAñoBase!$I237)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F237+ProyDda!D$24*DdaAñoBase!$G237+ProyDda!D$25*DdaAñoBase!$H237+ProyDda!D$26*DdaAñoBase!$I237)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F237+ProyDda!E$24*DdaAñoBase!$G237+ProyDda!E$25*DdaAñoBase!$H237+ProyDda!E$26*DdaAñoBase!$I237)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F237+ProyDda!F$24*DdaAñoBase!$G237+ProyDda!F$25*DdaAñoBase!$H237+ProyDda!F$26*DdaAñoBase!$I237)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F237+ProyDda!G$24*DdaAñoBase!$G237+ProyDda!G$25*DdaAñoBase!$H237+ProyDda!G$26*DdaAñoBase!$I237)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I237*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I237*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I237*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I237*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I237*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z240:AC240,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A238","v":"X1D_3 Discapacitados 601-más"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F238+ProyDda!B$24*DdaAñoBase!$G238+ProyDda!B$25*DdaAñoBase!$H238+ProyDda!B$26*DdaAñoBase!$I238)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F238+ProyDda!C$24*DdaAñoBase!$G238+ProyDda!C$25*DdaAñoBase!$H238+ProyDda!C$26*DdaAñoBase!$I238)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F238+ProyDda!D$24*DdaAñoBase!$G238+ProyDda!D$25*DdaAñoBase!$H238+ProyDda!D$26*DdaAñoBase!$I238)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F238+ProyDda!E$24*DdaAñoBase!$G238+ProyDda!E$25*DdaAñoBase!$H238+ProyDda!E$26*DdaAñoBase!$I238)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F238+ProyDda!F$24*DdaAñoBase!$G238+ProyDda!F$25*DdaAñoBase!$H238+ProyDda!F$26*DdaAñoBase!$I238)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F238+ProyDda!G$24*DdaAñoBase!$G238+ProyDda!G$25*DdaAñoBase!$H238+ProyDda!G$26*DdaAñoBase!$I238)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I238*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I238*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I238*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I238*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I238*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z241:AC241,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A239","v":"X1D_3 Cruz Roja"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F239+ProyDda!B$24*DdaAñoBase!$G239+ProyDda!B$25*DdaAñoBase!$H239+ProyDda!B$26*DdaAñoBase!$I239)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F239+ProyDda!C$24*DdaAñoBase!$G239+ProyDda!C$25*DdaAñoBase!$H239+ProyDda!C$26*DdaAñoBase!$I239)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F239+ProyDda!D$24*DdaAñoBase!$G239+ProyDda!D$25*DdaAñoBase!$H239+ProyDda!D$26*DdaAñoBase!$I239)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F239+ProyDda!E$24*DdaAñoBase!$G239+ProyDda!E$25*DdaAñoBase!$H239+ProyDda!E$26*DdaAñoBase!$I239)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F239+ProyDda!F$24*DdaAñoBase!$G239+ProyDda!F$25*DdaAñoBase!$H239+ProyDda!F$26*DdaAñoBase!$I239)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F239+ProyDda!G$24*DdaAñoBase!$G239+ProyDda!G$25*DdaAñoBase!$H239+ProyDda!G$26*DdaAñoBase!$I239)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I239*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I239*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I239*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I239*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I239*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z242:AC242,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A240","v":"X1D_4 (50,001-más)"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F240+ProyDda!B$24*DdaAñoBase!$G240+ProyDda!B$25*DdaAñoBase!$H240+ProyDda!B$26*DdaAñoBase!$I240)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F240+ProyDda!C$24*DdaAñoBase!$G240+ProyDda!C$25*DdaAñoBase!$H240+ProyDda!C$26*DdaAñoBase!$I240)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F240+ProyDda!D$24*DdaAñoBase!$G240+ProyDda!D$25*DdaAñoBase!$H240+ProyDda!D$26*DdaAñoBase!$I240)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F240+ProyDda!E$24*DdaAñoBase!$G240+ProyDda!E$25*DdaAñoBase!$H240+ProyDda!E$26*DdaAñoBase!$I240)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F240+ProyDda!F$24*DdaAñoBase!$G240+ProyDda!F$25*DdaAñoBase!$H240+ProyDda!F$26*DdaAñoBase!$I240)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F240+ProyDda!G$24*DdaAñoBase!$G240+ProyDda!G$25*DdaAñoBase!$H240+ProyDda!G$26*DdaAñoBase!$I240)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I240*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I240*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I240*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I240*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I240*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z243:AC243,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A241","v":"X1D_4 Regular"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F241+ProyDda!B$24*DdaAñoBase!$G241+ProyDda!B$25*DdaAñoBase!$H241+ProyDda!B$26*DdaAñoBase!$I241)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F241+ProyDda!C$24*DdaAñoBase!$G241+ProyDda!C$25*DdaAñoBase!$H241+ProyDda!C$26*DdaAñoBase!$I241)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F241+ProyDda!D$24*DdaAñoBase!$G241+ProyDda!D$25*DdaAñoBase!$H241+ProyDda!D$26*DdaAñoBase!$I241)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F241+ProyDda!E$24*DdaAñoBase!$G241+ProyDda!E$25*DdaAñoBase!$H241+ProyDda!E$26*DdaAñoBase!$I241)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F241+ProyDda!F$24*DdaAñoBase!$G241+ProyDda!F$25*DdaAñoBase!$H241+ProyDda!F$26*DdaAñoBase!$I241)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F241+ProyDda!G$24*DdaAñoBase!$G241+ProyDda!G$25*DdaAñoBase!$H241+ProyDda!G$26*DdaAñoBase!$I241)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I241*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I241*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I241*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I241*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I241*ProyDda!G$26","v":0},null,{"$f":"+G244-M244-S244","v":0},0,0,0,0,{"$f":"+SUMPRODUCT(Z244:AC244,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A242","v":"X1D_4 Agro"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F242+ProyDda!B$24*DdaAñoBase!$G242+ProyDda!B$25*DdaAñoBase!$H242+ProyDda!B$26*DdaAñoBase!$I242)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F242+ProyDda!C$24*DdaAñoBase!$G242+ProyDda!C$25*DdaAñoBase!$H242+ProyDda!C$26*DdaAñoBase!$I242)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F242+ProyDda!D$24*DdaAñoBase!$G242+ProyDda!D$25*DdaAñoBase!$H242+ProyDda!D$26*DdaAñoBase!$I242)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F242+ProyDda!E$24*DdaAñoBase!$G242+ProyDda!E$25*DdaAñoBase!$H242+ProyDda!E$26*DdaAñoBase!$I242)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F242+ProyDda!F$24*DdaAñoBase!$G242+ProyDda!F$25*DdaAñoBase!$H242+ProyDda!F$26*DdaAñoBase!$I242)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F242+ProyDda!G$24*DdaAñoBase!$G242+ProyDda!G$25*DdaAñoBase!$H242+ProyDda!G$26*DdaAñoBase!$I242)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I242*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I242*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I242*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I242*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I242*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z245:AC245,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A243","v":"X1D_4 Jub. 1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F243+ProyDda!B$24*DdaAñoBase!$G243+ProyDda!B$25*DdaAñoBase!$H243+ProyDda!B$26*DdaAñoBase!$I243)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F243+ProyDda!C$24*DdaAñoBase!$G243+ProyDda!C$25*DdaAñoBase!$H243+ProyDda!C$26*DdaAñoBase!$I243)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F243+ProyDda!D$24*DdaAñoBase!$G243+ProyDda!D$25*DdaAñoBase!$H243+ProyDda!D$26*DdaAñoBase!$I243)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F243+ProyDda!E$24*DdaAñoBase!$G243+ProyDda!E$25*DdaAñoBase!$H243+ProyDda!E$26*DdaAñoBase!$I243)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F243+ProyDda!F$24*DdaAñoBase!$G243+ProyDda!F$25*DdaAñoBase!$H243+ProyDda!F$26*DdaAñoBase!$I243)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F243+ProyDda!G$24*DdaAñoBase!$G243+ProyDda!G$25*DdaAñoBase!$H243+ProyDda!G$26*DdaAñoBase!$I243)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I243*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I243*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I243*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I243*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I243*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z246:AC246,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A244","v":"X1D_4 Jub. 2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F244+ProyDda!B$24*DdaAñoBase!$G244+ProyDda!B$25*DdaAñoBase!$H244+ProyDda!B$26*DdaAñoBase!$I244)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F244+ProyDda!C$24*DdaAñoBase!$G244+ProyDda!C$25*DdaAñoBase!$H244+ProyDda!C$26*DdaAñoBase!$I244)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F244+ProyDda!D$24*DdaAñoBase!$G244+ProyDda!D$25*DdaAñoBase!$H244+ProyDda!D$26*DdaAñoBase!$I244)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F244+ProyDda!E$24*DdaAñoBase!$G244+ProyDda!E$25*DdaAñoBase!$H244+ProyDda!E$26*DdaAñoBase!$I244)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F244+ProyDda!F$24*DdaAñoBase!$G244+ProyDda!F$25*DdaAñoBase!$H244+ProyDda!F$26*DdaAñoBase!$I244)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F244+ProyDda!G$24*DdaAñoBase!$G244+ProyDda!G$25*DdaAñoBase!$H244+ProyDda!G$26*DdaAñoBase!$I244)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I244*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I244*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I244*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I244*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I244*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z247:AC247,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A245","v":"X1D_4 Político"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F245+ProyDda!B$24*DdaAñoBase!$G245+ProyDda!B$25*DdaAñoBase!$H245+ProyDda!B$26*DdaAñoBase!$I245)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F245+ProyDda!C$24*DdaAñoBase!$G245+ProyDda!C$25*DdaAñoBase!$H245+ProyDda!C$26*DdaAñoBase!$I245)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F245+ProyDda!D$24*DdaAñoBase!$G245+ProyDda!D$25*DdaAñoBase!$H245+ProyDda!D$26*DdaAñoBase!$I245)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F245+ProyDda!E$24*DdaAñoBase!$G245+ProyDda!E$25*DdaAñoBase!$H245+ProyDda!E$26*DdaAñoBase!$I245)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F245+ProyDda!F$24*DdaAñoBase!$G245+ProyDda!F$25*DdaAñoBase!$H245+ProyDda!F$26*DdaAñoBase!$I245)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F245+ProyDda!G$24*DdaAñoBase!$G245+ProyDda!G$25*DdaAñoBase!$H245+ProyDda!G$26*DdaAñoBase!$I245)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I245*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I245*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I245*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I245*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I245*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z248:AC248,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A246","v":"X1D_4 x1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F246+ProyDda!B$24*DdaAñoBase!$G246+ProyDda!B$25*DdaAñoBase!$H246+ProyDda!B$26*DdaAñoBase!$I246)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F246+ProyDda!C$24*DdaAñoBase!$G246+ProyDda!C$25*DdaAñoBase!$H246+ProyDda!C$26*DdaAñoBase!$I246)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F246+ProyDda!D$24*DdaAñoBase!$G246+ProyDda!D$25*DdaAñoBase!$H246+ProyDda!D$26*DdaAñoBase!$I246)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F246+ProyDda!E$24*DdaAñoBase!$G246+ProyDda!E$25*DdaAñoBase!$H246+ProyDda!E$26*DdaAñoBase!$I246)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F246+ProyDda!F$24*DdaAñoBase!$G246+ProyDda!F$25*DdaAñoBase!$H246+ProyDda!F$26*DdaAñoBase!$I246)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F246+ProyDda!G$24*DdaAñoBase!$G246+ProyDda!G$25*DdaAñoBase!$H246+ProyDda!G$26*DdaAñoBase!$I246)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I246*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I246*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I246*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I246*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I246*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z249:AC249,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A247","v":"X1D_4 x2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F247+ProyDda!B$24*DdaAñoBase!$G247+ProyDda!B$25*DdaAñoBase!$H247+ProyDda!B$26*DdaAñoBase!$I247)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F247+ProyDda!C$24*DdaAñoBase!$G247+ProyDda!C$25*DdaAñoBase!$H247+ProyDda!C$26*DdaAñoBase!$I247)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F247+ProyDda!D$24*DdaAñoBase!$G247+ProyDda!D$25*DdaAñoBase!$H247+ProyDda!D$26*DdaAñoBase!$I247)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F247+ProyDda!E$24*DdaAñoBase!$G247+ProyDda!E$25*DdaAñoBase!$H247+ProyDda!E$26*DdaAñoBase!$I247)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F247+ProyDda!F$24*DdaAñoBase!$G247+ProyDda!F$25*DdaAñoBase!$H247+ProyDda!F$26*DdaAñoBase!$I247)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F247+ProyDda!G$24*DdaAñoBase!$G247+ProyDda!G$25*DdaAñoBase!$H247+ProyDda!G$26*DdaAñoBase!$I247)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I247*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I247*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I247*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I247*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I247*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z250:AC250,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A248","v":"X1D_4 Discap."},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F248+ProyDda!B$24*DdaAñoBase!$G248+ProyDda!B$25*DdaAñoBase!$H248+ProyDda!B$26*DdaAñoBase!$I248)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F248+ProyDda!C$24*DdaAñoBase!$G248+ProyDda!C$25*DdaAñoBase!$H248+ProyDda!C$26*DdaAñoBase!$I248)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F248+ProyDda!D$24*DdaAñoBase!$G248+ProyDda!D$25*DdaAñoBase!$H248+ProyDda!D$26*DdaAñoBase!$I248)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F248+ProyDda!E$24*DdaAñoBase!$G248+ProyDda!E$25*DdaAñoBase!$H248+ProyDda!E$26*DdaAñoBase!$I248)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F248+ProyDda!F$24*DdaAñoBase!$G248+ProyDda!F$25*DdaAñoBase!$H248+ProyDda!F$26*DdaAñoBase!$I248)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F248+ProyDda!G$24*DdaAñoBase!$G248+ProyDda!G$25*DdaAñoBase!$H248+ProyDda!G$26*DdaAñoBase!$I248)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I248*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I248*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I248*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I248*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I248*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z251:AC251,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A249","v":"X1D_4 Discapacitados 601-más"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F249+ProyDda!B$24*DdaAñoBase!$G249+ProyDda!B$25*DdaAñoBase!$H249+ProyDda!B$26*DdaAñoBase!$I249)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F249+ProyDda!C$24*DdaAñoBase!$G249+ProyDda!C$25*DdaAñoBase!$H249+ProyDda!C$26*DdaAñoBase!$I249)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F249+ProyDda!D$24*DdaAñoBase!$G249+ProyDda!D$25*DdaAñoBase!$H249+ProyDda!D$26*DdaAñoBase!$I249)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F249+ProyDda!E$24*DdaAñoBase!$G249+ProyDda!E$25*DdaAñoBase!$H249+ProyDda!E$26*DdaAñoBase!$I249)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F249+ProyDda!F$24*DdaAñoBase!$G249+ProyDda!F$25*DdaAñoBase!$H249+ProyDda!F$26*DdaAñoBase!$I249)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F249+ProyDda!G$24*DdaAñoBase!$G249+ProyDda!G$25*DdaAñoBase!$H249+ProyDda!G$26*DdaAñoBase!$I249)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I249*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I249*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I249*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I249*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I249*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z252:AC252,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A250","v":"X1D_4 Cruz Roja"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F250+ProyDda!B$24*DdaAñoBase!$G250+ProyDda!B$25*DdaAñoBase!$H250+ProyDda!B$26*DdaAñoBase!$I250)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F250+ProyDda!C$24*DdaAñoBase!$G250+ProyDda!C$25*DdaAñoBase!$H250+ProyDda!C$26*DdaAñoBase!$I250)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F250+ProyDda!D$24*DdaAñoBase!$G250+ProyDda!D$25*DdaAñoBase!$H250+ProyDda!D$26*DdaAñoBase!$I250)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F250+ProyDda!E$24*DdaAñoBase!$G250+ProyDda!E$25*DdaAñoBase!$H250+ProyDda!E$26*DdaAñoBase!$I250)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F250+ProyDda!F$24*DdaAñoBase!$G250+ProyDda!F$25*DdaAñoBase!$H250+ProyDda!F$26*DdaAñoBase!$I250)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F250+ProyDda!G$24*DdaAñoBase!$G250+ProyDda!G$25*DdaAñoBase!$H250+ProyDda!G$26*DdaAñoBase!$I250)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I250*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I250*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I250*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I250*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I250*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z253:AC253,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A251","v":"X1D_5 (xxx)"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F251+ProyDda!B$24*DdaAñoBase!$G251+ProyDda!B$25*DdaAñoBase!$H251+ProyDda!B$26*DdaAñoBase!$I251)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F251+ProyDda!C$24*DdaAñoBase!$G251+ProyDda!C$25*DdaAñoBase!$H251+ProyDda!C$26*DdaAñoBase!$I251)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F251+ProyDda!D$24*DdaAñoBase!$G251+ProyDda!D$25*DdaAñoBase!$H251+ProyDda!D$26*DdaAñoBase!$I251)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F251+ProyDda!E$24*DdaAñoBase!$G251+ProyDda!E$25*DdaAñoBase!$H251+ProyDda!E$26*DdaAñoBase!$I251)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F251+ProyDda!F$24*DdaAñoBase!$G251+ProyDda!F$25*DdaAñoBase!$H251+ProyDda!F$26*DdaAñoBase!$I251)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F251+ProyDda!G$24*DdaAñoBase!$G251+ProyDda!G$25*DdaAñoBase!$H251+ProyDda!G$26*DdaAñoBase!$I251)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I251*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I251*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I251*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I251*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I251*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z254:AC254,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A252","v":"X1D_5 Regular"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F252+ProyDda!B$24*DdaAñoBase!$G252+ProyDda!B$25*DdaAñoBase!$H252+ProyDda!B$26*DdaAñoBase!$I252)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F252+ProyDda!C$24*DdaAñoBase!$G252+ProyDda!C$25*DdaAñoBase!$H252+ProyDda!C$26*DdaAñoBase!$I252)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F252+ProyDda!D$24*DdaAñoBase!$G252+ProyDda!D$25*DdaAñoBase!$H252+ProyDda!D$26*DdaAñoBase!$I252)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F252+ProyDda!E$24*DdaAñoBase!$G252+ProyDda!E$25*DdaAñoBase!$H252+ProyDda!E$26*DdaAñoBase!$I252)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F252+ProyDda!F$24*DdaAñoBase!$G252+ProyDda!F$25*DdaAñoBase!$H252+ProyDda!F$26*DdaAñoBase!$I252)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F252+ProyDda!G$24*DdaAñoBase!$G252+ProyDda!G$25*DdaAñoBase!$H252+ProyDda!G$26*DdaAñoBase!$I252)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I252*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I252*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I252*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I252*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I252*ProyDda!G$26","v":0},null,{"$f":"+G255-M255-S255","v":0},{"$f":"+H255-N255-T255","v":0},{"$f":"+I255-O255-U255","v":0},{"$f":"+J255-P255-V255","v":0},{"$f":"+K255-Q255-W255","v":0},{"$f":"+SUMPRODUCT(Z255:AC255,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A253","v":"X1D_5 Agro"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F253+ProyDda!B$24*DdaAñoBase!$G253+ProyDda!B$25*DdaAñoBase!$H253+ProyDda!B$26*DdaAñoBase!$I253)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F253+ProyDda!C$24*DdaAñoBase!$G253+ProyDda!C$25*DdaAñoBase!$H253+ProyDda!C$26*DdaAñoBase!$I253)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F253+ProyDda!D$24*DdaAñoBase!$G253+ProyDda!D$25*DdaAñoBase!$H253+ProyDda!D$26*DdaAñoBase!$I253)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F253+ProyDda!E$24*DdaAñoBase!$G253+ProyDda!E$25*DdaAñoBase!$H253+ProyDda!E$26*DdaAñoBase!$I253)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F253+ProyDda!F$24*DdaAñoBase!$G253+ProyDda!F$25*DdaAñoBase!$H253+ProyDda!F$26*DdaAñoBase!$I253)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F253+ProyDda!G$24*DdaAñoBase!$G253+ProyDda!G$25*DdaAñoBase!$H253+ProyDda!G$26*DdaAñoBase!$I253)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I253*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I253*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I253*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I253*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I253*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z256:AC256,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A254","v":"X1D_5 Jub. 1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F254+ProyDda!B$24*DdaAñoBase!$G254+ProyDda!B$25*DdaAñoBase!$H254+ProyDda!B$26*DdaAñoBase!$I254)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F254+ProyDda!C$24*DdaAñoBase!$G254+ProyDda!C$25*DdaAñoBase!$H254+ProyDda!C$26*DdaAñoBase!$I254)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F254+ProyDda!D$24*DdaAñoBase!$G254+ProyDda!D$25*DdaAñoBase!$H254+ProyDda!D$26*DdaAñoBase!$I254)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F254+ProyDda!E$24*DdaAñoBase!$G254+ProyDda!E$25*DdaAñoBase!$H254+ProyDda!E$26*DdaAñoBase!$I254)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F254+ProyDda!F$24*DdaAñoBase!$G254+ProyDda!F$25*DdaAñoBase!$H254+ProyDda!F$26*DdaAñoBase!$I254)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F254+ProyDda!G$24*DdaAñoBase!$G254+ProyDda!G$25*DdaAñoBase!$H254+ProyDda!G$26*DdaAñoBase!$I254)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I254*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I254*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I254*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I254*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I254*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z257:AC257,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A255","v":"X1D_5 Jub. 2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F255+ProyDda!B$24*DdaAñoBase!$G255+ProyDda!B$25*DdaAñoBase!$H255+ProyDda!B$26*DdaAñoBase!$I255)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F255+ProyDda!C$24*DdaAñoBase!$G255+ProyDda!C$25*DdaAñoBase!$H255+ProyDda!C$26*DdaAñoBase!$I255)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F255+ProyDda!D$24*DdaAñoBase!$G255+ProyDda!D$25*DdaAñoBase!$H255+ProyDda!D$26*DdaAñoBase!$I255)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F255+ProyDda!E$24*DdaAñoBase!$G255+ProyDda!E$25*DdaAñoBase!$H255+ProyDda!E$26*DdaAñoBase!$I255)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F255+ProyDda!F$24*DdaAñoBase!$G255+ProyDda!F$25*DdaAñoBase!$H255+ProyDda!F$26*DdaAñoBase!$I255)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F255+ProyDda!G$24*DdaAñoBase!$G255+ProyDda!G$25*DdaAñoBase!$H255+ProyDda!G$26*DdaAñoBase!$I255)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I255*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I255*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I255*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I255*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I255*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z258:AC258,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A256","v":"X1D_5 Político"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F256+ProyDda!B$24*DdaAñoBase!$G256+ProyDda!B$25*DdaAñoBase!$H256+ProyDda!B$26*DdaAñoBase!$I256)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F256+ProyDda!C$24*DdaAñoBase!$G256+ProyDda!C$25*DdaAñoBase!$H256+ProyDda!C$26*DdaAñoBase!$I256)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F256+ProyDda!D$24*DdaAñoBase!$G256+ProyDda!D$25*DdaAñoBase!$H256+ProyDda!D$26*DdaAñoBase!$I256)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F256+ProyDda!E$24*DdaAñoBase!$G256+ProyDda!E$25*DdaAñoBase!$H256+ProyDda!E$26*DdaAñoBase!$I256)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F256+ProyDda!F$24*DdaAñoBase!$G256+ProyDda!F$25*DdaAñoBase!$H256+ProyDda!F$26*DdaAñoBase!$I256)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F256+ProyDda!G$24*DdaAñoBase!$G256+ProyDda!G$25*DdaAñoBase!$H256+ProyDda!G$26*DdaAñoBase!$I256)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I256*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I256*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I256*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I256*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I256*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z259:AC259,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A257","v":"X1D_5 x1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F257+ProyDda!B$24*DdaAñoBase!$G257+ProyDda!B$25*DdaAñoBase!$H257+ProyDda!B$26*DdaAñoBase!$I257)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F257+ProyDda!C$24*DdaAñoBase!$G257+ProyDda!C$25*DdaAñoBase!$H257+ProyDda!C$26*DdaAñoBase!$I257)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F257+ProyDda!D$24*DdaAñoBase!$G257+ProyDda!D$25*DdaAñoBase!$H257+ProyDda!D$26*DdaAñoBase!$I257)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F257+ProyDda!E$24*DdaAñoBase!$G257+ProyDda!E$25*DdaAñoBase!$H257+ProyDda!E$26*DdaAñoBase!$I257)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F257+ProyDda!F$24*DdaAñoBase!$G257+ProyDda!F$25*DdaAñoBase!$H257+ProyDda!F$26*DdaAñoBase!$I257)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F257+ProyDda!G$24*DdaAñoBase!$G257+ProyDda!G$25*DdaAñoBase!$H257+ProyDda!G$26*DdaAñoBase!$I257)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I257*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I257*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I257*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I257*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I257*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z260:AC260,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A258","v":"X1D_5 x2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F258+ProyDda!B$24*DdaAñoBase!$G258+ProyDda!B$25*DdaAñoBase!$H258+ProyDda!B$26*DdaAñoBase!$I258)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F258+ProyDda!C$24*DdaAñoBase!$G258+ProyDda!C$25*DdaAñoBase!$H258+ProyDda!C$26*DdaAñoBase!$I258)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F258+ProyDda!D$24*DdaAñoBase!$G258+ProyDda!D$25*DdaAñoBase!$H258+ProyDda!D$26*DdaAñoBase!$I258)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F258+ProyDda!E$24*DdaAñoBase!$G258+ProyDda!E$25*DdaAñoBase!$H258+ProyDda!E$26*DdaAñoBase!$I258)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F258+ProyDda!F$24*DdaAñoBase!$G258+ProyDda!F$25*DdaAñoBase!$H258+ProyDda!F$26*DdaAñoBase!$I258)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F258+ProyDda!G$24*DdaAñoBase!$G258+ProyDda!G$25*DdaAñoBase!$H258+ProyDda!G$26*DdaAñoBase!$I258)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I258*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I258*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I258*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I258*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I258*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z261:AC261,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A259","v":"X1D_5 Discap."},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F259+ProyDda!B$24*DdaAñoBase!$G259+ProyDda!B$25*DdaAñoBase!$H259+ProyDda!B$26*DdaAñoBase!$I259)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F259+ProyDda!C$24*DdaAñoBase!$G259+ProyDda!C$25*DdaAñoBase!$H259+ProyDda!C$26*DdaAñoBase!$I259)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F259+ProyDda!D$24*DdaAñoBase!$G259+ProyDda!D$25*DdaAñoBase!$H259+ProyDda!D$26*DdaAñoBase!$I259)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F259+ProyDda!E$24*DdaAñoBase!$G259+ProyDda!E$25*DdaAñoBase!$H259+ProyDda!E$26*DdaAñoBase!$I259)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F259+ProyDda!F$24*DdaAñoBase!$G259+ProyDda!F$25*DdaAñoBase!$H259+ProyDda!F$26*DdaAñoBase!$I259)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F259+ProyDda!G$24*DdaAñoBase!$G259+ProyDda!G$25*DdaAñoBase!$H259+ProyDda!G$26*DdaAñoBase!$I259)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I259*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I259*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I259*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I259*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I259*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z262:AC262,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A260","v":"X1D_5 Discapacitados 601-más"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F260+ProyDda!B$24*DdaAñoBase!$G260+ProyDda!B$25*DdaAñoBase!$H260+ProyDda!B$26*DdaAñoBase!$I260)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F260+ProyDda!C$24*DdaAñoBase!$G260+ProyDda!C$25*DdaAñoBase!$H260+ProyDda!C$26*DdaAñoBase!$I260)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F260+ProyDda!D$24*DdaAñoBase!$G260+ProyDda!D$25*DdaAñoBase!$H260+ProyDda!D$26*DdaAñoBase!$I260)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F260+ProyDda!E$24*DdaAñoBase!$G260+ProyDda!E$25*DdaAñoBase!$H260+ProyDda!E$26*DdaAñoBase!$I260)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F260+ProyDda!F$24*DdaAñoBase!$G260+ProyDda!F$25*DdaAñoBase!$H260+ProyDda!F$26*DdaAñoBase!$I260)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F260+ProyDda!G$24*DdaAñoBase!$G260+ProyDda!G$25*DdaAñoBase!$H260+ProyDda!G$26*DdaAñoBase!$I260)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I260*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I260*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I260*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I260*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I260*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z263:AC263,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A261","v":"X1D_5 Cruz Roja"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F261+ProyDda!B$24*DdaAñoBase!$G261+ProyDda!B$25*DdaAñoBase!$H261+ProyDda!B$26*DdaAñoBase!$I261)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F261+ProyDda!C$24*DdaAñoBase!$G261+ProyDda!C$25*DdaAñoBase!$H261+ProyDda!C$26*DdaAñoBase!$I261)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F261+ProyDda!D$24*DdaAñoBase!$G261+ProyDda!D$25*DdaAñoBase!$H261+ProyDda!D$26*DdaAñoBase!$I261)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F261+ProyDda!E$24*DdaAñoBase!$G261+ProyDda!E$25*DdaAñoBase!$H261+ProyDda!E$26*DdaAñoBase!$I261)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F261+ProyDda!F$24*DdaAñoBase!$G261+ProyDda!F$25*DdaAñoBase!$H261+ProyDda!F$26*DdaAñoBase!$I261)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F261+ProyDda!G$24*DdaAñoBase!$G261+ProyDda!G$25*DdaAñoBase!$H261+ProyDda!G$26*DdaAñoBase!$I261)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I261*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I261*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I261*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I261*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I261*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z264:AC264,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A262","v":"X2H"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F262+ProyDda!B$24*DdaAñoBase!$G262+ProyDda!B$25*DdaAñoBase!$H262+ProyDda!B$26*DdaAñoBase!$I262)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F262+ProyDda!C$24*DdaAñoBase!$G262+ProyDda!C$25*DdaAñoBase!$H262+ProyDda!C$26*DdaAñoBase!$I262)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F262+ProyDda!D$24*DdaAñoBase!$G262+ProyDda!D$25*DdaAñoBase!$H262+ProyDda!D$26*DdaAñoBase!$I262)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F262+ProyDda!E$24*DdaAñoBase!$G262+ProyDda!E$25*DdaAñoBase!$H262+ProyDda!E$26*DdaAñoBase!$I262)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F262+ProyDda!F$24*DdaAñoBase!$G262+ProyDda!F$25*DdaAñoBase!$H262+ProyDda!F$26*DdaAñoBase!$I262)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F262+ProyDda!G$24*DdaAñoBase!$G262+ProyDda!G$25*DdaAñoBase!$H262+ProyDda!G$26*DdaAñoBase!$I262)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I262*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I262*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I262*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I262*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I262*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z265:AC265,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A263","v":"X2H Punta"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F263+ProyDda!B$24*DdaAñoBase!$G263+ProyDda!B$25*DdaAñoBase!$H263+ProyDda!B$26*DdaAñoBase!$I263)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F263+ProyDda!C$24*DdaAñoBase!$G263+ProyDda!C$25*DdaAñoBase!$H263+ProyDda!C$26*DdaAñoBase!$I263)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F263+ProyDda!D$24*DdaAñoBase!$G263+ProyDda!D$25*DdaAñoBase!$H263+ProyDda!D$26*DdaAñoBase!$I263)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F263+ProyDda!E$24*DdaAñoBase!$G263+ProyDda!E$25*DdaAñoBase!$H263+ProyDda!E$26*DdaAñoBase!$I263)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F263+ProyDda!F$24*DdaAñoBase!$G263+ProyDda!F$25*DdaAñoBase!$H263+ProyDda!F$26*DdaAñoBase!$I263)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F263+ProyDda!G$24*DdaAñoBase!$G263+ProyDda!G$25*DdaAñoBase!$H263+ProyDda!G$26*DdaAñoBase!$I263)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I263*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I263*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I263*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I263*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I263*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z266:AC266,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A264","v":"X2H Fuera de Punta"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F264+ProyDda!B$24*DdaAñoBase!$G264+ProyDda!B$25*DdaAñoBase!$H264+ProyDda!B$26*DdaAñoBase!$I264)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F264+ProyDda!C$24*DdaAñoBase!$G264+ProyDda!C$25*DdaAñoBase!$H264+ProyDda!C$26*DdaAñoBase!$I264)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F264+ProyDda!D$24*DdaAñoBase!$G264+ProyDda!D$25*DdaAñoBase!$H264+ProyDda!D$26*DdaAñoBase!$I264)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F264+ProyDda!E$24*DdaAñoBase!$G264+ProyDda!E$25*DdaAñoBase!$H264+ProyDda!E$26*DdaAñoBase!$I264)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F264+ProyDda!F$24*DdaAñoBase!$G264+ProyDda!F$25*DdaAñoBase!$H264+ProyDda!F$26*DdaAñoBase!$I264)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F264+ProyDda!G$24*DdaAñoBase!$G264+ProyDda!G$25*DdaAñoBase!$H264+ProyDda!G$26*DdaAñoBase!$I264)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I264*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I264*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I264*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I264*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I264*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z267:AC267,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A265","v":"X2D"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F265+ProyDda!B$24*DdaAñoBase!$G265+ProyDda!B$25*DdaAñoBase!$H265+ProyDda!B$26*DdaAñoBase!$I265)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F265+ProyDda!C$24*DdaAñoBase!$G265+ProyDda!C$25*DdaAñoBase!$H265+ProyDda!C$26*DdaAñoBase!$I265)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F265+ProyDda!D$24*DdaAñoBase!$G265+ProyDda!D$25*DdaAñoBase!$H265+ProyDda!D$26*DdaAñoBase!$I265)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F265+ProyDda!E$24*DdaAñoBase!$G265+ProyDda!E$25*DdaAñoBase!$H265+ProyDda!E$26*DdaAñoBase!$I265)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F265+ProyDda!F$24*DdaAñoBase!$G265+ProyDda!F$25*DdaAñoBase!$H265+ProyDda!F$26*DdaAñoBase!$I265)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F265+ProyDda!G$24*DdaAñoBase!$G265+ProyDda!G$25*DdaAñoBase!$H265+ProyDda!G$26*DdaAñoBase!$I265)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I265*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I265*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I265*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I265*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I265*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z268:AC268,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A266","v":"X2D_1 (0 - 10000)"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F266+ProyDda!B$24*DdaAñoBase!$G266+ProyDda!B$25*DdaAñoBase!$H266+ProyDda!B$26*DdaAñoBase!$I266)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F266+ProyDda!C$24*DdaAñoBase!$G266+ProyDda!C$25*DdaAñoBase!$H266+ProyDda!C$26*DdaAñoBase!$I266)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F266+ProyDda!D$24*DdaAñoBase!$G266+ProyDda!D$25*DdaAñoBase!$H266+ProyDda!D$26*DdaAñoBase!$I266)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F266+ProyDda!E$24*DdaAñoBase!$G266+ProyDda!E$25*DdaAñoBase!$H266+ProyDda!E$26*DdaAñoBase!$I266)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F266+ProyDda!F$24*DdaAñoBase!$G266+ProyDda!F$25*DdaAñoBase!$H266+ProyDda!F$26*DdaAñoBase!$I266)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F266+ProyDda!G$24*DdaAñoBase!$G266+ProyDda!G$25*DdaAñoBase!$H266+ProyDda!G$26*DdaAñoBase!$I266)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I266*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I266*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I266*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I266*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I266*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z269:AC269,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A267","v":"X2D_1 Regular"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F267+ProyDda!B$24*DdaAñoBase!$G267+ProyDda!B$25*DdaAñoBase!$H267+ProyDda!B$26*DdaAñoBase!$I267)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F267+ProyDda!C$24*DdaAñoBase!$G267+ProyDda!C$25*DdaAñoBase!$H267+ProyDda!C$26*DdaAñoBase!$I267)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F267+ProyDda!D$24*DdaAñoBase!$G267+ProyDda!D$25*DdaAñoBase!$H267+ProyDda!D$26*DdaAñoBase!$I267)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F267+ProyDda!E$24*DdaAñoBase!$G267+ProyDda!E$25*DdaAñoBase!$H267+ProyDda!E$26*DdaAñoBase!$I267)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F267+ProyDda!F$24*DdaAñoBase!$G267+ProyDda!F$25*DdaAñoBase!$H267+ProyDda!F$26*DdaAñoBase!$I267)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F267+ProyDda!G$24*DdaAñoBase!$G267+ProyDda!G$25*DdaAñoBase!$H267+ProyDda!G$26*DdaAñoBase!$I267)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I267*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I267*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I267*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I267*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I267*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z270:AC270,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A268","v":"X2D_1 Agro"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F268+ProyDda!B$24*DdaAñoBase!$G268+ProyDda!B$25*DdaAñoBase!$H268+ProyDda!B$26*DdaAñoBase!$I268)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F268+ProyDda!C$24*DdaAñoBase!$G268+ProyDda!C$25*DdaAñoBase!$H268+ProyDda!C$26*DdaAñoBase!$I268)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F268+ProyDda!D$24*DdaAñoBase!$G268+ProyDda!D$25*DdaAñoBase!$H268+ProyDda!D$26*DdaAñoBase!$I268)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F268+ProyDda!E$24*DdaAñoBase!$G268+ProyDda!E$25*DdaAñoBase!$H268+ProyDda!E$26*DdaAñoBase!$I268)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F268+ProyDda!F$24*DdaAñoBase!$G268+ProyDda!F$25*DdaAñoBase!$H268+ProyDda!F$26*DdaAñoBase!$I268)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F268+ProyDda!G$24*DdaAñoBase!$G268+ProyDda!G$25*DdaAñoBase!$H268+ProyDda!G$26*DdaAñoBase!$I268)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I268*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I268*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I268*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I268*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I268*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z271:AC271,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A269","v":"X2D_1 Jub. 1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F269+ProyDda!B$24*DdaAñoBase!$G269+ProyDda!B$25*DdaAñoBase!$H269+ProyDda!B$26*DdaAñoBase!$I269)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F269+ProyDda!C$24*DdaAñoBase!$G269+ProyDda!C$25*DdaAñoBase!$H269+ProyDda!C$26*DdaAñoBase!$I269)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F269+ProyDda!D$24*DdaAñoBase!$G269+ProyDda!D$25*DdaAñoBase!$H269+ProyDda!D$26*DdaAñoBase!$I269)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F269+ProyDda!E$24*DdaAñoBase!$G269+ProyDda!E$25*DdaAñoBase!$H269+ProyDda!E$26*DdaAñoBase!$I269)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F269+ProyDda!F$24*DdaAñoBase!$G269+ProyDda!F$25*DdaAñoBase!$H269+ProyDda!F$26*DdaAñoBase!$I269)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F269+ProyDda!G$24*DdaAñoBase!$G269+ProyDda!G$25*DdaAñoBase!$H269+ProyDda!G$26*DdaAñoBase!$I269)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I269*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I269*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I269*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I269*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I269*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z272:AC272,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A270","v":"X2D_1 Jub. 2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F270+ProyDda!B$24*DdaAñoBase!$G270+ProyDda!B$25*DdaAñoBase!$H270+ProyDda!B$26*DdaAñoBase!$I270)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F270+ProyDda!C$24*DdaAñoBase!$G270+ProyDda!C$25*DdaAñoBase!$H270+ProyDda!C$26*DdaAñoBase!$I270)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F270+ProyDda!D$24*DdaAñoBase!$G270+ProyDda!D$25*DdaAñoBase!$H270+ProyDda!D$26*DdaAñoBase!$I270)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F270+ProyDda!E$24*DdaAñoBase!$G270+ProyDda!E$25*DdaAñoBase!$H270+ProyDda!E$26*DdaAñoBase!$I270)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F270+ProyDda!F$24*DdaAñoBase!$G270+ProyDda!F$25*DdaAñoBase!$H270+ProyDda!F$26*DdaAñoBase!$I270)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F270+ProyDda!G$24*DdaAñoBase!$G270+ProyDda!G$25*DdaAñoBase!$H270+ProyDda!G$26*DdaAñoBase!$I270)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I270*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I270*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I270*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I270*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I270*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z273:AC273,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A271","v":"X2D_1 Político"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F271+ProyDda!B$24*DdaAñoBase!$G271+ProyDda!B$25*DdaAñoBase!$H271+ProyDda!B$26*DdaAñoBase!$I271)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F271+ProyDda!C$24*DdaAñoBase!$G271+ProyDda!C$25*DdaAñoBase!$H271+ProyDda!C$26*DdaAñoBase!$I271)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F271+ProyDda!D$24*DdaAñoBase!$G271+ProyDda!D$25*DdaAñoBase!$H271+ProyDda!D$26*DdaAñoBase!$I271)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F271+ProyDda!E$24*DdaAñoBase!$G271+ProyDda!E$25*DdaAñoBase!$H271+ProyDda!E$26*DdaAñoBase!$I271)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F271+ProyDda!F$24*DdaAñoBase!$G271+ProyDda!F$25*DdaAñoBase!$H271+ProyDda!F$26*DdaAñoBase!$I271)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F271+ProyDda!G$24*DdaAñoBase!$G271+ProyDda!G$25*DdaAñoBase!$H271+ProyDda!G$26*DdaAñoBase!$I271)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I271*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I271*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I271*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I271*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I271*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z274:AC274,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A272","v":"X2D_1 x1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F272+ProyDda!B$24*DdaAñoBase!$G272+ProyDda!B$25*DdaAñoBase!$H272+ProyDda!B$26*DdaAñoBase!$I272)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F272+ProyDda!C$24*DdaAñoBase!$G272+ProyDda!C$25*DdaAñoBase!$H272+ProyDda!C$26*DdaAñoBase!$I272)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F272+ProyDda!D$24*DdaAñoBase!$G272+ProyDda!D$25*DdaAñoBase!$H272+ProyDda!D$26*DdaAñoBase!$I272)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F272+ProyDda!E$24*DdaAñoBase!$G272+ProyDda!E$25*DdaAñoBase!$H272+ProyDda!E$26*DdaAñoBase!$I272)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F272+ProyDda!F$24*DdaAñoBase!$G272+ProyDda!F$25*DdaAñoBase!$H272+ProyDda!F$26*DdaAñoBase!$I272)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F272+ProyDda!G$24*DdaAñoBase!$G272+ProyDda!G$25*DdaAñoBase!$H272+ProyDda!G$26*DdaAñoBase!$I272)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I272*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I272*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I272*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I272*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I272*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z275:AC275,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A273","v":"X2D_1 x2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F273+ProyDda!B$24*DdaAñoBase!$G273+ProyDda!B$25*DdaAñoBase!$H273+ProyDda!B$26*DdaAñoBase!$I273)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F273+ProyDda!C$24*DdaAñoBase!$G273+ProyDda!C$25*DdaAñoBase!$H273+ProyDda!C$26*DdaAñoBase!$I273)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F273+ProyDda!D$24*DdaAñoBase!$G273+ProyDda!D$25*DdaAñoBase!$H273+ProyDda!D$26*DdaAñoBase!$I273)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F273+ProyDda!E$24*DdaAñoBase!$G273+ProyDda!E$25*DdaAñoBase!$H273+ProyDda!E$26*DdaAñoBase!$I273)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F273+ProyDda!F$24*DdaAñoBase!$G273+ProyDda!F$25*DdaAñoBase!$H273+ProyDda!F$26*DdaAñoBase!$I273)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F273+ProyDda!G$24*DdaAñoBase!$G273+ProyDda!G$25*DdaAñoBase!$H273+ProyDda!G$26*DdaAñoBase!$I273)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I273*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I273*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I273*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I273*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I273*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z276:AC276,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A274","v":"X2D_1 Discap."},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F274+ProyDda!B$24*DdaAñoBase!$G274+ProyDda!B$25*DdaAñoBase!$H274+ProyDda!B$26*DdaAñoBase!$I274)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F274+ProyDda!C$24*DdaAñoBase!$G274+ProyDda!C$25*DdaAñoBase!$H274+ProyDda!C$26*DdaAñoBase!$I274)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F274+ProyDda!D$24*DdaAñoBase!$G274+ProyDda!D$25*DdaAñoBase!$H274+ProyDda!D$26*DdaAñoBase!$I274)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F274+ProyDda!E$24*DdaAñoBase!$G274+ProyDda!E$25*DdaAñoBase!$H274+ProyDda!E$26*DdaAñoBase!$I274)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F274+ProyDda!F$24*DdaAñoBase!$G274+ProyDda!F$25*DdaAñoBase!$H274+ProyDda!F$26*DdaAñoBase!$I274)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F274+ProyDda!G$24*DdaAñoBase!$G274+ProyDda!G$25*DdaAñoBase!$H274+ProyDda!G$26*DdaAñoBase!$I274)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I274*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I274*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I274*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I274*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I274*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z277:AC277,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A275","v":"X2D_1 Discapacitados 601-más"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F275+ProyDda!B$24*DdaAñoBase!$G275+ProyDda!B$25*DdaAñoBase!$H275+ProyDda!B$26*DdaAñoBase!$I275)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F275+ProyDda!C$24*DdaAñoBase!$G275+ProyDda!C$25*DdaAñoBase!$H275+ProyDda!C$26*DdaAñoBase!$I275)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F275+ProyDda!D$24*DdaAñoBase!$G275+ProyDda!D$25*DdaAñoBase!$H275+ProyDda!D$26*DdaAñoBase!$I275)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F275+ProyDda!E$24*DdaAñoBase!$G275+ProyDda!E$25*DdaAñoBase!$H275+ProyDda!E$26*DdaAñoBase!$I275)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F275+ProyDda!F$24*DdaAñoBase!$G275+ProyDda!F$25*DdaAñoBase!$H275+ProyDda!F$26*DdaAñoBase!$I275)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F275+ProyDda!G$24*DdaAñoBase!$G275+ProyDda!G$25*DdaAñoBase!$H275+ProyDda!G$26*DdaAñoBase!$I275)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I275*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I275*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I275*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I275*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I275*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z278:AC278,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A276","v":"X2D_1 Cruz Roja"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F276+ProyDda!B$24*DdaAñoBase!$G276+ProyDda!B$25*DdaAñoBase!$H276+ProyDda!B$26*DdaAñoBase!$I276)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F276+ProyDda!C$24*DdaAñoBase!$G276+ProyDda!C$25*DdaAñoBase!$H276+ProyDda!C$26*DdaAñoBase!$I276)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F276+ProyDda!D$24*DdaAñoBase!$G276+ProyDda!D$25*DdaAñoBase!$H276+ProyDda!D$26*DdaAñoBase!$I276)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F276+ProyDda!E$24*DdaAñoBase!$G276+ProyDda!E$25*DdaAñoBase!$H276+ProyDda!E$26*DdaAñoBase!$I276)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F276+ProyDda!F$24*DdaAñoBase!$G276+ProyDda!F$25*DdaAñoBase!$H276+ProyDda!F$26*DdaAñoBase!$I276)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F276+ProyDda!G$24*DdaAñoBase!$G276+ProyDda!G$25*DdaAñoBase!$H276+ProyDda!G$26*DdaAñoBase!$I276)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I276*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I276*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I276*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I276*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I276*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z279:AC279,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A277","v":"X2D_2 (10,001-30,000)"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F277+ProyDda!B$24*DdaAñoBase!$G277+ProyDda!B$25*DdaAñoBase!$H277+ProyDda!B$26*DdaAñoBase!$I277)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F277+ProyDda!C$24*DdaAñoBase!$G277+ProyDda!C$25*DdaAñoBase!$H277+ProyDda!C$26*DdaAñoBase!$I277)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F277+ProyDda!D$24*DdaAñoBase!$G277+ProyDda!D$25*DdaAñoBase!$H277+ProyDda!D$26*DdaAñoBase!$I277)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F277+ProyDda!E$24*DdaAñoBase!$G277+ProyDda!E$25*DdaAñoBase!$H277+ProyDda!E$26*DdaAñoBase!$I277)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F277+ProyDda!F$24*DdaAñoBase!$G277+ProyDda!F$25*DdaAñoBase!$H277+ProyDda!F$26*DdaAñoBase!$I277)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F277+ProyDda!G$24*DdaAñoBase!$G277+ProyDda!G$25*DdaAñoBase!$H277+ProyDda!G$26*DdaAñoBase!$I277)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I277*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I277*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I277*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I277*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I277*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z280:AC280,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A278","v":"X2D_2 Regular"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F278+ProyDda!B$24*DdaAñoBase!$G278+ProyDda!B$25*DdaAñoBase!$H278+ProyDda!B$26*DdaAñoBase!$I278)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F278+ProyDda!C$24*DdaAñoBase!$G278+ProyDda!C$25*DdaAñoBase!$H278+ProyDda!C$26*DdaAñoBase!$I278)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F278+ProyDda!D$24*DdaAñoBase!$G278+ProyDda!D$25*DdaAñoBase!$H278+ProyDda!D$26*DdaAñoBase!$I278)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F278+ProyDda!E$24*DdaAñoBase!$G278+ProyDda!E$25*DdaAñoBase!$H278+ProyDda!E$26*DdaAñoBase!$I278)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F278+ProyDda!F$24*DdaAñoBase!$G278+ProyDda!F$25*DdaAñoBase!$H278+ProyDda!F$26*DdaAñoBase!$I278)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F278+ProyDda!G$24*DdaAñoBase!$G278+ProyDda!G$25*DdaAñoBase!$H278+ProyDda!G$26*DdaAñoBase!$I278)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I278*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I278*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I278*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I278*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I278*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z281:AC281,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A279","v":"X2D_2 Agro"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F279+ProyDda!B$24*DdaAñoBase!$G279+ProyDda!B$25*DdaAñoBase!$H279+ProyDda!B$26*DdaAñoBase!$I279)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F279+ProyDda!C$24*DdaAñoBase!$G279+ProyDda!C$25*DdaAñoBase!$H279+ProyDda!C$26*DdaAñoBase!$I279)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F279+ProyDda!D$24*DdaAñoBase!$G279+ProyDda!D$25*DdaAñoBase!$H279+ProyDda!D$26*DdaAñoBase!$I279)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F279+ProyDda!E$24*DdaAñoBase!$G279+ProyDda!E$25*DdaAñoBase!$H279+ProyDda!E$26*DdaAñoBase!$I279)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F279+ProyDda!F$24*DdaAñoBase!$G279+ProyDda!F$25*DdaAñoBase!$H279+ProyDda!F$26*DdaAñoBase!$I279)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F279+ProyDda!G$24*DdaAñoBase!$G279+ProyDda!G$25*DdaAñoBase!$H279+ProyDda!G$26*DdaAñoBase!$I279)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I279*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I279*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I279*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I279*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I279*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z282:AC282,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A280","v":"X2D_2 Jub. 1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F280+ProyDda!B$24*DdaAñoBase!$G280+ProyDda!B$25*DdaAñoBase!$H280+ProyDda!B$26*DdaAñoBase!$I280)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F280+ProyDda!C$24*DdaAñoBase!$G280+ProyDda!C$25*DdaAñoBase!$H280+ProyDda!C$26*DdaAñoBase!$I280)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F280+ProyDda!D$24*DdaAñoBase!$G280+ProyDda!D$25*DdaAñoBase!$H280+ProyDda!D$26*DdaAñoBase!$I280)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F280+ProyDda!E$24*DdaAñoBase!$G280+ProyDda!E$25*DdaAñoBase!$H280+ProyDda!E$26*DdaAñoBase!$I280)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F280+ProyDda!F$24*DdaAñoBase!$G280+ProyDda!F$25*DdaAñoBase!$H280+ProyDda!F$26*DdaAñoBase!$I280)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F280+ProyDda!G$24*DdaAñoBase!$G280+ProyDda!G$25*DdaAñoBase!$H280+ProyDda!G$26*DdaAñoBase!$I280)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I280*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I280*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I280*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I280*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I280*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z283:AC283,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A281","v":"X2D_2 Jub. 2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F281+ProyDda!B$24*DdaAñoBase!$G281+ProyDda!B$25*DdaAñoBase!$H281+ProyDda!B$26*DdaAñoBase!$I281)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F281+ProyDda!C$24*DdaAñoBase!$G281+ProyDda!C$25*DdaAñoBase!$H281+ProyDda!C$26*DdaAñoBase!$I281)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F281+ProyDda!D$24*DdaAñoBase!$G281+ProyDda!D$25*DdaAñoBase!$H281+ProyDda!D$26*DdaAñoBase!$I281)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F281+ProyDda!E$24*DdaAñoBase!$G281+ProyDda!E$25*DdaAñoBase!$H281+ProyDda!E$26*DdaAñoBase!$I281)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F281+ProyDda!F$24*DdaAñoBase!$G281+ProyDda!F$25*DdaAñoBase!$H281+ProyDda!F$26*DdaAñoBase!$I281)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F281+ProyDda!G$24*DdaAñoBase!$G281+ProyDda!G$25*DdaAñoBase!$H281+ProyDda!G$26*DdaAñoBase!$I281)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I281*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I281*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I281*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I281*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I281*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z284:AC284,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A282","v":"X2D_2 Político"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F282+ProyDda!B$24*DdaAñoBase!$G282+ProyDda!B$25*DdaAñoBase!$H282+ProyDda!B$26*DdaAñoBase!$I282)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F282+ProyDda!C$24*DdaAñoBase!$G282+ProyDda!C$25*DdaAñoBase!$H282+ProyDda!C$26*DdaAñoBase!$I282)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F282+ProyDda!D$24*DdaAñoBase!$G282+ProyDda!D$25*DdaAñoBase!$H282+ProyDda!D$26*DdaAñoBase!$I282)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F282+ProyDda!E$24*DdaAñoBase!$G282+ProyDda!E$25*DdaAñoBase!$H282+ProyDda!E$26*DdaAñoBase!$I282)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F282+ProyDda!F$24*DdaAñoBase!$G282+ProyDda!F$25*DdaAñoBase!$H282+ProyDda!F$26*DdaAñoBase!$I282)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F282+ProyDda!G$24*DdaAñoBase!$G282+ProyDda!G$25*DdaAñoBase!$H282+ProyDda!G$26*DdaAñoBase!$I282)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I282*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I282*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I282*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I282*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I282*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z285:AC285,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A283","v":"X2D_2 x1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F283+ProyDda!B$24*DdaAñoBase!$G283+ProyDda!B$25*DdaAñoBase!$H283+ProyDda!B$26*DdaAñoBase!$I283)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F283+ProyDda!C$24*DdaAñoBase!$G283+ProyDda!C$25*DdaAñoBase!$H283+ProyDda!C$26*DdaAñoBase!$I283)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F283+ProyDda!D$24*DdaAñoBase!$G283+ProyDda!D$25*DdaAñoBase!$H283+ProyDda!D$26*DdaAñoBase!$I283)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F283+ProyDda!E$24*DdaAñoBase!$G283+ProyDda!E$25*DdaAñoBase!$H283+ProyDda!E$26*DdaAñoBase!$I283)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F283+ProyDda!F$24*DdaAñoBase!$G283+ProyDda!F$25*DdaAñoBase!$H283+ProyDda!F$26*DdaAñoBase!$I283)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F283+ProyDda!G$24*DdaAñoBase!$G283+ProyDda!G$25*DdaAñoBase!$H283+ProyDda!G$26*DdaAñoBase!$I283)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I283*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I283*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I283*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I283*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I283*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z286:AC286,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A284","v":"X2D_2 x2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F284+ProyDda!B$24*DdaAñoBase!$G284+ProyDda!B$25*DdaAñoBase!$H284+ProyDda!B$26*DdaAñoBase!$I284)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F284+ProyDda!C$24*DdaAñoBase!$G284+ProyDda!C$25*DdaAñoBase!$H284+ProyDda!C$26*DdaAñoBase!$I284)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F284+ProyDda!D$24*DdaAñoBase!$G284+ProyDda!D$25*DdaAñoBase!$H284+ProyDda!D$26*DdaAñoBase!$I284)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F284+ProyDda!E$24*DdaAñoBase!$G284+ProyDda!E$25*DdaAñoBase!$H284+ProyDda!E$26*DdaAñoBase!$I284)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F284+ProyDda!F$24*DdaAñoBase!$G284+ProyDda!F$25*DdaAñoBase!$H284+ProyDda!F$26*DdaAñoBase!$I284)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F284+ProyDda!G$24*DdaAñoBase!$G284+ProyDda!G$25*DdaAñoBase!$H284+ProyDda!G$26*DdaAñoBase!$I284)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I284*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I284*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I284*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I284*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I284*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z287:AC287,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A285","v":"X2D_2 Discap."},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F285+ProyDda!B$24*DdaAñoBase!$G285+ProyDda!B$25*DdaAñoBase!$H285+ProyDda!B$26*DdaAñoBase!$I285)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F285+ProyDda!C$24*DdaAñoBase!$G285+ProyDda!C$25*DdaAñoBase!$H285+ProyDda!C$26*DdaAñoBase!$I285)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F285+ProyDda!D$24*DdaAñoBase!$G285+ProyDda!D$25*DdaAñoBase!$H285+ProyDda!D$26*DdaAñoBase!$I285)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F285+ProyDda!E$24*DdaAñoBase!$G285+ProyDda!E$25*DdaAñoBase!$H285+ProyDda!E$26*DdaAñoBase!$I285)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F285+ProyDda!F$24*DdaAñoBase!$G285+ProyDda!F$25*DdaAñoBase!$H285+ProyDda!F$26*DdaAñoBase!$I285)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F285+ProyDda!G$24*DdaAñoBase!$G285+ProyDda!G$25*DdaAñoBase!$H285+ProyDda!G$26*DdaAñoBase!$I285)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I285*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I285*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I285*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I285*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I285*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z288:AC288,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A286","v":"X2D_2 Discapacitados 601-más"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F286+ProyDda!B$24*DdaAñoBase!$G286+ProyDda!B$25*DdaAñoBase!$H286+ProyDda!B$26*DdaAñoBase!$I286)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F286+ProyDda!C$24*DdaAñoBase!$G286+ProyDda!C$25*DdaAñoBase!$H286+ProyDda!C$26*DdaAñoBase!$I286)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F286+ProyDda!D$24*DdaAñoBase!$G286+ProyDda!D$25*DdaAñoBase!$H286+ProyDda!D$26*DdaAñoBase!$I286)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F286+ProyDda!E$24*DdaAñoBase!$G286+ProyDda!E$25*DdaAñoBase!$H286+ProyDda!E$26*DdaAñoBase!$I286)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F286+ProyDda!F$24*DdaAñoBase!$G286+ProyDda!F$25*DdaAñoBase!$H286+ProyDda!F$26*DdaAñoBase!$I286)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F286+ProyDda!G$24*DdaAñoBase!$G286+ProyDda!G$25*DdaAñoBase!$H286+ProyDda!G$26*DdaAñoBase!$I286)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I286*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I286*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I286*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I286*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I286*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z289:AC289,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A287","v":"X2D_2 Cruz Roja"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F287+ProyDda!B$24*DdaAñoBase!$G287+ProyDda!B$25*DdaAñoBase!$H287+ProyDda!B$26*DdaAñoBase!$I287)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F287+ProyDda!C$24*DdaAñoBase!$G287+ProyDda!C$25*DdaAñoBase!$H287+ProyDda!C$26*DdaAñoBase!$I287)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F287+ProyDda!D$24*DdaAñoBase!$G287+ProyDda!D$25*DdaAñoBase!$H287+ProyDda!D$26*DdaAñoBase!$I287)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F287+ProyDda!E$24*DdaAñoBase!$G287+ProyDda!E$25*DdaAñoBase!$H287+ProyDda!E$26*DdaAñoBase!$I287)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F287+ProyDda!F$24*DdaAñoBase!$G287+ProyDda!F$25*DdaAñoBase!$H287+ProyDda!F$26*DdaAñoBase!$I287)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F287+ProyDda!G$24*DdaAñoBase!$G287+ProyDda!G$25*DdaAñoBase!$H287+ProyDda!G$26*DdaAñoBase!$I287)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I287*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I287*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I287*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I287*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I287*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z290:AC290,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A288","v":"X2D_3 (30,001-50,000)"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F288+ProyDda!B$24*DdaAñoBase!$G288+ProyDda!B$25*DdaAñoBase!$H288+ProyDda!B$26*DdaAñoBase!$I288)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F288+ProyDda!C$24*DdaAñoBase!$G288+ProyDda!C$25*DdaAñoBase!$H288+ProyDda!C$26*DdaAñoBase!$I288)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F288+ProyDda!D$24*DdaAñoBase!$G288+ProyDda!D$25*DdaAñoBase!$H288+ProyDda!D$26*DdaAñoBase!$I288)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F288+ProyDda!E$24*DdaAñoBase!$G288+ProyDda!E$25*DdaAñoBase!$H288+ProyDda!E$26*DdaAñoBase!$I288)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F288+ProyDda!F$24*DdaAñoBase!$G288+ProyDda!F$25*DdaAñoBase!$H288+ProyDda!F$26*DdaAñoBase!$I288)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F288+ProyDda!G$24*DdaAñoBase!$G288+ProyDda!G$25*DdaAñoBase!$H288+ProyDda!G$26*DdaAñoBase!$I288)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I288*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I288*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I288*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I288*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I288*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z291:AC291,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A289","v":"X2D_3 Regular"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F289+ProyDda!B$24*DdaAñoBase!$G289+ProyDda!B$25*DdaAñoBase!$H289+ProyDda!B$26*DdaAñoBase!$I289)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F289+ProyDda!C$24*DdaAñoBase!$G289+ProyDda!C$25*DdaAñoBase!$H289+ProyDda!C$26*DdaAñoBase!$I289)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F289+ProyDda!D$24*DdaAñoBase!$G289+ProyDda!D$25*DdaAñoBase!$H289+ProyDda!D$26*DdaAñoBase!$I289)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F289+ProyDda!E$24*DdaAñoBase!$G289+ProyDda!E$25*DdaAñoBase!$H289+ProyDda!E$26*DdaAñoBase!$I289)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F289+ProyDda!F$24*DdaAñoBase!$G289+ProyDda!F$25*DdaAñoBase!$H289+ProyDda!F$26*DdaAñoBase!$I289)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F289+ProyDda!G$24*DdaAñoBase!$G289+ProyDda!G$25*DdaAñoBase!$H289+ProyDda!G$26*DdaAñoBase!$I289)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I289*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I289*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I289*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I289*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I289*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z292:AC292,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A290","v":"X2D_3 Agro"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F290+ProyDda!B$24*DdaAñoBase!$G290+ProyDda!B$25*DdaAñoBase!$H290+ProyDda!B$26*DdaAñoBase!$I290)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F290+ProyDda!C$24*DdaAñoBase!$G290+ProyDda!C$25*DdaAñoBase!$H290+ProyDda!C$26*DdaAñoBase!$I290)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F290+ProyDda!D$24*DdaAñoBase!$G290+ProyDda!D$25*DdaAñoBase!$H290+ProyDda!D$26*DdaAñoBase!$I290)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F290+ProyDda!E$24*DdaAñoBase!$G290+ProyDda!E$25*DdaAñoBase!$H290+ProyDda!E$26*DdaAñoBase!$I290)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F290+ProyDda!F$24*DdaAñoBase!$G290+ProyDda!F$25*DdaAñoBase!$H290+ProyDda!F$26*DdaAñoBase!$I290)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F290+ProyDda!G$24*DdaAñoBase!$G290+ProyDda!G$25*DdaAñoBase!$H290+ProyDda!G$26*DdaAñoBase!$I290)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I290*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I290*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I290*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I290*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I290*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z293:AC293,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A291","v":"X2D_3 Jub. 1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F291+ProyDda!B$24*DdaAñoBase!$G291+ProyDda!B$25*DdaAñoBase!$H291+ProyDda!B$26*DdaAñoBase!$I291)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F291+ProyDda!C$24*DdaAñoBase!$G291+ProyDda!C$25*DdaAñoBase!$H291+ProyDda!C$26*DdaAñoBase!$I291)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F291+ProyDda!D$24*DdaAñoBase!$G291+ProyDda!D$25*DdaAñoBase!$H291+ProyDda!D$26*DdaAñoBase!$I291)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F291+ProyDda!E$24*DdaAñoBase!$G291+ProyDda!E$25*DdaAñoBase!$H291+ProyDda!E$26*DdaAñoBase!$I291)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F291+ProyDda!F$24*DdaAñoBase!$G291+ProyDda!F$25*DdaAñoBase!$H291+ProyDda!F$26*DdaAñoBase!$I291)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F291+ProyDda!G$24*DdaAñoBase!$G291+ProyDda!G$25*DdaAñoBase!$H291+ProyDda!G$26*DdaAñoBase!$I291)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I291*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I291*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I291*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I291*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I291*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z294:AC294,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A292","v":"X2D_3 Jub. 2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F292+ProyDda!B$24*DdaAñoBase!$G292+ProyDda!B$25*DdaAñoBase!$H292+ProyDda!B$26*DdaAñoBase!$I292)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F292+ProyDda!C$24*DdaAñoBase!$G292+ProyDda!C$25*DdaAñoBase!$H292+ProyDda!C$26*DdaAñoBase!$I292)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F292+ProyDda!D$24*DdaAñoBase!$G292+ProyDda!D$25*DdaAñoBase!$H292+ProyDda!D$26*DdaAñoBase!$I292)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F292+ProyDda!E$24*DdaAñoBase!$G292+ProyDda!E$25*DdaAñoBase!$H292+ProyDda!E$26*DdaAñoBase!$I292)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F292+ProyDda!F$24*DdaAñoBase!$G292+ProyDda!F$25*DdaAñoBase!$H292+ProyDda!F$26*DdaAñoBase!$I292)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F292+ProyDda!G$24*DdaAñoBase!$G292+ProyDda!G$25*DdaAñoBase!$H292+ProyDda!G$26*DdaAñoBase!$I292)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I292*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I292*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I292*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I292*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I292*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z295:AC295,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A293","v":"X2D_3 Político"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F293+ProyDda!B$24*DdaAñoBase!$G293+ProyDda!B$25*DdaAñoBase!$H293+ProyDda!B$26*DdaAñoBase!$I293)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F293+ProyDda!C$24*DdaAñoBase!$G293+ProyDda!C$25*DdaAñoBase!$H293+ProyDda!C$26*DdaAñoBase!$I293)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F293+ProyDda!D$24*DdaAñoBase!$G293+ProyDda!D$25*DdaAñoBase!$H293+ProyDda!D$26*DdaAñoBase!$I293)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F293+ProyDda!E$24*DdaAñoBase!$G293+ProyDda!E$25*DdaAñoBase!$H293+ProyDda!E$26*DdaAñoBase!$I293)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F293+ProyDda!F$24*DdaAñoBase!$G293+ProyDda!F$25*DdaAñoBase!$H293+ProyDda!F$26*DdaAñoBase!$I293)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F293+ProyDda!G$24*DdaAñoBase!$G293+ProyDda!G$25*DdaAñoBase!$H293+ProyDda!G$26*DdaAñoBase!$I293)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I293*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I293*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I293*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I293*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I293*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z296:AC296,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A294","v":"X2D_3 x1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F294+ProyDda!B$24*DdaAñoBase!$G294+ProyDda!B$25*DdaAñoBase!$H294+ProyDda!B$26*DdaAñoBase!$I294)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F294+ProyDda!C$24*DdaAñoBase!$G294+ProyDda!C$25*DdaAñoBase!$H294+ProyDda!C$26*DdaAñoBase!$I294)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F294+ProyDda!D$24*DdaAñoBase!$G294+ProyDda!D$25*DdaAñoBase!$H294+ProyDda!D$26*DdaAñoBase!$I294)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F294+ProyDda!E$24*DdaAñoBase!$G294+ProyDda!E$25*DdaAñoBase!$H294+ProyDda!E$26*DdaAñoBase!$I294)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F294+ProyDda!F$24*DdaAñoBase!$G294+ProyDda!F$25*DdaAñoBase!$H294+ProyDda!F$26*DdaAñoBase!$I294)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F294+ProyDda!G$24*DdaAñoBase!$G294+ProyDda!G$25*DdaAñoBase!$H294+ProyDda!G$26*DdaAñoBase!$I294)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I294*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I294*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I294*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I294*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I294*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z297:AC297,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A295","v":"X2D_3 x2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F295+ProyDda!B$24*DdaAñoBase!$G295+ProyDda!B$25*DdaAñoBase!$H295+ProyDda!B$26*DdaAñoBase!$I295)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F295+ProyDda!C$24*DdaAñoBase!$G295+ProyDda!C$25*DdaAñoBase!$H295+ProyDda!C$26*DdaAñoBase!$I295)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F295+ProyDda!D$24*DdaAñoBase!$G295+ProyDda!D$25*DdaAñoBase!$H295+ProyDda!D$26*DdaAñoBase!$I295)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F295+ProyDda!E$24*DdaAñoBase!$G295+ProyDda!E$25*DdaAñoBase!$H295+ProyDda!E$26*DdaAñoBase!$I295)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F295+ProyDda!F$24*DdaAñoBase!$G295+ProyDda!F$25*DdaAñoBase!$H295+ProyDda!F$26*DdaAñoBase!$I295)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F295+ProyDda!G$24*DdaAñoBase!$G295+ProyDda!G$25*DdaAñoBase!$H295+ProyDda!G$26*DdaAñoBase!$I295)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I295*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I295*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I295*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I295*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I295*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z298:AC298,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A296","v":"X2D_3 Discap."},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F296+ProyDda!B$24*DdaAñoBase!$G296+ProyDda!B$25*DdaAñoBase!$H296+ProyDda!B$26*DdaAñoBase!$I296)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F296+ProyDda!C$24*DdaAñoBase!$G296+ProyDda!C$25*DdaAñoBase!$H296+ProyDda!C$26*DdaAñoBase!$I296)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F296+ProyDda!D$24*DdaAñoBase!$G296+ProyDda!D$25*DdaAñoBase!$H296+ProyDda!D$26*DdaAñoBase!$I296)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F296+ProyDda!E$24*DdaAñoBase!$G296+ProyDda!E$25*DdaAñoBase!$H296+ProyDda!E$26*DdaAñoBase!$I296)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F296+ProyDda!F$24*DdaAñoBase!$G296+ProyDda!F$25*DdaAñoBase!$H296+ProyDda!F$26*DdaAñoBase!$I296)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F296+ProyDda!G$24*DdaAñoBase!$G296+ProyDda!G$25*DdaAñoBase!$H296+ProyDda!G$26*DdaAñoBase!$I296)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I296*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I296*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I296*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I296*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I296*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z299:AC299,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A297","v":"X2D_3 Discapacitados 601-más"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F297+ProyDda!B$24*DdaAñoBase!$G297+ProyDda!B$25*DdaAñoBase!$H297+ProyDda!B$26*DdaAñoBase!$I297)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F297+ProyDda!C$24*DdaAñoBase!$G297+ProyDda!C$25*DdaAñoBase!$H297+ProyDda!C$26*DdaAñoBase!$I297)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F297+ProyDda!D$24*DdaAñoBase!$G297+ProyDda!D$25*DdaAñoBase!$H297+ProyDda!D$26*DdaAñoBase!$I297)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F297+ProyDda!E$24*DdaAñoBase!$G297+ProyDda!E$25*DdaAñoBase!$H297+ProyDda!E$26*DdaAñoBase!$I297)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F297+ProyDda!F$24*DdaAñoBase!$G297+ProyDda!F$25*DdaAñoBase!$H297+ProyDda!F$26*DdaAñoBase!$I297)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F297+ProyDda!G$24*DdaAñoBase!$G297+ProyDda!G$25*DdaAñoBase!$H297+ProyDda!G$26*DdaAñoBase!$I297)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I297*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I297*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I297*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I297*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I297*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z300:AC300,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A298","v":"X2D_3 Cruz Roja"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F298+ProyDda!B$24*DdaAñoBase!$G298+ProyDda!B$25*DdaAñoBase!$H298+ProyDda!B$26*DdaAñoBase!$I298)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F298+ProyDda!C$24*DdaAñoBase!$G298+ProyDda!C$25*DdaAñoBase!$H298+ProyDda!C$26*DdaAñoBase!$I298)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F298+ProyDda!D$24*DdaAñoBase!$G298+ProyDda!D$25*DdaAñoBase!$H298+ProyDda!D$26*DdaAñoBase!$I298)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F298+ProyDda!E$24*DdaAñoBase!$G298+ProyDda!E$25*DdaAñoBase!$H298+ProyDda!E$26*DdaAñoBase!$I298)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F298+ProyDda!F$24*DdaAñoBase!$G298+ProyDda!F$25*DdaAñoBase!$H298+ProyDda!F$26*DdaAñoBase!$I298)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F298+ProyDda!G$24*DdaAñoBase!$G298+ProyDda!G$25*DdaAñoBase!$H298+ProyDda!G$26*DdaAñoBase!$I298)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I298*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I298*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I298*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I298*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I298*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z301:AC301,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A299","v":"X2D_4 (50,001-más)"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F299+ProyDda!B$24*DdaAñoBase!$G299+ProyDda!B$25*DdaAñoBase!$H299+ProyDda!B$26*DdaAñoBase!$I299)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F299+ProyDda!C$24*DdaAñoBase!$G299+ProyDda!C$25*DdaAñoBase!$H299+ProyDda!C$26*DdaAñoBase!$I299)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F299+ProyDda!D$24*DdaAñoBase!$G299+ProyDda!D$25*DdaAñoBase!$H299+ProyDda!D$26*DdaAñoBase!$I299)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F299+ProyDda!E$24*DdaAñoBase!$G299+ProyDda!E$25*DdaAñoBase!$H299+ProyDda!E$26*DdaAñoBase!$I299)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F299+ProyDda!F$24*DdaAñoBase!$G299+ProyDda!F$25*DdaAñoBase!$H299+ProyDda!F$26*DdaAñoBase!$I299)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F299+ProyDda!G$24*DdaAñoBase!$G299+ProyDda!G$25*DdaAñoBase!$H299+ProyDda!G$26*DdaAñoBase!$I299)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I299*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I299*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I299*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I299*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I299*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z302:AC302,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A300","v":"X2D_4 Regular"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F300+ProyDda!B$24*DdaAñoBase!$G300+ProyDda!B$25*DdaAñoBase!$H300+ProyDda!B$26*DdaAñoBase!$I300)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F300+ProyDda!C$24*DdaAñoBase!$G300+ProyDda!C$25*DdaAñoBase!$H300+ProyDda!C$26*DdaAñoBase!$I300)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F300+ProyDda!D$24*DdaAñoBase!$G300+ProyDda!D$25*DdaAñoBase!$H300+ProyDda!D$26*DdaAñoBase!$I300)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F300+ProyDda!E$24*DdaAñoBase!$G300+ProyDda!E$25*DdaAñoBase!$H300+ProyDda!E$26*DdaAñoBase!$I300)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F300+ProyDda!F$24*DdaAñoBase!$G300+ProyDda!F$25*DdaAñoBase!$H300+ProyDda!F$26*DdaAñoBase!$I300)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F300+ProyDda!G$24*DdaAñoBase!$G300+ProyDda!G$25*DdaAñoBase!$H300+ProyDda!G$26*DdaAñoBase!$I300)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I300*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I300*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I300*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I300*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I300*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z303:AC303,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A301","v":"X2D_4 Agro"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F301+ProyDda!B$24*DdaAñoBase!$G301+ProyDda!B$25*DdaAñoBase!$H301+ProyDda!B$26*DdaAñoBase!$I301)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F301+ProyDda!C$24*DdaAñoBase!$G301+ProyDda!C$25*DdaAñoBase!$H301+ProyDda!C$26*DdaAñoBase!$I301)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F301+ProyDda!D$24*DdaAñoBase!$G301+ProyDda!D$25*DdaAñoBase!$H301+ProyDda!D$26*DdaAñoBase!$I301)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F301+ProyDda!E$24*DdaAñoBase!$G301+ProyDda!E$25*DdaAñoBase!$H301+ProyDda!E$26*DdaAñoBase!$I301)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F301+ProyDda!F$24*DdaAñoBase!$G301+ProyDda!F$25*DdaAñoBase!$H301+ProyDda!F$26*DdaAñoBase!$I301)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F301+ProyDda!G$24*DdaAñoBase!$G301+ProyDda!G$25*DdaAñoBase!$H301+ProyDda!G$26*DdaAñoBase!$I301)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I301*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I301*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I301*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I301*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I301*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z304:AC304,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A302","v":"X2D_4 Jub. 1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F302+ProyDda!B$24*DdaAñoBase!$G302+ProyDda!B$25*DdaAñoBase!$H302+ProyDda!B$26*DdaAñoBase!$I302)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F302+ProyDda!C$24*DdaAñoBase!$G302+ProyDda!C$25*DdaAñoBase!$H302+ProyDda!C$26*DdaAñoBase!$I302)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F302+ProyDda!D$24*DdaAñoBase!$G302+ProyDda!D$25*DdaAñoBase!$H302+ProyDda!D$26*DdaAñoBase!$I302)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F302+ProyDda!E$24*DdaAñoBase!$G302+ProyDda!E$25*DdaAñoBase!$H302+ProyDda!E$26*DdaAñoBase!$I302)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F302+ProyDda!F$24*DdaAñoBase!$G302+ProyDda!F$25*DdaAñoBase!$H302+ProyDda!F$26*DdaAñoBase!$I302)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F302+ProyDda!G$24*DdaAñoBase!$G302+ProyDda!G$25*DdaAñoBase!$H302+ProyDda!G$26*DdaAñoBase!$I302)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I302*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I302*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I302*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I302*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I302*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z305:AC305,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A303","v":"X2D_4 Jub. 2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F303+ProyDda!B$24*DdaAñoBase!$G303+ProyDda!B$25*DdaAñoBase!$H303+ProyDda!B$26*DdaAñoBase!$I303)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F303+ProyDda!C$24*DdaAñoBase!$G303+ProyDda!C$25*DdaAñoBase!$H303+ProyDda!C$26*DdaAñoBase!$I303)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F303+ProyDda!D$24*DdaAñoBase!$G303+ProyDda!D$25*DdaAñoBase!$H303+ProyDda!D$26*DdaAñoBase!$I303)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F303+ProyDda!E$24*DdaAñoBase!$G303+ProyDda!E$25*DdaAñoBase!$H303+ProyDda!E$26*DdaAñoBase!$I303)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F303+ProyDda!F$24*DdaAñoBase!$G303+ProyDda!F$25*DdaAñoBase!$H303+ProyDda!F$26*DdaAñoBase!$I303)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F303+ProyDda!G$24*DdaAñoBase!$G303+ProyDda!G$25*DdaAñoBase!$H303+ProyDda!G$26*DdaAñoBase!$I303)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I303*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I303*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I303*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I303*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I303*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z306:AC306,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A304","v":"X2D_4 Político"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F304+ProyDda!B$24*DdaAñoBase!$G304+ProyDda!B$25*DdaAñoBase!$H304+ProyDda!B$26*DdaAñoBase!$I304)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F304+ProyDda!C$24*DdaAñoBase!$G304+ProyDda!C$25*DdaAñoBase!$H304+ProyDda!C$26*DdaAñoBase!$I304)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F304+ProyDda!D$24*DdaAñoBase!$G304+ProyDda!D$25*DdaAñoBase!$H304+ProyDda!D$26*DdaAñoBase!$I304)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F304+ProyDda!E$24*DdaAñoBase!$G304+ProyDda!E$25*DdaAñoBase!$H304+ProyDda!E$26*DdaAñoBase!$I304)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F304+ProyDda!F$24*DdaAñoBase!$G304+ProyDda!F$25*DdaAñoBase!$H304+ProyDda!F$26*DdaAñoBase!$I304)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F304+ProyDda!G$24*DdaAñoBase!$G304+ProyDda!G$25*DdaAñoBase!$H304+ProyDda!G$26*DdaAñoBase!$I304)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I304*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I304*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I304*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I304*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I304*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z307:AC307,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A305","v":"X2D_4 x1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F305+ProyDda!B$24*DdaAñoBase!$G305+ProyDda!B$25*DdaAñoBase!$H305+ProyDda!B$26*DdaAñoBase!$I305)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F305+ProyDda!C$24*DdaAñoBase!$G305+ProyDda!C$25*DdaAñoBase!$H305+ProyDda!C$26*DdaAñoBase!$I305)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F305+ProyDda!D$24*DdaAñoBase!$G305+ProyDda!D$25*DdaAñoBase!$H305+ProyDda!D$26*DdaAñoBase!$I305)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F305+ProyDda!E$24*DdaAñoBase!$G305+ProyDda!E$25*DdaAñoBase!$H305+ProyDda!E$26*DdaAñoBase!$I305)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F305+ProyDda!F$24*DdaAñoBase!$G305+ProyDda!F$25*DdaAñoBase!$H305+ProyDda!F$26*DdaAñoBase!$I305)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F305+ProyDda!G$24*DdaAñoBase!$G305+ProyDda!G$25*DdaAñoBase!$H305+ProyDda!G$26*DdaAñoBase!$I305)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I305*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I305*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I305*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I305*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I305*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z308:AC308,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A306","v":"X2D_4 x2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F306+ProyDda!B$24*DdaAñoBase!$G306+ProyDda!B$25*DdaAñoBase!$H306+ProyDda!B$26*DdaAñoBase!$I306)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F306+ProyDda!C$24*DdaAñoBase!$G306+ProyDda!C$25*DdaAñoBase!$H306+ProyDda!C$26*DdaAñoBase!$I306)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F306+ProyDda!D$24*DdaAñoBase!$G306+ProyDda!D$25*DdaAñoBase!$H306+ProyDda!D$26*DdaAñoBase!$I306)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F306+ProyDda!E$24*DdaAñoBase!$G306+ProyDda!E$25*DdaAñoBase!$H306+ProyDda!E$26*DdaAñoBase!$I306)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F306+ProyDda!F$24*DdaAñoBase!$G306+ProyDda!F$25*DdaAñoBase!$H306+ProyDda!F$26*DdaAñoBase!$I306)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F306+ProyDda!G$24*DdaAñoBase!$G306+ProyDda!G$25*DdaAñoBase!$H306+ProyDda!G$26*DdaAñoBase!$I306)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I306*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I306*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I306*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I306*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I306*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z309:AC309,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A307","v":"X2D_4 Discap."},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F307+ProyDda!B$24*DdaAñoBase!$G307+ProyDda!B$25*DdaAñoBase!$H307+ProyDda!B$26*DdaAñoBase!$I307)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F307+ProyDda!C$24*DdaAñoBase!$G307+ProyDda!C$25*DdaAñoBase!$H307+ProyDda!C$26*DdaAñoBase!$I307)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F307+ProyDda!D$24*DdaAñoBase!$G307+ProyDda!D$25*DdaAñoBase!$H307+ProyDda!D$26*DdaAñoBase!$I307)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F307+ProyDda!E$24*DdaAñoBase!$G307+ProyDda!E$25*DdaAñoBase!$H307+ProyDda!E$26*DdaAñoBase!$I307)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F307+ProyDda!F$24*DdaAñoBase!$G307+ProyDda!F$25*DdaAñoBase!$H307+ProyDda!F$26*DdaAñoBase!$I307)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F307+ProyDda!G$24*DdaAñoBase!$G307+ProyDda!G$25*DdaAñoBase!$H307+ProyDda!G$26*DdaAñoBase!$I307)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I307*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I307*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I307*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I307*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I307*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z310:AC310,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A308","v":"X2D_4 Discapacitados 601-más"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F308+ProyDda!B$24*DdaAñoBase!$G308+ProyDda!B$25*DdaAñoBase!$H308+ProyDda!B$26*DdaAñoBase!$I308)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F308+ProyDda!C$24*DdaAñoBase!$G308+ProyDda!C$25*DdaAñoBase!$H308+ProyDda!C$26*DdaAñoBase!$I308)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F308+ProyDda!D$24*DdaAñoBase!$G308+ProyDda!D$25*DdaAñoBase!$H308+ProyDda!D$26*DdaAñoBase!$I308)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F308+ProyDda!E$24*DdaAñoBase!$G308+ProyDda!E$25*DdaAñoBase!$H308+ProyDda!E$26*DdaAñoBase!$I308)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F308+ProyDda!F$24*DdaAñoBase!$G308+ProyDda!F$25*DdaAñoBase!$H308+ProyDda!F$26*DdaAñoBase!$I308)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F308+ProyDda!G$24*DdaAñoBase!$G308+ProyDda!G$25*DdaAñoBase!$H308+ProyDda!G$26*DdaAñoBase!$I308)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I308*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I308*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I308*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I308*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I308*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z311:AC311,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A309","v":"X2D_4 Cruz Roja"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F309+ProyDda!B$24*DdaAñoBase!$G309+ProyDda!B$25*DdaAñoBase!$H309+ProyDda!B$26*DdaAñoBase!$I309)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F309+ProyDda!C$24*DdaAñoBase!$G309+ProyDda!C$25*DdaAñoBase!$H309+ProyDda!C$26*DdaAñoBase!$I309)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F309+ProyDda!D$24*DdaAñoBase!$G309+ProyDda!D$25*DdaAñoBase!$H309+ProyDda!D$26*DdaAñoBase!$I309)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F309+ProyDda!E$24*DdaAñoBase!$G309+ProyDda!E$25*DdaAñoBase!$H309+ProyDda!E$26*DdaAñoBase!$I309)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F309+ProyDda!F$24*DdaAñoBase!$G309+ProyDda!F$25*DdaAñoBase!$H309+ProyDda!F$26*DdaAñoBase!$I309)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F309+ProyDda!G$24*DdaAñoBase!$G309+ProyDda!G$25*DdaAñoBase!$H309+ProyDda!G$26*DdaAñoBase!$I309)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I309*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I309*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I309*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I309*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I309*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z312:AC312,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A310","v":"X2D_5 (xxx)"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F310+ProyDda!B$24*DdaAñoBase!$G310+ProyDda!B$25*DdaAñoBase!$H310+ProyDda!B$26*DdaAñoBase!$I310)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F310+ProyDda!C$24*DdaAñoBase!$G310+ProyDda!C$25*DdaAñoBase!$H310+ProyDda!C$26*DdaAñoBase!$I310)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F310+ProyDda!D$24*DdaAñoBase!$G310+ProyDda!D$25*DdaAñoBase!$H310+ProyDda!D$26*DdaAñoBase!$I310)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F310+ProyDda!E$24*DdaAñoBase!$G310+ProyDda!E$25*DdaAñoBase!$H310+ProyDda!E$26*DdaAñoBase!$I310)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F310+ProyDda!F$24*DdaAñoBase!$G310+ProyDda!F$25*DdaAñoBase!$H310+ProyDda!F$26*DdaAñoBase!$I310)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F310+ProyDda!G$24*DdaAñoBase!$G310+ProyDda!G$25*DdaAñoBase!$H310+ProyDda!G$26*DdaAñoBase!$I310)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I310*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I310*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I310*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I310*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I310*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z313:AC313,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A311","v":"X2D_5 Regular"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F311+ProyDda!B$24*DdaAñoBase!$G311+ProyDda!B$25*DdaAñoBase!$H311+ProyDda!B$26*DdaAñoBase!$I311)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F311+ProyDda!C$24*DdaAñoBase!$G311+ProyDda!C$25*DdaAñoBase!$H311+ProyDda!C$26*DdaAñoBase!$I311)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F311+ProyDda!D$24*DdaAñoBase!$G311+ProyDda!D$25*DdaAñoBase!$H311+ProyDda!D$26*DdaAñoBase!$I311)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F311+ProyDda!E$24*DdaAñoBase!$G311+ProyDda!E$25*DdaAñoBase!$H311+ProyDda!E$26*DdaAñoBase!$I311)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F311+ProyDda!F$24*DdaAñoBase!$G311+ProyDda!F$25*DdaAñoBase!$H311+ProyDda!F$26*DdaAñoBase!$I311)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F311+ProyDda!G$24*DdaAñoBase!$G311+ProyDda!G$25*DdaAñoBase!$H311+ProyDda!G$26*DdaAñoBase!$I311)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I311*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I311*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I311*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I311*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I311*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z314:AC314,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A312","v":"X2D_5 Agro"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F312+ProyDda!B$24*DdaAñoBase!$G312+ProyDda!B$25*DdaAñoBase!$H312+ProyDda!B$26*DdaAñoBase!$I312)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F312+ProyDda!C$24*DdaAñoBase!$G312+ProyDda!C$25*DdaAñoBase!$H312+ProyDda!C$26*DdaAñoBase!$I312)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F312+ProyDda!D$24*DdaAñoBase!$G312+ProyDda!D$25*DdaAñoBase!$H312+ProyDda!D$26*DdaAñoBase!$I312)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F312+ProyDda!E$24*DdaAñoBase!$G312+ProyDda!E$25*DdaAñoBase!$H312+ProyDda!E$26*DdaAñoBase!$I312)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F312+ProyDda!F$24*DdaAñoBase!$G312+ProyDda!F$25*DdaAñoBase!$H312+ProyDda!F$26*DdaAñoBase!$I312)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F312+ProyDda!G$24*DdaAñoBase!$G312+ProyDda!G$25*DdaAñoBase!$H312+ProyDda!G$26*DdaAñoBase!$I312)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I312*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I312*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I312*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I312*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I312*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z315:AC315,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A313","v":"X2D_5 Jub. 1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F313+ProyDda!B$24*DdaAñoBase!$G313+ProyDda!B$25*DdaAñoBase!$H313+ProyDda!B$26*DdaAñoBase!$I313)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F313+ProyDda!C$24*DdaAñoBase!$G313+ProyDda!C$25*DdaAñoBase!$H313+ProyDda!C$26*DdaAñoBase!$I313)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F313+ProyDda!D$24*DdaAñoBase!$G313+ProyDda!D$25*DdaAñoBase!$H313+ProyDda!D$26*DdaAñoBase!$I313)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F313+ProyDda!E$24*DdaAñoBase!$G313+ProyDda!E$25*DdaAñoBase!$H313+ProyDda!E$26*DdaAñoBase!$I313)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F313+ProyDda!F$24*DdaAñoBase!$G313+ProyDda!F$25*DdaAñoBase!$H313+ProyDda!F$26*DdaAñoBase!$I313)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F313+ProyDda!G$24*DdaAñoBase!$G313+ProyDda!G$25*DdaAñoBase!$H313+ProyDda!G$26*DdaAñoBase!$I313)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I313*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I313*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I313*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I313*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I313*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z316:AC316,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A314","v":"X2D_5 Jub. 2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F314+ProyDda!B$24*DdaAñoBase!$G314+ProyDda!B$25*DdaAñoBase!$H314+ProyDda!B$26*DdaAñoBase!$I314)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F314+ProyDda!C$24*DdaAñoBase!$G314+ProyDda!C$25*DdaAñoBase!$H314+ProyDda!C$26*DdaAñoBase!$I314)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F314+ProyDda!D$24*DdaAñoBase!$G314+ProyDda!D$25*DdaAñoBase!$H314+ProyDda!D$26*DdaAñoBase!$I314)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F314+ProyDda!E$24*DdaAñoBase!$G314+ProyDda!E$25*DdaAñoBase!$H314+ProyDda!E$26*DdaAñoBase!$I314)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F314+ProyDda!F$24*DdaAñoBase!$G314+ProyDda!F$25*DdaAñoBase!$H314+ProyDda!F$26*DdaAñoBase!$I314)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F314+ProyDda!G$24*DdaAñoBase!$G314+ProyDda!G$25*DdaAñoBase!$H314+ProyDda!G$26*DdaAñoBase!$I314)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I314*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I314*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I314*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I314*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I314*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z317:AC317,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A315","v":"X2D_5 Político"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F315+ProyDda!B$24*DdaAñoBase!$G315+ProyDda!B$25*DdaAñoBase!$H315+ProyDda!B$26*DdaAñoBase!$I315)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F315+ProyDda!C$24*DdaAñoBase!$G315+ProyDda!C$25*DdaAñoBase!$H315+ProyDda!C$26*DdaAñoBase!$I315)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F315+ProyDda!D$24*DdaAñoBase!$G315+ProyDda!D$25*DdaAñoBase!$H315+ProyDda!D$26*DdaAñoBase!$I315)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F315+ProyDda!E$24*DdaAñoBase!$G315+ProyDda!E$25*DdaAñoBase!$H315+ProyDda!E$26*DdaAñoBase!$I315)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F315+ProyDda!F$24*DdaAñoBase!$G315+ProyDda!F$25*DdaAñoBase!$H315+ProyDda!F$26*DdaAñoBase!$I315)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F315+ProyDda!G$24*DdaAñoBase!$G315+ProyDda!G$25*DdaAñoBase!$H315+ProyDda!G$26*DdaAñoBase!$I315)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I315*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I315*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I315*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I315*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I315*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z318:AC318,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A316","v":"X2D_5 x1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F316+ProyDda!B$24*DdaAñoBase!$G316+ProyDda!B$25*DdaAñoBase!$H316+ProyDda!B$26*DdaAñoBase!$I316)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F316+ProyDda!C$24*DdaAñoBase!$G316+ProyDda!C$25*DdaAñoBase!$H316+ProyDda!C$26*DdaAñoBase!$I316)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F316+ProyDda!D$24*DdaAñoBase!$G316+ProyDda!D$25*DdaAñoBase!$H316+ProyDda!D$26*DdaAñoBase!$I316)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F316+ProyDda!E$24*DdaAñoBase!$G316+ProyDda!E$25*DdaAñoBase!$H316+ProyDda!E$26*DdaAñoBase!$I316)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F316+ProyDda!F$24*DdaAñoBase!$G316+ProyDda!F$25*DdaAñoBase!$H316+ProyDda!F$26*DdaAñoBase!$I316)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F316+ProyDda!G$24*DdaAñoBase!$G316+ProyDda!G$25*DdaAñoBase!$H316+ProyDda!G$26*DdaAñoBase!$I316)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I316*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I316*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I316*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I316*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I316*ProyDda!G$26","v":0},null,{"$f":"+G319-M319-S319","v":0},{"$f":"+H319-N319-T319","v":0},{"$f":"+I319-O319-U319","v":0},{"$f":"+J319-P319-V319","v":0},{"$f":"+K319-Q319-W319","v":0},{"$f":"+SUMPRODUCT(Z319:AC319,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A317","v":"X2D_5 x2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F317+ProyDda!B$24*DdaAñoBase!$G317+ProyDda!B$25*DdaAñoBase!$H317+ProyDda!B$26*DdaAñoBase!$I317)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F317+ProyDda!C$24*DdaAñoBase!$G317+ProyDda!C$25*DdaAñoBase!$H317+ProyDda!C$26*DdaAñoBase!$I317)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F317+ProyDda!D$24*DdaAñoBase!$G317+ProyDda!D$25*DdaAñoBase!$H317+ProyDda!D$26*DdaAñoBase!$I317)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F317+ProyDda!E$24*DdaAñoBase!$G317+ProyDda!E$25*DdaAñoBase!$H317+ProyDda!E$26*DdaAñoBase!$I317)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F317+ProyDda!F$24*DdaAñoBase!$G317+ProyDda!F$25*DdaAñoBase!$H317+ProyDda!F$26*DdaAñoBase!$I317)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F317+ProyDda!G$24*DdaAñoBase!$G317+ProyDda!G$25*DdaAñoBase!$H317+ProyDda!G$26*DdaAñoBase!$I317)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I317*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I317*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I317*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I317*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I317*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z320:AC320,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A318","v":"X2D_5 Discap."},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F318+ProyDda!B$24*DdaAñoBase!$G318+ProyDda!B$25*DdaAñoBase!$H318+ProyDda!B$26*DdaAñoBase!$I318)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F318+ProyDda!C$24*DdaAñoBase!$G318+ProyDda!C$25*DdaAñoBase!$H318+ProyDda!C$26*DdaAñoBase!$I318)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F318+ProyDda!D$24*DdaAñoBase!$G318+ProyDda!D$25*DdaAñoBase!$H318+ProyDda!D$26*DdaAñoBase!$I318)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F318+ProyDda!E$24*DdaAñoBase!$G318+ProyDda!E$25*DdaAñoBase!$H318+ProyDda!E$26*DdaAñoBase!$I318)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F318+ProyDda!F$24*DdaAñoBase!$G318+ProyDda!F$25*DdaAñoBase!$H318+ProyDda!F$26*DdaAñoBase!$I318)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F318+ProyDda!G$24*DdaAñoBase!$G318+ProyDda!G$25*DdaAñoBase!$H318+ProyDda!G$26*DdaAñoBase!$I318)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I318*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I318*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I318*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I318*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I318*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z321:AC321,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A319","v":"X2D_5 Discapacitados 601-más"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F319+ProyDda!B$24*DdaAñoBase!$G319+ProyDda!B$25*DdaAñoBase!$H319+ProyDda!B$26*DdaAñoBase!$I319)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F319+ProyDda!C$24*DdaAñoBase!$G319+ProyDda!C$25*DdaAñoBase!$H319+ProyDda!C$26*DdaAñoBase!$I319)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F319+ProyDda!D$24*DdaAñoBase!$G319+ProyDda!D$25*DdaAñoBase!$H319+ProyDda!D$26*DdaAñoBase!$I319)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F319+ProyDda!E$24*DdaAñoBase!$G319+ProyDda!E$25*DdaAñoBase!$H319+ProyDda!E$26*DdaAñoBase!$I319)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F319+ProyDda!F$24*DdaAñoBase!$G319+ProyDda!F$25*DdaAñoBase!$H319+ProyDda!F$26*DdaAñoBase!$I319)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F319+ProyDda!G$24*DdaAñoBase!$G319+ProyDda!G$25*DdaAñoBase!$H319+ProyDda!G$26*DdaAñoBase!$I319)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I319*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I319*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I319*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I319*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I319*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z322:AC322,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A320","v":"X2D_5 Cruz Roja"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F320+ProyDda!B$24*DdaAñoBase!$G320+ProyDda!B$25*DdaAñoBase!$H320+ProyDda!B$26*DdaAñoBase!$I320)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F320+ProyDda!C$24*DdaAñoBase!$G320+ProyDda!C$25*DdaAñoBase!$H320+ProyDda!C$26*DdaAñoBase!$I320)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F320+ProyDda!D$24*DdaAñoBase!$G320+ProyDda!D$25*DdaAñoBase!$H320+ProyDda!D$26*DdaAñoBase!$I320)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F320+ProyDda!E$24*DdaAñoBase!$G320+ProyDda!E$25*DdaAñoBase!$H320+ProyDda!E$26*DdaAñoBase!$I320)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F320+ProyDda!F$24*DdaAñoBase!$G320+ProyDda!F$25*DdaAñoBase!$H320+ProyDda!F$26*DdaAñoBase!$I320)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F320+ProyDda!G$24*DdaAñoBase!$G320+ProyDda!G$25*DdaAñoBase!$H320+ProyDda!G$26*DdaAñoBase!$I320)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I320*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I320*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I320*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I320*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I320*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z323:AC323,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A321","v":"X3D"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F321+ProyDda!B$24*DdaAñoBase!$G321+ProyDda!B$25*DdaAñoBase!$H321+ProyDda!B$26*DdaAñoBase!$I321)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F321+ProyDda!C$24*DdaAñoBase!$G321+ProyDda!C$25*DdaAñoBase!$H321+ProyDda!C$26*DdaAñoBase!$I321)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F321+ProyDda!D$24*DdaAñoBase!$G321+ProyDda!D$25*DdaAñoBase!$H321+ProyDda!D$26*DdaAñoBase!$I321)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F321+ProyDda!E$24*DdaAñoBase!$G321+ProyDda!E$25*DdaAñoBase!$H321+ProyDda!E$26*DdaAñoBase!$I321)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F321+ProyDda!F$24*DdaAñoBase!$G321+ProyDda!F$25*DdaAñoBase!$H321+ProyDda!F$26*DdaAñoBase!$I321)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F321+ProyDda!G$24*DdaAñoBase!$G321+ProyDda!G$25*DdaAñoBase!$H321+ProyDda!G$26*DdaAñoBase!$I321)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I321*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I321*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I321*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I321*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I321*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z324:AC324,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A322","v":"X3D_1 (0-10,000)"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F322+ProyDda!B$24*DdaAñoBase!$G322+ProyDda!B$25*DdaAñoBase!$H322+ProyDda!B$26*DdaAñoBase!$I322)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F322+ProyDda!C$24*DdaAñoBase!$G322+ProyDda!C$25*DdaAñoBase!$H322+ProyDda!C$26*DdaAñoBase!$I322)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F322+ProyDda!D$24*DdaAñoBase!$G322+ProyDda!D$25*DdaAñoBase!$H322+ProyDda!D$26*DdaAñoBase!$I322)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F322+ProyDda!E$24*DdaAñoBase!$G322+ProyDda!E$25*DdaAñoBase!$H322+ProyDda!E$26*DdaAñoBase!$I322)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F322+ProyDda!F$24*DdaAñoBase!$G322+ProyDda!F$25*DdaAñoBase!$H322+ProyDda!F$26*DdaAñoBase!$I322)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F322+ProyDda!G$24*DdaAñoBase!$G322+ProyDda!G$25*DdaAñoBase!$H322+ProyDda!G$26*DdaAñoBase!$I322)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I322*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I322*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I322*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I322*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I322*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z325:AC325,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A323","v":"X3D_1 Regular"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F323+ProyDda!B$24*DdaAñoBase!$G323+ProyDda!B$25*DdaAñoBase!$H323+ProyDda!B$26*DdaAñoBase!$I323)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F323+ProyDda!C$24*DdaAñoBase!$G323+ProyDda!C$25*DdaAñoBase!$H323+ProyDda!C$26*DdaAñoBase!$I323)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F323+ProyDda!D$24*DdaAñoBase!$G323+ProyDda!D$25*DdaAñoBase!$H323+ProyDda!D$26*DdaAñoBase!$I323)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F323+ProyDda!E$24*DdaAñoBase!$G323+ProyDda!E$25*DdaAñoBase!$H323+ProyDda!E$26*DdaAñoBase!$I323)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F323+ProyDda!F$24*DdaAñoBase!$G323+ProyDda!F$25*DdaAñoBase!$H323+ProyDda!F$26*DdaAñoBase!$I323)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F323+ProyDda!G$24*DdaAñoBase!$G323+ProyDda!G$25*DdaAñoBase!$H323+ProyDda!G$26*DdaAñoBase!$I323)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I323*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I323*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I323*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I323*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I323*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z326:AC326,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A324","v":"X3D_1 Agro"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F324+ProyDda!B$24*DdaAñoBase!$G324+ProyDda!B$25*DdaAñoBase!$H324+ProyDda!B$26*DdaAñoBase!$I324)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F324+ProyDda!C$24*DdaAñoBase!$G324+ProyDda!C$25*DdaAñoBase!$H324+ProyDda!C$26*DdaAñoBase!$I324)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F324+ProyDda!D$24*DdaAñoBase!$G324+ProyDda!D$25*DdaAñoBase!$H324+ProyDda!D$26*DdaAñoBase!$I324)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F324+ProyDda!E$24*DdaAñoBase!$G324+ProyDda!E$25*DdaAñoBase!$H324+ProyDda!E$26*DdaAñoBase!$I324)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F324+ProyDda!F$24*DdaAñoBase!$G324+ProyDda!F$25*DdaAñoBase!$H324+ProyDda!F$26*DdaAñoBase!$I324)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F324+ProyDda!G$24*DdaAñoBase!$G324+ProyDda!G$25*DdaAñoBase!$H324+ProyDda!G$26*DdaAñoBase!$I324)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I324*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I324*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I324*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I324*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I324*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z327:AC327,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A325","v":"X3D_1 Jub. 1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F325+ProyDda!B$24*DdaAñoBase!$G325+ProyDda!B$25*DdaAñoBase!$H325+ProyDda!B$26*DdaAñoBase!$I325)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F325+ProyDda!C$24*DdaAñoBase!$G325+ProyDda!C$25*DdaAñoBase!$H325+ProyDda!C$26*DdaAñoBase!$I325)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F325+ProyDda!D$24*DdaAñoBase!$G325+ProyDda!D$25*DdaAñoBase!$H325+ProyDda!D$26*DdaAñoBase!$I325)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F325+ProyDda!E$24*DdaAñoBase!$G325+ProyDda!E$25*DdaAñoBase!$H325+ProyDda!E$26*DdaAñoBase!$I325)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F325+ProyDda!F$24*DdaAñoBase!$G325+ProyDda!F$25*DdaAñoBase!$H325+ProyDda!F$26*DdaAñoBase!$I325)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F325+ProyDda!G$24*DdaAñoBase!$G325+ProyDda!G$25*DdaAñoBase!$H325+ProyDda!G$26*DdaAñoBase!$I325)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I325*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I325*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I325*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I325*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I325*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z328:AC328,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A326","v":"X3D_1 Jub. 2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F326+ProyDda!B$24*DdaAñoBase!$G326+ProyDda!B$25*DdaAñoBase!$H326+ProyDda!B$26*DdaAñoBase!$I326)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F326+ProyDda!C$24*DdaAñoBase!$G326+ProyDda!C$25*DdaAñoBase!$H326+ProyDda!C$26*DdaAñoBase!$I326)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F326+ProyDda!D$24*DdaAñoBase!$G326+ProyDda!D$25*DdaAñoBase!$H326+ProyDda!D$26*DdaAñoBase!$I326)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F326+ProyDda!E$24*DdaAñoBase!$G326+ProyDda!E$25*DdaAñoBase!$H326+ProyDda!E$26*DdaAñoBase!$I326)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F326+ProyDda!F$24*DdaAñoBase!$G326+ProyDda!F$25*DdaAñoBase!$H326+ProyDda!F$26*DdaAñoBase!$I326)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F326+ProyDda!G$24*DdaAñoBase!$G326+ProyDda!G$25*DdaAñoBase!$H326+ProyDda!G$26*DdaAñoBase!$I326)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I326*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I326*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I326*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I326*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I326*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z329:AC329,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A327","v":"X3D_1 Político"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F327+ProyDda!B$24*DdaAñoBase!$G327+ProyDda!B$25*DdaAñoBase!$H327+ProyDda!B$26*DdaAñoBase!$I327)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F327+ProyDda!C$24*DdaAñoBase!$G327+ProyDda!C$25*DdaAñoBase!$H327+ProyDda!C$26*DdaAñoBase!$I327)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F327+ProyDda!D$24*DdaAñoBase!$G327+ProyDda!D$25*DdaAñoBase!$H327+ProyDda!D$26*DdaAñoBase!$I327)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F327+ProyDda!E$24*DdaAñoBase!$G327+ProyDda!E$25*DdaAñoBase!$H327+ProyDda!E$26*DdaAñoBase!$I327)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F327+ProyDda!F$24*DdaAñoBase!$G327+ProyDda!F$25*DdaAñoBase!$H327+ProyDda!F$26*DdaAñoBase!$I327)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F327+ProyDda!G$24*DdaAñoBase!$G327+ProyDda!G$25*DdaAñoBase!$H327+ProyDda!G$26*DdaAñoBase!$I327)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I327*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I327*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I327*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I327*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I327*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z330:AC330,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A328","v":"X3D_1 x1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F328+ProyDda!B$24*DdaAñoBase!$G328+ProyDda!B$25*DdaAñoBase!$H328+ProyDda!B$26*DdaAñoBase!$I328)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F328+ProyDda!C$24*DdaAñoBase!$G328+ProyDda!C$25*DdaAñoBase!$H328+ProyDda!C$26*DdaAñoBase!$I328)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F328+ProyDda!D$24*DdaAñoBase!$G328+ProyDda!D$25*DdaAñoBase!$H328+ProyDda!D$26*DdaAñoBase!$I328)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F328+ProyDda!E$24*DdaAñoBase!$G328+ProyDda!E$25*DdaAñoBase!$H328+ProyDda!E$26*DdaAñoBase!$I328)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F328+ProyDda!F$24*DdaAñoBase!$G328+ProyDda!F$25*DdaAñoBase!$H328+ProyDda!F$26*DdaAñoBase!$I328)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F328+ProyDda!G$24*DdaAñoBase!$G328+ProyDda!G$25*DdaAñoBase!$H328+ProyDda!G$26*DdaAñoBase!$I328)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I328*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I328*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I328*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I328*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I328*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z331:AC331,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A329","v":"X3D_1 x2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F329+ProyDda!B$24*DdaAñoBase!$G329+ProyDda!B$25*DdaAñoBase!$H329+ProyDda!B$26*DdaAñoBase!$I329)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F329+ProyDda!C$24*DdaAñoBase!$G329+ProyDda!C$25*DdaAñoBase!$H329+ProyDda!C$26*DdaAñoBase!$I329)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F329+ProyDda!D$24*DdaAñoBase!$G329+ProyDda!D$25*DdaAñoBase!$H329+ProyDda!D$26*DdaAñoBase!$I329)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F329+ProyDda!E$24*DdaAñoBase!$G329+ProyDda!E$25*DdaAñoBase!$H329+ProyDda!E$26*DdaAñoBase!$I329)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F329+ProyDda!F$24*DdaAñoBase!$G329+ProyDda!F$25*DdaAñoBase!$H329+ProyDda!F$26*DdaAñoBase!$I329)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F329+ProyDda!G$24*DdaAñoBase!$G329+ProyDda!G$25*DdaAñoBase!$H329+ProyDda!G$26*DdaAñoBase!$I329)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I329*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I329*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I329*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I329*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I329*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z332:AC332,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A330","v":"X3D_1 Discap."},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F330+ProyDda!B$24*DdaAñoBase!$G330+ProyDda!B$25*DdaAñoBase!$H330+ProyDda!B$26*DdaAñoBase!$I330)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F330+ProyDda!C$24*DdaAñoBase!$G330+ProyDda!C$25*DdaAñoBase!$H330+ProyDda!C$26*DdaAñoBase!$I330)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F330+ProyDda!D$24*DdaAñoBase!$G330+ProyDda!D$25*DdaAñoBase!$H330+ProyDda!D$26*DdaAñoBase!$I330)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F330+ProyDda!E$24*DdaAñoBase!$G330+ProyDda!E$25*DdaAñoBase!$H330+ProyDda!E$26*DdaAñoBase!$I330)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F330+ProyDda!F$24*DdaAñoBase!$G330+ProyDda!F$25*DdaAñoBase!$H330+ProyDda!F$26*DdaAñoBase!$I330)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F330+ProyDda!G$24*DdaAñoBase!$G330+ProyDda!G$25*DdaAñoBase!$H330+ProyDda!G$26*DdaAñoBase!$I330)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I330*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I330*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I330*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I330*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I330*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z333:AC333,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A331","v":"X3D_1 Discapacitados 601-más"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F331+ProyDda!B$24*DdaAñoBase!$G331+ProyDda!B$25*DdaAñoBase!$H331+ProyDda!B$26*DdaAñoBase!$I331)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F331+ProyDda!C$24*DdaAñoBase!$G331+ProyDda!C$25*DdaAñoBase!$H331+ProyDda!C$26*DdaAñoBase!$I331)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F331+ProyDda!D$24*DdaAñoBase!$G331+ProyDda!D$25*DdaAñoBase!$H331+ProyDda!D$26*DdaAñoBase!$I331)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F331+ProyDda!E$24*DdaAñoBase!$G331+ProyDda!E$25*DdaAñoBase!$H331+ProyDda!E$26*DdaAñoBase!$I331)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F331+ProyDda!F$24*DdaAñoBase!$G331+ProyDda!F$25*DdaAñoBase!$H331+ProyDda!F$26*DdaAñoBase!$I331)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F331+ProyDda!G$24*DdaAñoBase!$G331+ProyDda!G$25*DdaAñoBase!$H331+ProyDda!G$26*DdaAñoBase!$I331)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I331*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I331*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I331*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I331*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I331*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z334:AC334,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A332","v":"X3D_1 Cruz Roja"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F332+ProyDda!B$24*DdaAñoBase!$G332+ProyDda!B$25*DdaAñoBase!$H332+ProyDda!B$26*DdaAñoBase!$I332)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F332+ProyDda!C$24*DdaAñoBase!$G332+ProyDda!C$25*DdaAñoBase!$H332+ProyDda!C$26*DdaAñoBase!$I332)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F332+ProyDda!D$24*DdaAñoBase!$G332+ProyDda!D$25*DdaAñoBase!$H332+ProyDda!D$26*DdaAñoBase!$I332)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F332+ProyDda!E$24*DdaAñoBase!$G332+ProyDda!E$25*DdaAñoBase!$H332+ProyDda!E$26*DdaAñoBase!$I332)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F332+ProyDda!F$24*DdaAñoBase!$G332+ProyDda!F$25*DdaAñoBase!$H332+ProyDda!F$26*DdaAñoBase!$I332)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F332+ProyDda!G$24*DdaAñoBase!$G332+ProyDda!G$25*DdaAñoBase!$H332+ProyDda!G$26*DdaAñoBase!$I332)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I332*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I332*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I332*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I332*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I332*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z335:AC335,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A333","v":"X3D_2 (10,001-30,000)"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F333+ProyDda!B$24*DdaAñoBase!$G333+ProyDda!B$25*DdaAñoBase!$H333+ProyDda!B$26*DdaAñoBase!$I333)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F333+ProyDda!C$24*DdaAñoBase!$G333+ProyDda!C$25*DdaAñoBase!$H333+ProyDda!C$26*DdaAñoBase!$I333)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F333+ProyDda!D$24*DdaAñoBase!$G333+ProyDda!D$25*DdaAñoBase!$H333+ProyDda!D$26*DdaAñoBase!$I333)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F333+ProyDda!E$24*DdaAñoBase!$G333+ProyDda!E$25*DdaAñoBase!$H333+ProyDda!E$26*DdaAñoBase!$I333)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F333+ProyDda!F$24*DdaAñoBase!$G333+ProyDda!F$25*DdaAñoBase!$H333+ProyDda!F$26*DdaAñoBase!$I333)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F333+ProyDda!G$24*DdaAñoBase!$G333+ProyDda!G$25*DdaAñoBase!$H333+ProyDda!G$26*DdaAñoBase!$I333)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I333*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I333*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I333*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I333*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I333*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z336:AC336,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A334","v":"X3D_2 Regular"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F334+ProyDda!B$24*DdaAñoBase!$G334+ProyDda!B$25*DdaAñoBase!$H334+ProyDda!B$26*DdaAñoBase!$I334)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F334+ProyDda!C$24*DdaAñoBase!$G334+ProyDda!C$25*DdaAñoBase!$H334+ProyDda!C$26*DdaAñoBase!$I334)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F334+ProyDda!D$24*DdaAñoBase!$G334+ProyDda!D$25*DdaAñoBase!$H334+ProyDda!D$26*DdaAñoBase!$I334)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F334+ProyDda!E$24*DdaAñoBase!$G334+ProyDda!E$25*DdaAñoBase!$H334+ProyDda!E$26*DdaAñoBase!$I334)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F334+ProyDda!F$24*DdaAñoBase!$G334+ProyDda!F$25*DdaAñoBase!$H334+ProyDda!F$26*DdaAñoBase!$I334)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F334+ProyDda!G$24*DdaAñoBase!$G334+ProyDda!G$25*DdaAñoBase!$H334+ProyDda!G$26*DdaAñoBase!$I334)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I334*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I334*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I334*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I334*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I334*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z337:AC337,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A335","v":"X3D_2 Agro"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F335+ProyDda!B$24*DdaAñoBase!$G335+ProyDda!B$25*DdaAñoBase!$H335+ProyDda!B$26*DdaAñoBase!$I335)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F335+ProyDda!C$24*DdaAñoBase!$G335+ProyDda!C$25*DdaAñoBase!$H335+ProyDda!C$26*DdaAñoBase!$I335)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F335+ProyDda!D$24*DdaAñoBase!$G335+ProyDda!D$25*DdaAñoBase!$H335+ProyDda!D$26*DdaAñoBase!$I335)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F335+ProyDda!E$24*DdaAñoBase!$G335+ProyDda!E$25*DdaAñoBase!$H335+ProyDda!E$26*DdaAñoBase!$I335)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F335+ProyDda!F$24*DdaAñoBase!$G335+ProyDda!F$25*DdaAñoBase!$H335+ProyDda!F$26*DdaAñoBase!$I335)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F335+ProyDda!G$24*DdaAñoBase!$G335+ProyDda!G$25*DdaAñoBase!$H335+ProyDda!G$26*DdaAñoBase!$I335)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I335*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I335*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I335*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I335*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I335*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z338:AC338,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A336","v":"X3D_2 Jub. 1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F336+ProyDda!B$24*DdaAñoBase!$G336+ProyDda!B$25*DdaAñoBase!$H336+ProyDda!B$26*DdaAñoBase!$I336)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F336+ProyDda!C$24*DdaAñoBase!$G336+ProyDda!C$25*DdaAñoBase!$H336+ProyDda!C$26*DdaAñoBase!$I336)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F336+ProyDda!D$24*DdaAñoBase!$G336+ProyDda!D$25*DdaAñoBase!$H336+ProyDda!D$26*DdaAñoBase!$I336)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F336+ProyDda!E$24*DdaAñoBase!$G336+ProyDda!E$25*DdaAñoBase!$H336+ProyDda!E$26*DdaAñoBase!$I336)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F336+ProyDda!F$24*DdaAñoBase!$G336+ProyDda!F$25*DdaAñoBase!$H336+ProyDda!F$26*DdaAñoBase!$I336)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F336+ProyDda!G$24*DdaAñoBase!$G336+ProyDda!G$25*DdaAñoBase!$H336+ProyDda!G$26*DdaAñoBase!$I336)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I336*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I336*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I336*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I336*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I336*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z339:AC339,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A337","v":"X3D_2 Jub. 2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F337+ProyDda!B$24*DdaAñoBase!$G337+ProyDda!B$25*DdaAñoBase!$H337+ProyDda!B$26*DdaAñoBase!$I337)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F337+ProyDda!C$24*DdaAñoBase!$G337+ProyDda!C$25*DdaAñoBase!$H337+ProyDda!C$26*DdaAñoBase!$I337)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F337+ProyDda!D$24*DdaAñoBase!$G337+ProyDda!D$25*DdaAñoBase!$H337+ProyDda!D$26*DdaAñoBase!$I337)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F337+ProyDda!E$24*DdaAñoBase!$G337+ProyDda!E$25*DdaAñoBase!$H337+ProyDda!E$26*DdaAñoBase!$I337)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F337+ProyDda!F$24*DdaAñoBase!$G337+ProyDda!F$25*DdaAñoBase!$H337+ProyDda!F$26*DdaAñoBase!$I337)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F337+ProyDda!G$24*DdaAñoBase!$G337+ProyDda!G$25*DdaAñoBase!$H337+ProyDda!G$26*DdaAñoBase!$I337)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I337*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I337*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I337*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I337*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I337*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z340:AC340,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A338","v":"X3D_2 Político"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F338+ProyDda!B$24*DdaAñoBase!$G338+ProyDda!B$25*DdaAñoBase!$H338+ProyDda!B$26*DdaAñoBase!$I338)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F338+ProyDda!C$24*DdaAñoBase!$G338+ProyDda!C$25*DdaAñoBase!$H338+ProyDda!C$26*DdaAñoBase!$I338)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F338+ProyDda!D$24*DdaAñoBase!$G338+ProyDda!D$25*DdaAñoBase!$H338+ProyDda!D$26*DdaAñoBase!$I338)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F338+ProyDda!E$24*DdaAñoBase!$G338+ProyDda!E$25*DdaAñoBase!$H338+ProyDda!E$26*DdaAñoBase!$I338)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F338+ProyDda!F$24*DdaAñoBase!$G338+ProyDda!F$25*DdaAñoBase!$H338+ProyDda!F$26*DdaAñoBase!$I338)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F338+ProyDda!G$24*DdaAñoBase!$G338+ProyDda!G$25*DdaAñoBase!$H338+ProyDda!G$26*DdaAñoBase!$I338)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I338*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I338*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I338*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I338*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I338*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z341:AC341,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A339","v":"X3D_2 x1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F339+ProyDda!B$24*DdaAñoBase!$G339+ProyDda!B$25*DdaAñoBase!$H339+ProyDda!B$26*DdaAñoBase!$I339)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F339+ProyDda!C$24*DdaAñoBase!$G339+ProyDda!C$25*DdaAñoBase!$H339+ProyDda!C$26*DdaAñoBase!$I339)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F339+ProyDda!D$24*DdaAñoBase!$G339+ProyDda!D$25*DdaAñoBase!$H339+ProyDda!D$26*DdaAñoBase!$I339)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F339+ProyDda!E$24*DdaAñoBase!$G339+ProyDda!E$25*DdaAñoBase!$H339+ProyDda!E$26*DdaAñoBase!$I339)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F339+ProyDda!F$24*DdaAñoBase!$G339+ProyDda!F$25*DdaAñoBase!$H339+ProyDda!F$26*DdaAñoBase!$I339)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F339+ProyDda!G$24*DdaAñoBase!$G339+ProyDda!G$25*DdaAñoBase!$H339+ProyDda!G$26*DdaAñoBase!$I339)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I339*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I339*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I339*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I339*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I339*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z342:AC342,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A340","v":"X3D_2 x2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F340+ProyDda!B$24*DdaAñoBase!$G340+ProyDda!B$25*DdaAñoBase!$H340+ProyDda!B$26*DdaAñoBase!$I340)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F340+ProyDda!C$24*DdaAñoBase!$G340+ProyDda!C$25*DdaAñoBase!$H340+ProyDda!C$26*DdaAñoBase!$I340)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F340+ProyDda!D$24*DdaAñoBase!$G340+ProyDda!D$25*DdaAñoBase!$H340+ProyDda!D$26*DdaAñoBase!$I340)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F340+ProyDda!E$24*DdaAñoBase!$G340+ProyDda!E$25*DdaAñoBase!$H340+ProyDda!E$26*DdaAñoBase!$I340)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F340+ProyDda!F$24*DdaAñoBase!$G340+ProyDda!F$25*DdaAñoBase!$H340+ProyDda!F$26*DdaAñoBase!$I340)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F340+ProyDda!G$24*DdaAñoBase!$G340+ProyDda!G$25*DdaAñoBase!$H340+ProyDda!G$26*DdaAñoBase!$I340)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I340*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I340*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I340*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I340*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I340*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z343:AC343,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A341","v":"X3D_2 Discap."},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F341+ProyDda!B$24*DdaAñoBase!$G341+ProyDda!B$25*DdaAñoBase!$H341+ProyDda!B$26*DdaAñoBase!$I341)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F341+ProyDda!C$24*DdaAñoBase!$G341+ProyDda!C$25*DdaAñoBase!$H341+ProyDda!C$26*DdaAñoBase!$I341)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F341+ProyDda!D$24*DdaAñoBase!$G341+ProyDda!D$25*DdaAñoBase!$H341+ProyDda!D$26*DdaAñoBase!$I341)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F341+ProyDda!E$24*DdaAñoBase!$G341+ProyDda!E$25*DdaAñoBase!$H341+ProyDda!E$26*DdaAñoBase!$I341)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F341+ProyDda!F$24*DdaAñoBase!$G341+ProyDda!F$25*DdaAñoBase!$H341+ProyDda!F$26*DdaAñoBase!$I341)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F341+ProyDda!G$24*DdaAñoBase!$G341+ProyDda!G$25*DdaAñoBase!$H341+ProyDda!G$26*DdaAñoBase!$I341)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I341*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I341*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I341*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I341*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I341*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z344:AC344,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A342","v":"X3D_2 Discapacitados 601-más"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F342+ProyDda!B$24*DdaAñoBase!$G342+ProyDda!B$25*DdaAñoBase!$H342+ProyDda!B$26*DdaAñoBase!$I342)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F342+ProyDda!C$24*DdaAñoBase!$G342+ProyDda!C$25*DdaAñoBase!$H342+ProyDda!C$26*DdaAñoBase!$I342)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F342+ProyDda!D$24*DdaAñoBase!$G342+ProyDda!D$25*DdaAñoBase!$H342+ProyDda!D$26*DdaAñoBase!$I342)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F342+ProyDda!E$24*DdaAñoBase!$G342+ProyDda!E$25*DdaAñoBase!$H342+ProyDda!E$26*DdaAñoBase!$I342)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F342+ProyDda!F$24*DdaAñoBase!$G342+ProyDda!F$25*DdaAñoBase!$H342+ProyDda!F$26*DdaAñoBase!$I342)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F342+ProyDda!G$24*DdaAñoBase!$G342+ProyDda!G$25*DdaAñoBase!$H342+ProyDda!G$26*DdaAñoBase!$I342)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I342*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I342*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I342*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I342*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I342*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z345:AC345,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A343","v":"X3D_2 Cruz Roja"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F343+ProyDda!B$24*DdaAñoBase!$G343+ProyDda!B$25*DdaAñoBase!$H343+ProyDda!B$26*DdaAñoBase!$I343)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F343+ProyDda!C$24*DdaAñoBase!$G343+ProyDda!C$25*DdaAñoBase!$H343+ProyDda!C$26*DdaAñoBase!$I343)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F343+ProyDda!D$24*DdaAñoBase!$G343+ProyDda!D$25*DdaAñoBase!$H343+ProyDda!D$26*DdaAñoBase!$I343)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F343+ProyDda!E$24*DdaAñoBase!$G343+ProyDda!E$25*DdaAñoBase!$H343+ProyDda!E$26*DdaAñoBase!$I343)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F343+ProyDda!F$24*DdaAñoBase!$G343+ProyDda!F$25*DdaAñoBase!$H343+ProyDda!F$26*DdaAñoBase!$I343)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F343+ProyDda!G$24*DdaAñoBase!$G343+ProyDda!G$25*DdaAñoBase!$H343+ProyDda!G$26*DdaAñoBase!$I343)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I343*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I343*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I343*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I343*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I343*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z346:AC346,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A344","v":"X3D_3 (30,001-50,000)"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F344+ProyDda!B$24*DdaAñoBase!$G344+ProyDda!B$25*DdaAñoBase!$H344+ProyDda!B$26*DdaAñoBase!$I344)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F344+ProyDda!C$24*DdaAñoBase!$G344+ProyDda!C$25*DdaAñoBase!$H344+ProyDda!C$26*DdaAñoBase!$I344)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F344+ProyDda!D$24*DdaAñoBase!$G344+ProyDda!D$25*DdaAñoBase!$H344+ProyDda!D$26*DdaAñoBase!$I344)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F344+ProyDda!E$24*DdaAñoBase!$G344+ProyDda!E$25*DdaAñoBase!$H344+ProyDda!E$26*DdaAñoBase!$I344)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F344+ProyDda!F$24*DdaAñoBase!$G344+ProyDda!F$25*DdaAñoBase!$H344+ProyDda!F$26*DdaAñoBase!$I344)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F344+ProyDda!G$24*DdaAñoBase!$G344+ProyDda!G$25*DdaAñoBase!$H344+ProyDda!G$26*DdaAñoBase!$I344)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I344*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I344*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I344*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I344*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I344*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z347:AC347,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A345","v":"X3D_3 Regular"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F345+ProyDda!B$24*DdaAñoBase!$G345+ProyDda!B$25*DdaAñoBase!$H345+ProyDda!B$26*DdaAñoBase!$I345)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F345+ProyDda!C$24*DdaAñoBase!$G345+ProyDda!C$25*DdaAñoBase!$H345+ProyDda!C$26*DdaAñoBase!$I345)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F345+ProyDda!D$24*DdaAñoBase!$G345+ProyDda!D$25*DdaAñoBase!$H345+ProyDda!D$26*DdaAñoBase!$I345)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F345+ProyDda!E$24*DdaAñoBase!$G345+ProyDda!E$25*DdaAñoBase!$H345+ProyDda!E$26*DdaAñoBase!$I345)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F345+ProyDda!F$24*DdaAñoBase!$G345+ProyDda!F$25*DdaAñoBase!$H345+ProyDda!F$26*DdaAñoBase!$I345)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F345+ProyDda!G$24*DdaAñoBase!$G345+ProyDda!G$25*DdaAñoBase!$H345+ProyDda!G$26*DdaAñoBase!$I345)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I345*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I345*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I345*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I345*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I345*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z348:AC348,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A346","v":"X3D_3 Agro"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F346+ProyDda!B$24*DdaAñoBase!$G346+ProyDda!B$25*DdaAñoBase!$H346+ProyDda!B$26*DdaAñoBase!$I346)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F346+ProyDda!C$24*DdaAñoBase!$G346+ProyDda!C$25*DdaAñoBase!$H346+ProyDda!C$26*DdaAñoBase!$I346)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F346+ProyDda!D$24*DdaAñoBase!$G346+ProyDda!D$25*DdaAñoBase!$H346+ProyDda!D$26*DdaAñoBase!$I346)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F346+ProyDda!E$24*DdaAñoBase!$G346+ProyDda!E$25*DdaAñoBase!$H346+ProyDda!E$26*DdaAñoBase!$I346)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F346+ProyDda!F$24*DdaAñoBase!$G346+ProyDda!F$25*DdaAñoBase!$H346+ProyDda!F$26*DdaAñoBase!$I346)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F346+ProyDda!G$24*DdaAñoBase!$G346+ProyDda!G$25*DdaAñoBase!$H346+ProyDda!G$26*DdaAñoBase!$I346)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I346*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I346*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I346*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I346*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I346*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z349:AC349,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A347","v":"X3D_3 Jub. 1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F347+ProyDda!B$24*DdaAñoBase!$G347+ProyDda!B$25*DdaAñoBase!$H347+ProyDda!B$26*DdaAñoBase!$I347)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F347+ProyDda!C$24*DdaAñoBase!$G347+ProyDda!C$25*DdaAñoBase!$H347+ProyDda!C$26*DdaAñoBase!$I347)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F347+ProyDda!D$24*DdaAñoBase!$G347+ProyDda!D$25*DdaAñoBase!$H347+ProyDda!D$26*DdaAñoBase!$I347)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F347+ProyDda!E$24*DdaAñoBase!$G347+ProyDda!E$25*DdaAñoBase!$H347+ProyDda!E$26*DdaAñoBase!$I347)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F347+ProyDda!F$24*DdaAñoBase!$G347+ProyDda!F$25*DdaAñoBase!$H347+ProyDda!F$26*DdaAñoBase!$I347)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F347+ProyDda!G$24*DdaAñoBase!$G347+ProyDda!G$25*DdaAñoBase!$H347+ProyDda!G$26*DdaAñoBase!$I347)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I347*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I347*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I347*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I347*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I347*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z350:AC350,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A348","v":"X3D_3 Jub. 2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F348+ProyDda!B$24*DdaAñoBase!$G348+ProyDda!B$25*DdaAñoBase!$H348+ProyDda!B$26*DdaAñoBase!$I348)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F348+ProyDda!C$24*DdaAñoBase!$G348+ProyDda!C$25*DdaAñoBase!$H348+ProyDda!C$26*DdaAñoBase!$I348)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F348+ProyDda!D$24*DdaAñoBase!$G348+ProyDda!D$25*DdaAñoBase!$H348+ProyDda!D$26*DdaAñoBase!$I348)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F348+ProyDda!E$24*DdaAñoBase!$G348+ProyDda!E$25*DdaAñoBase!$H348+ProyDda!E$26*DdaAñoBase!$I348)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F348+ProyDda!F$24*DdaAñoBase!$G348+ProyDda!F$25*DdaAñoBase!$H348+ProyDda!F$26*DdaAñoBase!$I348)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F348+ProyDda!G$24*DdaAñoBase!$G348+ProyDda!G$25*DdaAñoBase!$H348+ProyDda!G$26*DdaAñoBase!$I348)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I348*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I348*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I348*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I348*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I348*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z351:AC351,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A349","v":"X3D_3 Político"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F349+ProyDda!B$24*DdaAñoBase!$G349+ProyDda!B$25*DdaAñoBase!$H349+ProyDda!B$26*DdaAñoBase!$I349)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F349+ProyDda!C$24*DdaAñoBase!$G349+ProyDda!C$25*DdaAñoBase!$H349+ProyDda!C$26*DdaAñoBase!$I349)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F349+ProyDda!D$24*DdaAñoBase!$G349+ProyDda!D$25*DdaAñoBase!$H349+ProyDda!D$26*DdaAñoBase!$I349)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F349+ProyDda!E$24*DdaAñoBase!$G349+ProyDda!E$25*DdaAñoBase!$H349+ProyDda!E$26*DdaAñoBase!$I349)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F349+ProyDda!F$24*DdaAñoBase!$G349+ProyDda!F$25*DdaAñoBase!$H349+ProyDda!F$26*DdaAñoBase!$I349)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F349+ProyDda!G$24*DdaAñoBase!$G349+ProyDda!G$25*DdaAñoBase!$H349+ProyDda!G$26*DdaAñoBase!$I349)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I349*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I349*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I349*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I349*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I349*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z352:AC352,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A350","v":"X3D_3 x1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F350+ProyDda!B$24*DdaAñoBase!$G350+ProyDda!B$25*DdaAñoBase!$H350+ProyDda!B$26*DdaAñoBase!$I350)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F350+ProyDda!C$24*DdaAñoBase!$G350+ProyDda!C$25*DdaAñoBase!$H350+ProyDda!C$26*DdaAñoBase!$I350)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F350+ProyDda!D$24*DdaAñoBase!$G350+ProyDda!D$25*DdaAñoBase!$H350+ProyDda!D$26*DdaAñoBase!$I350)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F350+ProyDda!E$24*DdaAñoBase!$G350+ProyDda!E$25*DdaAñoBase!$H350+ProyDda!E$26*DdaAñoBase!$I350)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F350+ProyDda!F$24*DdaAñoBase!$G350+ProyDda!F$25*DdaAñoBase!$H350+ProyDda!F$26*DdaAñoBase!$I350)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F350+ProyDda!G$24*DdaAñoBase!$G350+ProyDda!G$25*DdaAñoBase!$H350+ProyDda!G$26*DdaAñoBase!$I350)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I350*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I350*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I350*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I350*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I350*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z353:AC353,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A351","v":"X3D_3 x2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F351+ProyDda!B$24*DdaAñoBase!$G351+ProyDda!B$25*DdaAñoBase!$H351+ProyDda!B$26*DdaAñoBase!$I351)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F351+ProyDda!C$24*DdaAñoBase!$G351+ProyDda!C$25*DdaAñoBase!$H351+ProyDda!C$26*DdaAñoBase!$I351)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F351+ProyDda!D$24*DdaAñoBase!$G351+ProyDda!D$25*DdaAñoBase!$H351+ProyDda!D$26*DdaAñoBase!$I351)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F351+ProyDda!E$24*DdaAñoBase!$G351+ProyDda!E$25*DdaAñoBase!$H351+ProyDda!E$26*DdaAñoBase!$I351)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F351+ProyDda!F$24*DdaAñoBase!$G351+ProyDda!F$25*DdaAñoBase!$H351+ProyDda!F$26*DdaAñoBase!$I351)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F351+ProyDda!G$24*DdaAñoBase!$G351+ProyDda!G$25*DdaAñoBase!$H351+ProyDda!G$26*DdaAñoBase!$I351)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I351*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I351*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I351*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I351*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I351*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z354:AC354,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A352","v":"X3D_3 Discap."},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F352+ProyDda!B$24*DdaAñoBase!$G352+ProyDda!B$25*DdaAñoBase!$H352+ProyDda!B$26*DdaAñoBase!$I352)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F352+ProyDda!C$24*DdaAñoBase!$G352+ProyDda!C$25*DdaAñoBase!$H352+ProyDda!C$26*DdaAñoBase!$I352)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F352+ProyDda!D$24*DdaAñoBase!$G352+ProyDda!D$25*DdaAñoBase!$H352+ProyDda!D$26*DdaAñoBase!$I352)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F352+ProyDda!E$24*DdaAñoBase!$G352+ProyDda!E$25*DdaAñoBase!$H352+ProyDda!E$26*DdaAñoBase!$I352)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F352+ProyDda!F$24*DdaAñoBase!$G352+ProyDda!F$25*DdaAñoBase!$H352+ProyDda!F$26*DdaAñoBase!$I352)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F352+ProyDda!G$24*DdaAñoBase!$G352+ProyDda!G$25*DdaAñoBase!$H352+ProyDda!G$26*DdaAñoBase!$I352)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I352*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I352*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I352*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I352*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I352*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z355:AC355,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A353","v":"X3D_3 Discapacitados 601-más"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F353+ProyDda!B$24*DdaAñoBase!$G353+ProyDda!B$25*DdaAñoBase!$H353+ProyDda!B$26*DdaAñoBase!$I353)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F353+ProyDda!C$24*DdaAñoBase!$G353+ProyDda!C$25*DdaAñoBase!$H353+ProyDda!C$26*DdaAñoBase!$I353)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F353+ProyDda!D$24*DdaAñoBase!$G353+ProyDda!D$25*DdaAñoBase!$H353+ProyDda!D$26*DdaAñoBase!$I353)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F353+ProyDda!E$24*DdaAñoBase!$G353+ProyDda!E$25*DdaAñoBase!$H353+ProyDda!E$26*DdaAñoBase!$I353)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F353+ProyDda!F$24*DdaAñoBase!$G353+ProyDda!F$25*DdaAñoBase!$H353+ProyDda!F$26*DdaAñoBase!$I353)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F353+ProyDda!G$24*DdaAñoBase!$G353+ProyDda!G$25*DdaAñoBase!$H353+ProyDda!G$26*DdaAñoBase!$I353)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I353*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I353*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I353*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I353*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I353*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z356:AC356,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A354","v":"X3D_3 Cruz Roja"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F354+ProyDda!B$24*DdaAñoBase!$G354+ProyDda!B$25*DdaAñoBase!$H354+ProyDda!B$26*DdaAñoBase!$I354)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F354+ProyDda!C$24*DdaAñoBase!$G354+ProyDda!C$25*DdaAñoBase!$H354+ProyDda!C$26*DdaAñoBase!$I354)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F354+ProyDda!D$24*DdaAñoBase!$G354+ProyDda!D$25*DdaAñoBase!$H354+ProyDda!D$26*DdaAñoBase!$I354)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F354+ProyDda!E$24*DdaAñoBase!$G354+ProyDda!E$25*DdaAñoBase!$H354+ProyDda!E$26*DdaAñoBase!$I354)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F354+ProyDda!F$24*DdaAñoBase!$G354+ProyDda!F$25*DdaAñoBase!$H354+ProyDda!F$26*DdaAñoBase!$I354)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F354+ProyDda!G$24*DdaAñoBase!$G354+ProyDda!G$25*DdaAñoBase!$H354+ProyDda!G$26*DdaAñoBase!$I354)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I354*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I354*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I354*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I354*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I354*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z357:AC357,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A355","v":"X3D_4 (50,001-más)"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F355+ProyDda!B$24*DdaAñoBase!$G355+ProyDda!B$25*DdaAñoBase!$H355+ProyDda!B$26*DdaAñoBase!$I355)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F355+ProyDda!C$24*DdaAñoBase!$G355+ProyDda!C$25*DdaAñoBase!$H355+ProyDda!C$26*DdaAñoBase!$I355)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F355+ProyDda!D$24*DdaAñoBase!$G355+ProyDda!D$25*DdaAñoBase!$H355+ProyDda!D$26*DdaAñoBase!$I355)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F355+ProyDda!E$24*DdaAñoBase!$G355+ProyDda!E$25*DdaAñoBase!$H355+ProyDda!E$26*DdaAñoBase!$I355)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F355+ProyDda!F$24*DdaAñoBase!$G355+ProyDda!F$25*DdaAñoBase!$H355+ProyDda!F$26*DdaAñoBase!$I355)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F355+ProyDda!G$24*DdaAñoBase!$G355+ProyDda!G$25*DdaAñoBase!$H355+ProyDda!G$26*DdaAñoBase!$I355)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I355*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I355*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I355*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I355*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I355*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z358:AC358,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A356","v":"X3D_4 Regular"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F356+ProyDda!B$24*DdaAñoBase!$G356+ProyDda!B$25*DdaAñoBase!$H356+ProyDda!B$26*DdaAñoBase!$I356)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F356+ProyDda!C$24*DdaAñoBase!$G356+ProyDda!C$25*DdaAñoBase!$H356+ProyDda!C$26*DdaAñoBase!$I356)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F356+ProyDda!D$24*DdaAñoBase!$G356+ProyDda!D$25*DdaAñoBase!$H356+ProyDda!D$26*DdaAñoBase!$I356)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F356+ProyDda!E$24*DdaAñoBase!$G356+ProyDda!E$25*DdaAñoBase!$H356+ProyDda!E$26*DdaAñoBase!$I356)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F356+ProyDda!F$24*DdaAñoBase!$G356+ProyDda!F$25*DdaAñoBase!$H356+ProyDda!F$26*DdaAñoBase!$I356)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F356+ProyDda!G$24*DdaAñoBase!$G356+ProyDda!G$25*DdaAñoBase!$H356+ProyDda!G$26*DdaAñoBase!$I356)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I356*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I356*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I356*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I356*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I356*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z359:AC359,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A357","v":"X3D_4 Agro"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F357+ProyDda!B$24*DdaAñoBase!$G357+ProyDda!B$25*DdaAñoBase!$H357+ProyDda!B$26*DdaAñoBase!$I357)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F357+ProyDda!C$24*DdaAñoBase!$G357+ProyDda!C$25*DdaAñoBase!$H357+ProyDda!C$26*DdaAñoBase!$I357)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F357+ProyDda!D$24*DdaAñoBase!$G357+ProyDda!D$25*DdaAñoBase!$H357+ProyDda!D$26*DdaAñoBase!$I357)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F357+ProyDda!E$24*DdaAñoBase!$G357+ProyDda!E$25*DdaAñoBase!$H357+ProyDda!E$26*DdaAñoBase!$I357)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F357+ProyDda!F$24*DdaAñoBase!$G357+ProyDda!F$25*DdaAñoBase!$H357+ProyDda!F$26*DdaAñoBase!$I357)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F357+ProyDda!G$24*DdaAñoBase!$G357+ProyDda!G$25*DdaAñoBase!$H357+ProyDda!G$26*DdaAñoBase!$I357)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I357*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I357*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I357*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I357*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I357*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z360:AC360,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A358","v":"X3D_4 Jub. 1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F358+ProyDda!B$24*DdaAñoBase!$G358+ProyDda!B$25*DdaAñoBase!$H358+ProyDda!B$26*DdaAñoBase!$I358)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F358+ProyDda!C$24*DdaAñoBase!$G358+ProyDda!C$25*DdaAñoBase!$H358+ProyDda!C$26*DdaAñoBase!$I358)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F358+ProyDda!D$24*DdaAñoBase!$G358+ProyDda!D$25*DdaAñoBase!$H358+ProyDda!D$26*DdaAñoBase!$I358)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F358+ProyDda!E$24*DdaAñoBase!$G358+ProyDda!E$25*DdaAñoBase!$H358+ProyDda!E$26*DdaAñoBase!$I358)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F358+ProyDda!F$24*DdaAñoBase!$G358+ProyDda!F$25*DdaAñoBase!$H358+ProyDda!F$26*DdaAñoBase!$I358)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F358+ProyDda!G$24*DdaAñoBase!$G358+ProyDda!G$25*DdaAñoBase!$H358+ProyDda!G$26*DdaAñoBase!$I358)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I358*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I358*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I358*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I358*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I358*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z361:AC361,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A359","v":"X3D_4 Jub. 2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F359+ProyDda!B$24*DdaAñoBase!$G359+ProyDda!B$25*DdaAñoBase!$H359+ProyDda!B$26*DdaAñoBase!$I359)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F359+ProyDda!C$24*DdaAñoBase!$G359+ProyDda!C$25*DdaAñoBase!$H359+ProyDda!C$26*DdaAñoBase!$I359)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F359+ProyDda!D$24*DdaAñoBase!$G359+ProyDda!D$25*DdaAñoBase!$H359+ProyDda!D$26*DdaAñoBase!$I359)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F359+ProyDda!E$24*DdaAñoBase!$G359+ProyDda!E$25*DdaAñoBase!$H359+ProyDda!E$26*DdaAñoBase!$I359)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F359+ProyDda!F$24*DdaAñoBase!$G359+ProyDda!F$25*DdaAñoBase!$H359+ProyDda!F$26*DdaAñoBase!$I359)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F359+ProyDda!G$24*DdaAñoBase!$G359+ProyDda!G$25*DdaAñoBase!$H359+ProyDda!G$26*DdaAñoBase!$I359)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I359*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I359*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I359*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I359*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I359*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z362:AC362,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A360","v":"X3D_4 Político"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F360+ProyDda!B$24*DdaAñoBase!$G360+ProyDda!B$25*DdaAñoBase!$H360+ProyDda!B$26*DdaAñoBase!$I360)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F360+ProyDda!C$24*DdaAñoBase!$G360+ProyDda!C$25*DdaAñoBase!$H360+ProyDda!C$26*DdaAñoBase!$I360)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F360+ProyDda!D$24*DdaAñoBase!$G360+ProyDda!D$25*DdaAñoBase!$H360+ProyDda!D$26*DdaAñoBase!$I360)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F360+ProyDda!E$24*DdaAñoBase!$G360+ProyDda!E$25*DdaAñoBase!$H360+ProyDda!E$26*DdaAñoBase!$I360)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F360+ProyDda!F$24*DdaAñoBase!$G360+ProyDda!F$25*DdaAñoBase!$H360+ProyDda!F$26*DdaAñoBase!$I360)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F360+ProyDda!G$24*DdaAñoBase!$G360+ProyDda!G$25*DdaAñoBase!$H360+ProyDda!G$26*DdaAñoBase!$I360)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I360*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I360*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I360*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I360*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I360*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z363:AC363,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A361","v":"X3D_4 x1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F361+ProyDda!B$24*DdaAñoBase!$G361+ProyDda!B$25*DdaAñoBase!$H361+ProyDda!B$26*DdaAñoBase!$I361)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F361+ProyDda!C$24*DdaAñoBase!$G361+ProyDda!C$25*DdaAñoBase!$H361+ProyDda!C$26*DdaAñoBase!$I361)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F361+ProyDda!D$24*DdaAñoBase!$G361+ProyDda!D$25*DdaAñoBase!$H361+ProyDda!D$26*DdaAñoBase!$I361)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F361+ProyDda!E$24*DdaAñoBase!$G361+ProyDda!E$25*DdaAñoBase!$H361+ProyDda!E$26*DdaAñoBase!$I361)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F361+ProyDda!F$24*DdaAñoBase!$G361+ProyDda!F$25*DdaAñoBase!$H361+ProyDda!F$26*DdaAñoBase!$I361)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F361+ProyDda!G$24*DdaAñoBase!$G361+ProyDda!G$25*DdaAñoBase!$H361+ProyDda!G$26*DdaAñoBase!$I361)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I361*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I361*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I361*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I361*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I361*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z364:AC364,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A362","v":"X3D_4 x2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F362+ProyDda!B$24*DdaAñoBase!$G362+ProyDda!B$25*DdaAñoBase!$H362+ProyDda!B$26*DdaAñoBase!$I362)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F362+ProyDda!C$24*DdaAñoBase!$G362+ProyDda!C$25*DdaAñoBase!$H362+ProyDda!C$26*DdaAñoBase!$I362)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F362+ProyDda!D$24*DdaAñoBase!$G362+ProyDda!D$25*DdaAñoBase!$H362+ProyDda!D$26*DdaAñoBase!$I362)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F362+ProyDda!E$24*DdaAñoBase!$G362+ProyDda!E$25*DdaAñoBase!$H362+ProyDda!E$26*DdaAñoBase!$I362)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F362+ProyDda!F$24*DdaAñoBase!$G362+ProyDda!F$25*DdaAñoBase!$H362+ProyDda!F$26*DdaAñoBase!$I362)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F362+ProyDda!G$24*DdaAñoBase!$G362+ProyDda!G$25*DdaAñoBase!$H362+ProyDda!G$26*DdaAñoBase!$I362)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I362*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I362*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I362*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I362*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I362*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z365:AC365,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A363","v":"X3D_4 Discap."},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F363+ProyDda!B$24*DdaAñoBase!$G363+ProyDda!B$25*DdaAñoBase!$H363+ProyDda!B$26*DdaAñoBase!$I363)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F363+ProyDda!C$24*DdaAñoBase!$G363+ProyDda!C$25*DdaAñoBase!$H363+ProyDda!C$26*DdaAñoBase!$I363)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F363+ProyDda!D$24*DdaAñoBase!$G363+ProyDda!D$25*DdaAñoBase!$H363+ProyDda!D$26*DdaAñoBase!$I363)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F363+ProyDda!E$24*DdaAñoBase!$G363+ProyDda!E$25*DdaAñoBase!$H363+ProyDda!E$26*DdaAñoBase!$I363)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F363+ProyDda!F$24*DdaAñoBase!$G363+ProyDda!F$25*DdaAñoBase!$H363+ProyDda!F$26*DdaAñoBase!$I363)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F363+ProyDda!G$24*DdaAñoBase!$G363+ProyDda!G$25*DdaAñoBase!$H363+ProyDda!G$26*DdaAñoBase!$I363)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I363*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I363*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I363*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I363*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I363*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z366:AC366,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A364","v":"X3D_4 Discapacitados 601-más"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F364+ProyDda!B$24*DdaAñoBase!$G364+ProyDda!B$25*DdaAñoBase!$H364+ProyDda!B$26*DdaAñoBase!$I364)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F364+ProyDda!C$24*DdaAñoBase!$G364+ProyDda!C$25*DdaAñoBase!$H364+ProyDda!C$26*DdaAñoBase!$I364)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F364+ProyDda!D$24*DdaAñoBase!$G364+ProyDda!D$25*DdaAñoBase!$H364+ProyDda!D$26*DdaAñoBase!$I364)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F364+ProyDda!E$24*DdaAñoBase!$G364+ProyDda!E$25*DdaAñoBase!$H364+ProyDda!E$26*DdaAñoBase!$I364)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F364+ProyDda!F$24*DdaAñoBase!$G364+ProyDda!F$25*DdaAñoBase!$H364+ProyDda!F$26*DdaAñoBase!$I364)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F364+ProyDda!G$24*DdaAñoBase!$G364+ProyDda!G$25*DdaAñoBase!$H364+ProyDda!G$26*DdaAñoBase!$I364)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I364*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I364*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I364*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I364*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I364*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z367:AC367,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A365","v":"X3D_4 Cruz Roja"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F365+ProyDda!B$24*DdaAñoBase!$G365+ProyDda!B$25*DdaAñoBase!$H365+ProyDda!B$26*DdaAñoBase!$I365)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F365+ProyDda!C$24*DdaAñoBase!$G365+ProyDda!C$25*DdaAñoBase!$H365+ProyDda!C$26*DdaAñoBase!$I365)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F365+ProyDda!D$24*DdaAñoBase!$G365+ProyDda!D$25*DdaAñoBase!$H365+ProyDda!D$26*DdaAñoBase!$I365)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F365+ProyDda!E$24*DdaAñoBase!$G365+ProyDda!E$25*DdaAñoBase!$H365+ProyDda!E$26*DdaAñoBase!$I365)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F365+ProyDda!F$24*DdaAñoBase!$G365+ProyDda!F$25*DdaAñoBase!$H365+ProyDda!F$26*DdaAñoBase!$I365)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F365+ProyDda!G$24*DdaAñoBase!$G365+ProyDda!G$25*DdaAñoBase!$H365+ProyDda!G$26*DdaAñoBase!$I365)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I365*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I365*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I365*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I365*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I365*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z368:AC368,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A366","v":"X3D_5 (xxx)"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F366+ProyDda!B$24*DdaAñoBase!$G366+ProyDda!B$25*DdaAñoBase!$H366+ProyDda!B$26*DdaAñoBase!$I366)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F366+ProyDda!C$24*DdaAñoBase!$G366+ProyDda!C$25*DdaAñoBase!$H366+ProyDda!C$26*DdaAñoBase!$I366)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F366+ProyDda!D$24*DdaAñoBase!$G366+ProyDda!D$25*DdaAñoBase!$H366+ProyDda!D$26*DdaAñoBase!$I366)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F366+ProyDda!E$24*DdaAñoBase!$G366+ProyDda!E$25*DdaAñoBase!$H366+ProyDda!E$26*DdaAñoBase!$I366)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F366+ProyDda!F$24*DdaAñoBase!$G366+ProyDda!F$25*DdaAñoBase!$H366+ProyDda!F$26*DdaAñoBase!$I366)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F366+ProyDda!G$24*DdaAñoBase!$G366+ProyDda!G$25*DdaAñoBase!$H366+ProyDda!G$26*DdaAñoBase!$I366)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I366*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I366*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I366*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I366*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I366*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z369:AC369,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A367","v":"X3D_5 Regular"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F367+ProyDda!B$24*DdaAñoBase!$G367+ProyDda!B$25*DdaAñoBase!$H367+ProyDda!B$26*DdaAñoBase!$I367)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F367+ProyDda!C$24*DdaAñoBase!$G367+ProyDda!C$25*DdaAñoBase!$H367+ProyDda!C$26*DdaAñoBase!$I367)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F367+ProyDda!D$24*DdaAñoBase!$G367+ProyDda!D$25*DdaAñoBase!$H367+ProyDda!D$26*DdaAñoBase!$I367)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F367+ProyDda!E$24*DdaAñoBase!$G367+ProyDda!E$25*DdaAñoBase!$H367+ProyDda!E$26*DdaAñoBase!$I367)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F367+ProyDda!F$24*DdaAñoBase!$G367+ProyDda!F$25*DdaAñoBase!$H367+ProyDda!F$26*DdaAñoBase!$I367)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F367+ProyDda!G$24*DdaAñoBase!$G367+ProyDda!G$25*DdaAñoBase!$H367+ProyDda!G$26*DdaAñoBase!$I367)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I367*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I367*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I367*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I367*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I367*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z370:AC370,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A368","v":"X3D_5 Agro"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F368+ProyDda!B$24*DdaAñoBase!$G368+ProyDda!B$25*DdaAñoBase!$H368+ProyDda!B$26*DdaAñoBase!$I368)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F368+ProyDda!C$24*DdaAñoBase!$G368+ProyDda!C$25*DdaAñoBase!$H368+ProyDda!C$26*DdaAñoBase!$I368)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F368+ProyDda!D$24*DdaAñoBase!$G368+ProyDda!D$25*DdaAñoBase!$H368+ProyDda!D$26*DdaAñoBase!$I368)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F368+ProyDda!E$24*DdaAñoBase!$G368+ProyDda!E$25*DdaAñoBase!$H368+ProyDda!E$26*DdaAñoBase!$I368)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F368+ProyDda!F$24*DdaAñoBase!$G368+ProyDda!F$25*DdaAñoBase!$H368+ProyDda!F$26*DdaAñoBase!$I368)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F368+ProyDda!G$24*DdaAñoBase!$G368+ProyDda!G$25*DdaAñoBase!$H368+ProyDda!G$26*DdaAñoBase!$I368)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I368*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I368*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I368*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I368*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I368*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z371:AC371,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A369","v":"X3D_5 Jub. 1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F369+ProyDda!B$24*DdaAñoBase!$G369+ProyDda!B$25*DdaAñoBase!$H369+ProyDda!B$26*DdaAñoBase!$I369)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F369+ProyDda!C$24*DdaAñoBase!$G369+ProyDda!C$25*DdaAñoBase!$H369+ProyDda!C$26*DdaAñoBase!$I369)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F369+ProyDda!D$24*DdaAñoBase!$G369+ProyDda!D$25*DdaAñoBase!$H369+ProyDda!D$26*DdaAñoBase!$I369)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F369+ProyDda!E$24*DdaAñoBase!$G369+ProyDda!E$25*DdaAñoBase!$H369+ProyDda!E$26*DdaAñoBase!$I369)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F369+ProyDda!F$24*DdaAñoBase!$G369+ProyDda!F$25*DdaAñoBase!$H369+ProyDda!F$26*DdaAñoBase!$I369)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F369+ProyDda!G$24*DdaAñoBase!$G369+ProyDda!G$25*DdaAñoBase!$H369+ProyDda!G$26*DdaAñoBase!$I369)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I369*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I369*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I369*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I369*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I369*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z372:AC372,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A370","v":"X3D_5 Jub. 2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F370+ProyDda!B$24*DdaAñoBase!$G370+ProyDda!B$25*DdaAñoBase!$H370+ProyDda!B$26*DdaAñoBase!$I370)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F370+ProyDda!C$24*DdaAñoBase!$G370+ProyDda!C$25*DdaAñoBase!$H370+ProyDda!C$26*DdaAñoBase!$I370)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F370+ProyDda!D$24*DdaAñoBase!$G370+ProyDda!D$25*DdaAñoBase!$H370+ProyDda!D$26*DdaAñoBase!$I370)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F370+ProyDda!E$24*DdaAñoBase!$G370+ProyDda!E$25*DdaAñoBase!$H370+ProyDda!E$26*DdaAñoBase!$I370)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F370+ProyDda!F$24*DdaAñoBase!$G370+ProyDda!F$25*DdaAñoBase!$H370+ProyDda!F$26*DdaAñoBase!$I370)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F370+ProyDda!G$24*DdaAñoBase!$G370+ProyDda!G$25*DdaAñoBase!$H370+ProyDda!G$26*DdaAñoBase!$I370)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I370*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I370*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I370*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I370*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I370*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z373:AC373,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A371","v":"X3D_5 Político"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F371+ProyDda!B$24*DdaAñoBase!$G371+ProyDda!B$25*DdaAñoBase!$H371+ProyDda!B$26*DdaAñoBase!$I371)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F371+ProyDda!C$24*DdaAñoBase!$G371+ProyDda!C$25*DdaAñoBase!$H371+ProyDda!C$26*DdaAñoBase!$I371)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F371+ProyDda!D$24*DdaAñoBase!$G371+ProyDda!D$25*DdaAñoBase!$H371+ProyDda!D$26*DdaAñoBase!$I371)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F371+ProyDda!E$24*DdaAñoBase!$G371+ProyDda!E$25*DdaAñoBase!$H371+ProyDda!E$26*DdaAñoBase!$I371)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F371+ProyDda!F$24*DdaAñoBase!$G371+ProyDda!F$25*DdaAñoBase!$H371+ProyDda!F$26*DdaAñoBase!$I371)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F371+ProyDda!G$24*DdaAñoBase!$G371+ProyDda!G$25*DdaAñoBase!$H371+ProyDda!G$26*DdaAñoBase!$I371)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I371*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I371*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I371*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I371*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I371*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z374:AC374,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A372","v":"X3D_5 x1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F372+ProyDda!B$24*DdaAñoBase!$G372+ProyDda!B$25*DdaAñoBase!$H372+ProyDda!B$26*DdaAñoBase!$I372)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F372+ProyDda!C$24*DdaAñoBase!$G372+ProyDda!C$25*DdaAñoBase!$H372+ProyDda!C$26*DdaAñoBase!$I372)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F372+ProyDda!D$24*DdaAñoBase!$G372+ProyDda!D$25*DdaAñoBase!$H372+ProyDda!D$26*DdaAñoBase!$I372)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F372+ProyDda!E$24*DdaAñoBase!$G372+ProyDda!E$25*DdaAñoBase!$H372+ProyDda!E$26*DdaAñoBase!$I372)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F372+ProyDda!F$24*DdaAñoBase!$G372+ProyDda!F$25*DdaAñoBase!$H372+ProyDda!F$26*DdaAñoBase!$I372)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F372+ProyDda!G$24*DdaAñoBase!$G372+ProyDda!G$25*DdaAñoBase!$H372+ProyDda!G$26*DdaAñoBase!$I372)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I372*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I372*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I372*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I372*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I372*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z375:AC375,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A373","v":"X3D_5 x2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F373+ProyDda!B$24*DdaAñoBase!$G373+ProyDda!B$25*DdaAñoBase!$H373+ProyDda!B$26*DdaAñoBase!$I373)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F373+ProyDda!C$24*DdaAñoBase!$G373+ProyDda!C$25*DdaAñoBase!$H373+ProyDda!C$26*DdaAñoBase!$I373)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F373+ProyDda!D$24*DdaAñoBase!$G373+ProyDda!D$25*DdaAñoBase!$H373+ProyDda!D$26*DdaAñoBase!$I373)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F373+ProyDda!E$24*DdaAñoBase!$G373+ProyDda!E$25*DdaAñoBase!$H373+ProyDda!E$26*DdaAñoBase!$I373)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F373+ProyDda!F$24*DdaAñoBase!$G373+ProyDda!F$25*DdaAñoBase!$H373+ProyDda!F$26*DdaAñoBase!$I373)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F373+ProyDda!G$24*DdaAñoBase!$G373+ProyDda!G$25*DdaAñoBase!$H373+ProyDda!G$26*DdaAñoBase!$I373)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I373*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I373*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I373*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I373*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I373*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z376:AC376,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A374","v":"X3D_5 Discap."},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F374+ProyDda!B$24*DdaAñoBase!$G374+ProyDda!B$25*DdaAñoBase!$H374+ProyDda!B$26*DdaAñoBase!$I374)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F374+ProyDda!C$24*DdaAñoBase!$G374+ProyDda!C$25*DdaAñoBase!$H374+ProyDda!C$26*DdaAñoBase!$I374)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F374+ProyDda!D$24*DdaAñoBase!$G374+ProyDda!D$25*DdaAñoBase!$H374+ProyDda!D$26*DdaAñoBase!$I374)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F374+ProyDda!E$24*DdaAñoBase!$G374+ProyDda!E$25*DdaAñoBase!$H374+ProyDda!E$26*DdaAñoBase!$I374)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F374+ProyDda!F$24*DdaAñoBase!$G374+ProyDda!F$25*DdaAñoBase!$H374+ProyDda!F$26*DdaAñoBase!$I374)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F374+ProyDda!G$24*DdaAñoBase!$G374+ProyDda!G$25*DdaAñoBase!$H374+ProyDda!G$26*DdaAñoBase!$I374)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I374*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I374*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I374*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I374*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I374*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z377:AC377,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A375","v":"X3D_5 Discapacitados 601-más"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F375+ProyDda!B$24*DdaAñoBase!$G375+ProyDda!B$25*DdaAñoBase!$H375+ProyDda!B$26*DdaAñoBase!$I375)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F375+ProyDda!C$24*DdaAñoBase!$G375+ProyDda!C$25*DdaAñoBase!$H375+ProyDda!C$26*DdaAñoBase!$I375)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F375+ProyDda!D$24*DdaAñoBase!$G375+ProyDda!D$25*DdaAñoBase!$H375+ProyDda!D$26*DdaAñoBase!$I375)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F375+ProyDda!E$24*DdaAñoBase!$G375+ProyDda!E$25*DdaAñoBase!$H375+ProyDda!E$26*DdaAñoBase!$I375)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F375+ProyDda!F$24*DdaAñoBase!$G375+ProyDda!F$25*DdaAñoBase!$H375+ProyDda!F$26*DdaAñoBase!$I375)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F375+ProyDda!G$24*DdaAñoBase!$G375+ProyDda!G$25*DdaAñoBase!$H375+ProyDda!G$26*DdaAñoBase!$I375)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I375*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I375*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I375*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I375*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I375*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z378:AC378,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A376","v":"X3D_5 Cruz Roja"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F376+ProyDda!B$24*DdaAñoBase!$G376+ProyDda!B$25*DdaAñoBase!$H376+ProyDda!B$26*DdaAñoBase!$I376)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F376+ProyDda!C$24*DdaAñoBase!$G376+ProyDda!C$25*DdaAñoBase!$H376+ProyDda!C$26*DdaAñoBase!$I376)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F376+ProyDda!D$24*DdaAñoBase!$G376+ProyDda!D$25*DdaAñoBase!$H376+ProyDda!D$26*DdaAñoBase!$I376)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F376+ProyDda!E$24*DdaAñoBase!$G376+ProyDda!E$25*DdaAñoBase!$H376+ProyDda!E$26*DdaAñoBase!$I376)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F376+ProyDda!F$24*DdaAñoBase!$G376+ProyDda!F$25*DdaAñoBase!$H376+ProyDda!F$26*DdaAñoBase!$I376)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F376+ProyDda!G$24*DdaAñoBase!$G376+ProyDda!G$25*DdaAñoBase!$H376+ProyDda!G$26*DdaAñoBase!$I376)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I376*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I376*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I376*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I376*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I376*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z379:AC379,PremisaCosto!$F$69:$I$69)","v":0}]

{"sheet":"Clientes","index":10,"n_rows":379,"n_cols":30,"rows_kept":379,"cut":false,"hidden":false,"merged":[[7,7,7,11],[7,13,7,17],[7,19,7,23],[7,26,7,29]]}
["Clientes"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"+H10-SUM(ProyDda!J23:J26)","v":0},{"$f":"+I10-SUM(ProyDda!K23:K26)","v":0},{"$f":"+J10-SUM(ProyDda!L23:L26)","v":0},{"$f":"+K10-SUM(ProyDda!M23:M26)","v":0},{"$f":"+L10-SUM(ProyDda!N23:N26)","v":0}]
[null,null,null,null,null,null,null,"Clientes promedios Proyectados (Clientes/año)",null,null,null,null,null,"Consumo Propio (Clientes/año)",null,null,null,null,null,"Clientes para facturación (excluye Consumo Propio)",null,null,null,null,null,null,"Conexiones Nuevas"]
["Categorías",null,null,null,null,null,{"$f":"+ProyDda!D35","v":2025},{"$f":"+ProyDda!E35","v":2026},{"$f":"+ProyDda!F35","v":"2026/2027"},{"$f":"+ProyDda!G35","v":"2027/2028"},{"$f":"+ProyDda!H35","v":"2028/2029"},{"$f":"+ProyDda!I35","v":"2029/2030"},null,{"$f":"+H9","v":2026},{"$f":"+I9","v":"2026/2027"},{"$f":"+J9","v":"2027/2028"},{"$f":"+K9","v":"2028/2029"},{"$f":"+L9","v":"2029/2030"},null,{"$f":"+N9","v":2026},{"$f":"+O9","v":"2026/2027"},{"$f":"+P9","v":"2027/2028"},{"$f":"+Q9","v":"2028/2029"},{"$f":"+R9","v":"2029/2030"},"VP",null,{"$f":"+U9","v":"2026/2027"},{"$f":"+V9","v":"2027/2028"},{"$f":"+W9","v":"2028/2029"},{"$f":"+X9","v":"2029/2030"}]
[{"$f":"+DdaAñoBase!A7","v":"TOTAL"},null,null,null,null,null,null,{"$f":"+SUM(H11,H15,H16,H20,H76,H80,H136,H192,H196,H209,H265,H268,H324)","v":633020.09199967911},{"$f":"+SUM(I11,I15,I16,I20,I76,I80,I136,I192,I196,I209,I265,I268,I324)","v":642885.76251190598},{"$f":"+SUM(J11,J15,J16,J20,J76,J80,J136,J192,J196,J209,J265,J268,J324)","v":662924.61811886949},{"$f":"+SUM(K11,K15,K16,K20,K76,K80,K136,K192,K196,K209,K265,K268,K324)","v":683588.08817127941},{"$f":"+SUM(L11,L15,L16,L20,L76,L80,L136,L192,L196,L209,L265,L268,L324)","v":704895.64200476604},null,{"$f":"+SUM(N11,N15,N16,N20,N76,N80,N136,N192,N196,N209,N265,N268,N324)","v":104.66865617655557},{"$f":"+SUM(O11,O15,O16,O20,O76,O80,O136,O192,O196,O209,O265,O268,O324)","v":104.88110957125191},{"$f":"+SUM(P11,P15,P16,P20,P76,P80,P136,P192,P196,P209,P265,P268,P324)","v":105.3120504911719},{"$f":"+SUM(Q11,Q15,Q16,Q20,Q76,Q80,Q136,Q192,Q196,Q209,Q265,Q268,Q324)","v":105.75508567599937},{"$f":"+SUM(R11,R15,R16,R20,R76,R80,R136,R192,R196,R209,R265,R268,R324)","v":106.20979087533281},null,{"$f":"+SUM(T11,T15,T16,T20,T76,T80,T136,T192,T196,T209,T265,T268,T324)","v":632915.42334350245},{"$f":"+SUM(U11,U15,U16,U20,U76,U80,U136,U192,U196,U209,U265,U268,U324)","v":642780.88140233478},{"$f":"+SUM(V11,V15,V16,V20,V76,V80,V136,V192,V196,V209,V265,V268,V324)","v":662819.30606837838},{"$f":"+SUM(W11,W15,W16,W20,W76,W80,W136,W192,W196,W209,W265,W268,W324)","v":683482.33308560331},{"$f":"+SUM(X11,X15,X16,X20,X76,X80,X136,X192,X196,X209,X265,X268,X324)","v":704789.43221389072},{"$f":"+SUMPRODUCT(U10:X10,PremisaCosto!$F$69:$I$69)","v":2205117.5878566196},null,{"$f":"+SUM(AA11,AA15,AA16,AA20,AA76,AA80,AA136,AA192,AA196,AA209,AA265,AA268,AA324)","v":19433.121978943884},{"$f":"+SUM(AB11,AB15,AB16,AB20,AB76,AB80,AB136,AB192,AB196,AB209,AB265,AB268,AB324)","v":20038.855606963509},{"$f":"+SUM(AC11,AC15,AC16,AC20,AC76,AC80,AC136,AC192,AC196,AC209,AC265,AC268,AC324)","v":20663.470052409917},{"$f":"+SUM(AD11,AD15,AD16,AD20,AD76,AD80,AD136,AD192,AD196,AD209,AD265,AD268,AD324)","v":21307.553833486701}]
[{"$f":"+DdaAñoBase!A8","v":"ATH"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O8+ProyDda!I$24*DdaAñoBase!$P8+ProyDda!I$25*DdaAñoBase!$Q8+ProyDda!I$26*DdaAñoBase!$R8)","v":3.8521123761891974E-6},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O8+ProyDda!J$24*DdaAñoBase!$P8+ProyDda!J$25*DdaAñoBase!$Q8+ProyDda!J$26*DdaAñoBase!$R8)","v":3.9514296636048049E-6},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O8+ProyDda!K$24*DdaAñoBase!$P8+ProyDda!K$25*DdaAñoBase!$Q8+ProyDda!K$26*DdaAñoBase!$R8)","v":4.0024872494630712E-6},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O8+ProyDda!L$24*DdaAñoBase!$P8+ProyDda!L$25*DdaAñoBase!$Q8+ProyDda!L$26*DdaAñoBase!$R8)","v":4.1059840847087688E-6},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O8+ProyDda!M$24*DdaAñoBase!$P8+ProyDda!M$25*DdaAñoBase!$Q8+ProyDda!M$26*DdaAñoBase!$R8)","v":4.2122409541074463E-6},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O8+ProyDda!N$24*DdaAñoBase!$P8+ProyDda!N$25*DdaAñoBase!$Q8+ProyDda!N$26*DdaAñoBase!$R8)","v":4.3214597105753842E-6},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R8","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R8","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R8","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R8","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R8","v":0},null,{"$f":"+H11-N11","v":3.9514296636048049E-6},{"$f":"+I11-O11","v":4.0024872494630712E-6},4.1059840847087688E-6,4.2122409541074463E-6,4.3214597105753842E-6,{"$f":"+SUMPRODUCT(U11:X11,PremisaCosto!$F$69:$I$69)","v":1.3631675822322154E-5},null,{"$f":"+MAX(I11-AVERAGE(H11,G11),0)","v":1.0071622956606963E-7},{"$f":"+MAX(J11-I11,0)","v":1.0349683524569758E-7},1.0625686939867752E-7,1.0921875646793785E-7]
[{"$f":"+DdaAñoBase!A9","v":"ATH Punta"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O9+ProyDda!I$24*DdaAñoBase!$P9+ProyDda!I$25*DdaAñoBase!$Q9+ProyDda!I$26*DdaAñoBase!$R9)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O9+ProyDda!J$24*DdaAñoBase!$P9+ProyDda!J$25*DdaAñoBase!$Q9+ProyDda!J$26*DdaAñoBase!$R9)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O9+ProyDda!K$24*DdaAñoBase!$P9+ProyDda!K$25*DdaAñoBase!$Q9+ProyDda!K$26*DdaAñoBase!$R9)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O9+ProyDda!L$24*DdaAñoBase!$P9+ProyDda!L$25*DdaAñoBase!$Q9+ProyDda!L$26*DdaAñoBase!$R9)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O9+ProyDda!M$24*DdaAñoBase!$P9+ProyDda!M$25*DdaAñoBase!$Q9+ProyDda!M$26*DdaAñoBase!$R9)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O9+ProyDda!N$24*DdaAñoBase!$P9+ProyDda!N$25*DdaAñoBase!$Q9+ProyDda!N$26*DdaAñoBase!$R9)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R9","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R9","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R9","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R9","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R9","v":0},null,{"$f":"+H12-N12","v":0},0,0,0,0,{"$f":"+SUMPRODUCT(U12:X12,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+MAX(I12-AVERAGE(H12,G12),0)","v":0},0,0,0]
[{"$f":"+DdaAñoBase!A10","v":"ATH Fuera de Punta Medio"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O10+ProyDda!J$24*DdaAñoBase!$P10+ProyDda!J$25*DdaAñoBase!$Q10+ProyDda!J$26*DdaAñoBase!$R10)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O10+ProyDda!K$24*DdaAñoBase!$P10+ProyDda!K$25*DdaAñoBase!$Q10+ProyDda!K$26*DdaAñoBase!$R10)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O10+ProyDda!L$24*DdaAñoBase!$P10+ProyDda!L$25*DdaAñoBase!$Q10+ProyDda!L$26*DdaAñoBase!$R10)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O10+ProyDda!M$24*DdaAñoBase!$P10+ProyDda!M$25*DdaAñoBase!$Q10+ProyDda!M$26*DdaAñoBase!$R10)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O10+ProyDda!N$24*DdaAñoBase!$P10+ProyDda!N$25*DdaAñoBase!$Q10+ProyDda!N$26*DdaAñoBase!$R10)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R10","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R10","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R10","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R10","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R10","v":0},null,{"$f":"+H13-N13","v":0},{"$f":"+I13-O13","v":0},{"$f":"+J13-P13","v":0},{"$f":"+K13-Q13","v":0},{"$f":"+L13-R13","v":0},{"$f":"+SUMPRODUCT(U13:X13,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+MAX(I13-AVERAGE(H13,G13),0)","v":0},{"$f":"+MAX(J13-I13,0)","v":0},{"$f":"+MAX(K13-J13,0)","v":0},{"$f":"+MAX(L13-K13,0)","v":0}]
[{"$f":"+DdaAñoBase!A11","v":"ATH Fuera de Punta Bajo"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O11+ProyDda!I$24*DdaAñoBase!$P11+ProyDda!I$25*DdaAñoBase!$Q11+ProyDda!I$26*DdaAñoBase!$R11)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O11+ProyDda!J$24*DdaAñoBase!$P11+ProyDda!J$25*DdaAñoBase!$Q11+ProyDda!J$26*DdaAñoBase!$R11)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O11+ProyDda!K$24*DdaAñoBase!$P11+ProyDda!K$25*DdaAñoBase!$Q11+ProyDda!K$26*DdaAñoBase!$R11)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O11+ProyDda!L$24*DdaAñoBase!$P11+ProyDda!L$25*DdaAñoBase!$Q11+ProyDda!L$26*DdaAñoBase!$R11)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O11+ProyDda!M$24*DdaAñoBase!$P11+ProyDda!M$25*DdaAñoBase!$Q11+ProyDda!M$26*DdaAñoBase!$R11)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O11+ProyDda!N$24*DdaAñoBase!$P11+ProyDda!N$25*DdaAñoBase!$Q11+ProyDda!N$26*DdaAñoBase!$R11)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R11","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R11","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R11","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R11","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R11","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U14:X14,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A12","v":"ATD"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O12+ProyDda!I$24*DdaAñoBase!$P12+ProyDda!I$25*DdaAñoBase!$Q12+ProyDda!I$26*DdaAñoBase!$R12)","v":2.1131587892237884},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O12+ProyDda!J$24*DdaAñoBase!$P12+ProyDda!J$25*DdaAñoBase!$Q12+ProyDda!J$26*DdaAñoBase!$R12)","v":2.1676414154632071},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O12+ProyDda!K$24*DdaAñoBase!$P12+ProyDda!K$25*DdaAñoBase!$Q12+ProyDda!K$26*DdaAñoBase!$R12)","v":2.1956501482768851},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O12+ProyDda!L$24*DdaAñoBase!$P12+ProyDda!L$25*DdaAñoBase!$Q12+ProyDda!L$26*DdaAñoBase!$R12)","v":2.2524255550402392},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O12+ProyDda!M$24*DdaAñoBase!$P12+ProyDda!M$25*DdaAñoBase!$Q12+ProyDda!M$26*DdaAñoBase!$R12)","v":2.3107150376817991},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O12+ProyDda!N$24*DdaAñoBase!$P12+ProyDda!N$25*DdaAñoBase!$Q12+ProyDda!N$26*DdaAñoBase!$R12)","v":2.3706293269442105},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R12","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R12","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R12","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R12","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R12","v":0},null,2.1676414154632071,2.1956501482768851,2.2524255550402392,2.3107150376817991,2.3706293269442105,{"$f":"+SUMPRODUCT(U15:X15,PremisaCosto!$F$69:$I$69)","v":7.4779478796738674},null,5.5250045933387337E-2,5.677540676335413E-2,5.8289482641559864E-2,5.991428926241138E-2]
[{"$f":"+DdaAñoBase!A13","v":"MTH"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O13+ProyDda!I$24*DdaAñoBase!$P13+ProyDda!I$25*DdaAñoBase!$Q13+ProyDda!I$26*DdaAñoBase!$R13)","v":11.949345531425166},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O13+ProyDda!J$24*DdaAñoBase!$P13+ProyDda!J$25*DdaAñoBase!$Q13+ProyDda!J$26*DdaAñoBase!$R13)","v":12.26374501001192},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O13+ProyDda!K$24*DdaAñoBase!$P13+ProyDda!K$25*DdaAñoBase!$Q13+ProyDda!K$26*DdaAñoBase!$R13)","v":12.42542799587525},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O13+ProyDda!L$24*DdaAñoBase!$P13+ProyDda!L$25*DdaAñoBase!$Q13+ProyDda!L$26*DdaAñoBase!$R13)","v":12.753246604319742},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O13+ProyDda!M$24*DdaAñoBase!$P13+ProyDda!M$25*DdaAñoBase!$Q13+ProyDda!M$26*DdaAñoBase!$R13)","v":13.089979561410415},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O13+ProyDda!N$24*DdaAñoBase!$P13+ProyDda!N$25*DdaAñoBase!$Q13+ProyDda!N$26*DdaAñoBase!$R13)","v":13.43622880189919},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R13","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R13","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R13","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R13","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R13","v":0},null,12.26374501001192,12.42542799587525,12.753246604319742,13.089979561410415,13.43622880189919,{"$f":"+SUMPRODUCT(U16:X16,PremisaCosto!$F$69:$I$69)","v":42.348939110913818},null,0.31888272515670657,0.32781860844449184,0.33673295709067297,0.34624924048877581]
[{"$f":"+DdaAñoBase!A14","v":"MTH Punta"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O14+ProyDda!I$24*DdaAñoBase!$P14+ProyDda!I$25*DdaAñoBase!$Q14+ProyDda!I$26*DdaAñoBase!$R14)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O14+ProyDda!J$24*DdaAñoBase!$P14+ProyDda!J$25*DdaAñoBase!$Q14+ProyDda!J$26*DdaAñoBase!$R14)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O14+ProyDda!K$24*DdaAñoBase!$P14+ProyDda!K$25*DdaAñoBase!$Q14+ProyDda!K$26*DdaAñoBase!$R14)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O14+ProyDda!L$24*DdaAñoBase!$P14+ProyDda!L$25*DdaAñoBase!$Q14+ProyDda!L$26*DdaAñoBase!$R14)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O14+ProyDda!M$24*DdaAñoBase!$P14+ProyDda!M$25*DdaAñoBase!$Q14+ProyDda!M$26*DdaAñoBase!$R14)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O14+ProyDda!N$24*DdaAñoBase!$P14+ProyDda!N$25*DdaAñoBase!$Q14+ProyDda!N$26*DdaAñoBase!$R14)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R14","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R14","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R14","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R14","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R14","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U17:X17,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A15","v":"MTH Fuera de Punta Medio"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O15+ProyDda!J$24*DdaAñoBase!$P15+ProyDda!J$25*DdaAñoBase!$Q15+ProyDda!J$26*DdaAñoBase!$R15)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O15+ProyDda!K$24*DdaAñoBase!$P15+ProyDda!K$25*DdaAñoBase!$Q15+ProyDda!K$26*DdaAñoBase!$R15)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O15+ProyDda!L$24*DdaAñoBase!$P15+ProyDda!L$25*DdaAñoBase!$Q15+ProyDda!L$26*DdaAñoBase!$R15)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O15+ProyDda!M$24*DdaAñoBase!$P15+ProyDda!M$25*DdaAñoBase!$Q15+ProyDda!M$26*DdaAñoBase!$R15)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O15+ProyDda!N$24*DdaAñoBase!$P15+ProyDda!N$25*DdaAñoBase!$Q15+ProyDda!N$26*DdaAñoBase!$R15)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R15","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R15","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R15","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R15","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R15","v":0},null,{"$f":"+H18-N18","v":0},{"$f":"+I18-O18","v":0},{"$f":"+J18-P18","v":0},{"$f":"+K18-Q18","v":0},{"$f":"+L18-R18","v":0},{"$f":"+SUMPRODUCT(U18:X18,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+MAX(I18-AVERAGE(H18,G18),0)","v":0},{"$f":"+MAX(J18-I18,0)","v":0},{"$f":"+MAX(K18-J18,0)","v":0},{"$f":"+MAX(L18-K18,0)","v":0}]
[{"$f":"+DdaAñoBase!A16","v":"MTH Fuera de Punta Bajo"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O16+ProyDda!I$24*DdaAñoBase!$P16+ProyDda!I$25*DdaAñoBase!$Q16+ProyDda!I$26*DdaAñoBase!$R16)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O16+ProyDda!J$24*DdaAñoBase!$P16+ProyDda!J$25*DdaAñoBase!$Q16+ProyDda!J$26*DdaAñoBase!$R16)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O16+ProyDda!K$24*DdaAñoBase!$P16+ProyDda!K$25*DdaAñoBase!$Q16+ProyDda!K$26*DdaAñoBase!$R16)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O16+ProyDda!L$24*DdaAñoBase!$P16+ProyDda!L$25*DdaAñoBase!$Q16+ProyDda!L$26*DdaAñoBase!$R16)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O16+ProyDda!M$24*DdaAñoBase!$P16+ProyDda!M$25*DdaAñoBase!$Q16+ProyDda!M$26*DdaAñoBase!$R16)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O16+ProyDda!N$24*DdaAñoBase!$P16+ProyDda!N$25*DdaAñoBase!$Q16+ProyDda!N$26*DdaAñoBase!$R16)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R16","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R16","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R16","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R16","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R16","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U19:X19,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A17","v":"MTD"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O17+ProyDda!I$24*DdaAñoBase!$P17+ProyDda!I$25*DdaAñoBase!$Q17+ProyDda!I$26*DdaAñoBase!$R17)","v":695.32682187766272},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O17+ProyDda!J$24*DdaAñoBase!$P17+ProyDda!J$25*DdaAñoBase!$Q17+ProyDda!J$26*DdaAñoBase!$R17)","v":713.28994397661052},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O17+ProyDda!K$24*DdaAñoBase!$P17+ProyDda!K$25*DdaAñoBase!$Q17+ProyDda!K$26*DdaAñoBase!$R17)","v":722.52510758625419},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O17+ProyDda!L$24*DdaAñoBase!$P17+ProyDda!L$25*DdaAñoBase!$Q17+ProyDda!L$26*DdaAñoBase!$R17)","v":741.24616904268532},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O17+ProyDda!M$24*DdaAñoBase!$P17+ProyDda!M$25*DdaAñoBase!$Q17+ProyDda!M$26*DdaAñoBase!$R17)","v":760.46831030692283},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O17+ProyDda!N$24*DdaAñoBase!$P17+ProyDda!N$25*DdaAñoBase!$Q17+ProyDda!N$26*DdaAñoBase!$R17)","v":780.22763035250262},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R17","v":1.4267103072392957},{"$f":"+ProyDda!K$26*DdaAñoBase!$R17","v":1.429606202334289},{"$f":"+ProyDda!L$26*DdaAñoBase!$R17","v":1.4354802421349335},{"$f":"+ProyDda!M$26*DdaAñoBase!$R17","v":1.4415191356084183},{"$f":"+ProyDda!N$26*DdaAñoBase!$R17","v":1.4477170999116},null,711.8632336693712,721.0955013839199,739.81068880055034,759.02679117131436,778.77991325259097,{"$f":"+SUMPRODUCT(U20:X20,PremisaCosto!$F$69:$I$69)","v":2456.229665390706},null,18.216724659117631,18.72106145643113,19.222141264237507,19.759320045579784]
[{"$f":"+DdaAñoBase!A18","v":"MTD_1 (0-10,000)"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O18+ProyDda!I$24*DdaAñoBase!$P18+ProyDda!I$25*DdaAñoBase!$Q18+ProyDda!I$26*DdaAñoBase!$R18)","v":695.32682187766272},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O18+ProyDda!J$24*DdaAñoBase!$P18+ProyDda!J$25*DdaAñoBase!$Q18+ProyDda!J$26*DdaAñoBase!$R18)","v":713.28994397661052},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O18+ProyDda!K$24*DdaAñoBase!$P18+ProyDda!K$25*DdaAñoBase!$Q18+ProyDda!K$26*DdaAñoBase!$R18)","v":722.52510758625419},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O18+ProyDda!L$24*DdaAñoBase!$P18+ProyDda!L$25*DdaAñoBase!$Q18+ProyDda!L$26*DdaAñoBase!$R18)","v":741.24616904268532},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O18+ProyDda!M$24*DdaAñoBase!$P18+ProyDda!M$25*DdaAñoBase!$Q18+ProyDda!M$26*DdaAñoBase!$R18)","v":760.46831030692283},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O18+ProyDda!N$24*DdaAñoBase!$P18+ProyDda!N$25*DdaAñoBase!$Q18+ProyDda!N$26*DdaAñoBase!$R18)","v":780.22763035250262},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R18","v":1.4267103072392957},{"$f":"+ProyDda!K$26*DdaAñoBase!$R18","v":1.429606202334289},{"$f":"+ProyDda!L$26*DdaAñoBase!$R18","v":1.4354802421349335},{"$f":"+ProyDda!M$26*DdaAñoBase!$R18","v":1.4415191356084183},{"$f":"+ProyDda!N$26*DdaAñoBase!$R18","v":1.4477170999116},null,711.8632336693712,721.0955013839199,739.81068880055034,759.02679117131436,778.77991325259097,{"$f":"+SUMPRODUCT(U21:X21,PremisaCosto!$F$69:$I$69)","v":2456.229665390706},null,18.216724659117631,18.72106145643113,19.222141264237507,19.759320045579784]
[{"$f":"+DdaAñoBase!A19","v":"MTD_1 Regular"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O19+ProyDda!I$24*DdaAñoBase!$P19+ProyDda!I$25*DdaAñoBase!$Q19+ProyDda!I$26*DdaAñoBase!$R19)","v":641.40576809632807},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O19+ProyDda!J$24*DdaAñoBase!$P19+ProyDda!J$25*DdaAñoBase!$Q19+ProyDda!J$26*DdaAñoBase!$R19)","v":657.96551187390378},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O19+ProyDda!K$24*DdaAñoBase!$P19+ProyDda!K$25*DdaAñoBase!$Q19+ProyDda!K$26*DdaAñoBase!$R19)","v":666.47910486365527},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O19+ProyDda!L$24*DdaAñoBase!$P19+ProyDda!L$25*DdaAñoBase!$Q19+ProyDda!L$26*DdaAñoBase!$R19)","v":683.73733759014704},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O19+ProyDda!M$24*DdaAñoBase!$P19+ProyDda!M$25*DdaAñoBase!$Q19+ProyDda!M$26*DdaAñoBase!$R19)","v":701.45728105027217},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O19+ProyDda!N$24*DdaAñoBase!$P19+ProyDda!N$25*DdaAñoBase!$Q19+ProyDda!N$26*DdaAñoBase!$R19)","v":719.67225917704843},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R19","v":1.4267103072392957},{"$f":"+ProyDda!K$26*DdaAñoBase!$R19","v":1.429606202334289},{"$f":"+ProyDda!L$26*DdaAñoBase!$R19","v":1.4354802421349335},{"$f":"+ProyDda!M$26*DdaAñoBase!$R19","v":1.4415191356084183},{"$f":"+ProyDda!N$26*DdaAñoBase!$R19","v":1.4477170999116},null,656.53880156666446,665.04949866132097,682.30185734801205,700.0157619146637,718.22454207713679,{"$f":"+SUMPRODUCT(U22:X22,PremisaCosto!$F$69:$I$69)","v":2265.2847859513386},null,16.793464878539339,17.258232726491769,17.719943460125137,18.214978126776259]
[{"$f":"+DdaAñoBase!A20","v":"MTD_1 Agro"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O20+ProyDda!I$24*DdaAñoBase!$P20+ProyDda!I$25*DdaAñoBase!$Q20+ProyDda!I$26*DdaAñoBase!$R20)","v":51.772390335982813},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O20+ProyDda!J$24*DdaAñoBase!$P20+ProyDda!J$25*DdaAñoBase!$Q20+ProyDda!J$26*DdaAñoBase!$R20)","v":53.107214678848578},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O20+ProyDda!K$24*DdaAñoBase!$P20+ProyDda!K$25*DdaAñoBase!$Q20+ProyDda!K$26*DdaAñoBase!$R20)","v":53.79342863278368},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O20+ProyDda!L$24*DdaAñoBase!$P20+ProyDda!L$25*DdaAñoBase!$Q20+ProyDda!L$26*DdaAñoBase!$R20)","v":55.184426098485858},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O20+ProyDda!M$24*DdaAñoBase!$P20+ProyDda!M$25*DdaAñoBase!$Q20+ProyDda!M$26*DdaAñoBase!$R20)","v":56.612518423204072},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O20+ProyDda!N$24*DdaAñoBase!$P20+ProyDda!N$25*DdaAñoBase!$Q20+ProyDda!N$26*DdaAñoBase!$R20)","v":58.080418510133157},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R20","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R20","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R20","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R20","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R20","v":0},null,53.107214678848578,53.79342863278368,55.184426098485858,56.612518423204072,58.080418510133157,{"$f":"+SUMPRODUCT(U23:X23,PremisaCosto!$F$69:$I$69)","v":183.20972305200974},null,1.3536261253679882,1.3909974657021777,1.4280923247182145,1.4679000869290846]
[{"$f":"+DdaAñoBase!A21","v":"MTD_1 Jub. 1"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O21+ProyDda!I$24*DdaAñoBase!$P21+ProyDda!I$25*DdaAñoBase!$Q21+ProyDda!I$26*DdaAñoBase!$R21)","v":1.1173049915830007},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O21+ProyDda!J$24*DdaAñoBase!$P21+ProyDda!J$25*DdaAñoBase!$Q21+ProyDda!J$26*DdaAñoBase!$R21)","v":1.1529530604063483},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O21+ProyDda!K$24*DdaAñoBase!$P21+ProyDda!K$25*DdaAñoBase!$Q21+ProyDda!K$26*DdaAñoBase!$R21)","v":1.1713385267039531},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O21+ProyDda!L$24*DdaAñoBase!$P21+ProyDda!L$25*DdaAñoBase!$Q21+ProyDda!L$26*DdaAñoBase!$R21)","v":1.2086907841072683},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O21+ProyDda!M$24*DdaAñoBase!$P21+ProyDda!M$25*DdaAñoBase!$Q21+ProyDda!M$26*DdaAñoBase!$R21)","v":1.2472256333923217},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O21+ProyDda!N$24*DdaAñoBase!$P21+ProyDda!N$25*DdaAñoBase!$Q21+ProyDda!N$26*DdaAñoBase!$R21)","v":1.2869753859669417},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R21","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R21","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R21","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R21","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R21","v":0},null,1.1529530604063483,1.1713385267039531,1.2086907841072683,1.2472256333923217,1.2869753859669417,{"$f":"+SUMPRODUCT(U24:X24,PremisaCosto!$F$69:$I$69)","v":4.0222813214265081},null,3.6209500709278641E-2,3.7352257403315159E-2,3.8534849285053463E-2,3.974975257461999E-2]
[{"$f":"+DdaAñoBase!A22","v":"MTD_1 Jub. 2"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O22+ProyDda!I$24*DdaAñoBase!$P22+ProyDda!I$25*DdaAñoBase!$Q22+ProyDda!I$26*DdaAñoBase!$R22)","v":1.0313584537689238},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O22+ProyDda!J$24*DdaAñoBase!$P22+ProyDda!J$25*DdaAñoBase!$Q22+ProyDda!J$26*DdaAñoBase!$R22)","v":1.0642643634520139},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O22+ProyDda!K$24*DdaAñoBase!$P22+ProyDda!K$25*DdaAñoBase!$Q22+ProyDda!K$26*DdaAñoBase!$R22)","v":1.0812355631113413},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O22+ProyDda!L$24*DdaAñoBase!$P22+ProyDda!L$25*DdaAñoBase!$Q22+ProyDda!L$26*DdaAñoBase!$R22)","v":1.1157145699451707},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O22+ProyDda!M$24*DdaAñoBase!$P22+ProyDda!M$25*DdaAñoBase!$Q22+ProyDda!M$26*DdaAñoBase!$R22)","v":1.1512852000544509},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O22+ProyDda!N$24*DdaAñoBase!$P22+ProyDda!N$25*DdaAñoBase!$Q22+ProyDda!N$26*DdaAñoBase!$R22)","v":1.1879772793540999},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R22","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R22","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R22","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R22","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R22","v":0},null,1.0642643634520139,1.0812355631113413,1.1157145699451707,1.1512852000544509,1.1879772793540999,{"$f":"+SUMPRODUCT(U25:X25,PremisaCosto!$F$69:$I$69)","v":3.7128750659321605},null,3.3424154500872438E-2,3.4479006833829429E-2,3.5570630109280188E-2,3.6692079299649016E-2]
[{"$f":"+DdaAñoBase!A23","v":"MTD_1 Político"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O23+ProyDda!I$24*DdaAñoBase!$P23+ProyDda!I$25*DdaAñoBase!$Q23+ProyDda!I$26*DdaAñoBase!$R23)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O23+ProyDda!J$24*DdaAñoBase!$P23+ProyDda!J$25*DdaAñoBase!$Q23+ProyDda!J$26*DdaAñoBase!$R23)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O23+ProyDda!K$24*DdaAñoBase!$P23+ProyDda!K$25*DdaAñoBase!$Q23+ProyDda!K$26*DdaAñoBase!$R23)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O23+ProyDda!L$24*DdaAñoBase!$P23+ProyDda!L$25*DdaAñoBase!$Q23+ProyDda!L$26*DdaAñoBase!$R23)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O23+ProyDda!M$24*DdaAñoBase!$P23+ProyDda!M$25*DdaAñoBase!$Q23+ProyDda!M$26*DdaAñoBase!$R23)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O23+ProyDda!N$24*DdaAñoBase!$P23+ProyDda!N$25*DdaAñoBase!$Q23+ProyDda!N$26*DdaAñoBase!$R23)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R23","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R23","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R23","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R23","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R23","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U26:X26,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A24","v":"MTD_1 x1"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O24+ProyDda!I$24*DdaAñoBase!$P24+ProyDda!I$25*DdaAñoBase!$Q24+ProyDda!I$26*DdaAñoBase!$R24)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O24+ProyDda!J$24*DdaAñoBase!$P24+ProyDda!J$25*DdaAñoBase!$Q24+ProyDda!J$26*DdaAñoBase!$R24)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O24+ProyDda!K$24*DdaAñoBase!$P24+ProyDda!K$25*DdaAñoBase!$Q24+ProyDda!K$26*DdaAñoBase!$R24)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O24+ProyDda!L$24*DdaAñoBase!$P24+ProyDda!L$25*DdaAñoBase!$Q24+ProyDda!L$26*DdaAñoBase!$R24)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O24+ProyDda!M$24*DdaAñoBase!$P24+ProyDda!M$25*DdaAñoBase!$Q24+ProyDda!M$26*DdaAñoBase!$R24)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O24+ProyDda!N$24*DdaAñoBase!$P24+ProyDda!N$25*DdaAñoBase!$Q24+ProyDda!N$26*DdaAñoBase!$R24)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R24","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R24","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R24","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R24","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R24","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U27:X27,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A25","v":"MTD_1 x2"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O25+ProyDda!I$24*DdaAñoBase!$P25+ProyDda!I$25*DdaAñoBase!$Q25+ProyDda!I$26*DdaAñoBase!$R25)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O25+ProyDda!J$24*DdaAñoBase!$P25+ProyDda!J$25*DdaAñoBase!$Q25+ProyDda!J$26*DdaAñoBase!$R25)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O25+ProyDda!K$24*DdaAñoBase!$P25+ProyDda!K$25*DdaAñoBase!$Q25+ProyDda!K$26*DdaAñoBase!$R25)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O25+ProyDda!L$24*DdaAñoBase!$P25+ProyDda!L$25*DdaAñoBase!$Q25+ProyDda!L$26*DdaAñoBase!$R25)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O25+ProyDda!M$24*DdaAñoBase!$P25+ProyDda!M$25*DdaAñoBase!$Q25+ProyDda!M$26*DdaAñoBase!$R25)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O25+ProyDda!N$24*DdaAñoBase!$P25+ProyDda!N$25*DdaAñoBase!$Q25+ProyDda!N$26*DdaAñoBase!$R25)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R25","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R25","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R25","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R25","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R25","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U28:X28,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A26","v":"MTD_1 Discap."},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O26+ProyDda!I$24*DdaAñoBase!$P26+ProyDda!I$25*DdaAñoBase!$Q26+ProyDda!I$26*DdaAñoBase!$R26)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O26+ProyDda!J$24*DdaAñoBase!$P26+ProyDda!J$25*DdaAñoBase!$Q26+ProyDda!J$26*DdaAñoBase!$R26)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O26+ProyDda!K$24*DdaAñoBase!$P26+ProyDda!K$25*DdaAñoBase!$Q26+ProyDda!K$26*DdaAñoBase!$R26)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O26+ProyDda!L$24*DdaAñoBase!$P26+ProyDda!L$25*DdaAñoBase!$Q26+ProyDda!L$26*DdaAñoBase!$R26)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O26+ProyDda!M$24*DdaAñoBase!$P26+ProyDda!M$25*DdaAñoBase!$Q26+ProyDda!M$26*DdaAñoBase!$R26)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O26+ProyDda!N$24*DdaAñoBase!$P26+ProyDda!N$25*DdaAñoBase!$Q26+ProyDda!N$26*DdaAñoBase!$R26)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R26","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R26","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R26","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R26","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U29:X29,PremisaCosto!$F$69:$I$69)","v":0},null,0,{"$f":"+MAX(J29-I29,0)","v":0},0,0]
[{"$f":"+DdaAñoBase!A27","v":"MTD_1 Discapacitados 601-más"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O27+ProyDda!I$24*DdaAñoBase!$P27+ProyDda!I$25*DdaAñoBase!$Q27+ProyDda!I$26*DdaAñoBase!$R27)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O27+ProyDda!J$24*DdaAñoBase!$P27+ProyDda!J$25*DdaAñoBase!$Q27+ProyDda!J$26*DdaAñoBase!$R27)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O27+ProyDda!K$24*DdaAñoBase!$P27+ProyDda!K$25*DdaAñoBase!$Q27+ProyDda!K$26*DdaAñoBase!$R27)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O27+ProyDda!L$24*DdaAñoBase!$P27+ProyDda!L$25*DdaAñoBase!$Q27+ProyDda!L$26*DdaAñoBase!$R27)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O27+ProyDda!M$24*DdaAñoBase!$P27+ProyDda!M$25*DdaAñoBase!$Q27+ProyDda!M$26*DdaAñoBase!$R27)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O27+ProyDda!N$24*DdaAñoBase!$P27+ProyDda!N$25*DdaAñoBase!$Q27+ProyDda!N$26*DdaAñoBase!$R27)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R27","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R27","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R27","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R27","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R27","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U30:X30,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A28","v":"MTD_1 Cruz Roja"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O28+ProyDda!I$24*DdaAñoBase!$P28+ProyDda!I$25*DdaAñoBase!$Q28+ProyDda!I$26*DdaAñoBase!$R28)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O28+ProyDda!J$24*DdaAñoBase!$P28+ProyDda!J$25*DdaAñoBase!$Q28+ProyDda!J$26*DdaAñoBase!$R28)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O28+ProyDda!K$24*DdaAñoBase!$P28+ProyDda!K$25*DdaAñoBase!$Q28+ProyDda!K$26*DdaAñoBase!$R28)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O28+ProyDda!L$24*DdaAñoBase!$P28+ProyDda!L$25*DdaAñoBase!$Q28+ProyDda!L$26*DdaAñoBase!$R28)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O28+ProyDda!M$24*DdaAñoBase!$P28+ProyDda!M$25*DdaAñoBase!$Q28+ProyDda!M$26*DdaAñoBase!$R28)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O28+ProyDda!N$24*DdaAñoBase!$P28+ProyDda!N$25*DdaAñoBase!$Q28+ProyDda!N$26*DdaAñoBase!$R28)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R28","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R28","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R28","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R28","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R28","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U31:X31,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A29","v":"MTD_2 (10,001-30,000)"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O29+ProyDda!I$24*DdaAñoBase!$P29+ProyDda!I$25*DdaAñoBase!$Q29+ProyDda!I$26*DdaAñoBase!$R29)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O29+ProyDda!J$24*DdaAñoBase!$P29+ProyDda!J$25*DdaAñoBase!$Q29+ProyDda!J$26*DdaAñoBase!$R29)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O29+ProyDda!K$24*DdaAñoBase!$P29+ProyDda!K$25*DdaAñoBase!$Q29+ProyDda!K$26*DdaAñoBase!$R29)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O29+ProyDda!L$24*DdaAñoBase!$P29+ProyDda!L$25*DdaAñoBase!$Q29+ProyDda!L$26*DdaAñoBase!$R29)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O29+ProyDda!M$24*DdaAñoBase!$P29+ProyDda!M$25*DdaAñoBase!$Q29+ProyDda!M$26*DdaAñoBase!$R29)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O29+ProyDda!N$24*DdaAñoBase!$P29+ProyDda!N$25*DdaAñoBase!$Q29+ProyDda!N$26*DdaAñoBase!$R29)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R29","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R29","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R29","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R29","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R29","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U32:X32,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A30","v":"MTD_2 Regular"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O30+ProyDda!I$24*DdaAñoBase!$P30+ProyDda!I$25*DdaAñoBase!$Q30+ProyDda!I$26*DdaAñoBase!$R30)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O30+ProyDda!J$24*DdaAñoBase!$P30+ProyDda!J$25*DdaAñoBase!$Q30+ProyDda!J$26*DdaAñoBase!$R30)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O30+ProyDda!K$24*DdaAñoBase!$P30+ProyDda!K$25*DdaAñoBase!$Q30+ProyDda!K$26*DdaAñoBase!$R30)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O30+ProyDda!L$24*DdaAñoBase!$P30+ProyDda!L$25*DdaAñoBase!$Q30+ProyDda!L$26*DdaAñoBase!$R30)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O30+ProyDda!M$24*DdaAñoBase!$P30+ProyDda!M$25*DdaAñoBase!$Q30+ProyDda!M$26*DdaAñoBase!$R30)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O30+ProyDda!N$24*DdaAñoBase!$P30+ProyDda!N$25*DdaAñoBase!$Q30+ProyDda!N$26*DdaAñoBase!$R30)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R30","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R30","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R30","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R30","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R30","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U33:X33,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A31","v":"MTD_2 Agro"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O31+ProyDda!I$24*DdaAñoBase!$P31+ProyDda!I$25*DdaAñoBase!$Q31+ProyDda!I$26*DdaAñoBase!$R31)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O31+ProyDda!J$24*DdaAñoBase!$P31+ProyDda!J$25*DdaAñoBase!$Q31+ProyDda!J$26*DdaAñoBase!$R31)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O31+ProyDda!K$24*DdaAñoBase!$P31+ProyDda!K$25*DdaAñoBase!$Q31+ProyDda!K$26*DdaAñoBase!$R31)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O31+ProyDda!L$24*DdaAñoBase!$P31+ProyDda!L$25*DdaAñoBase!$Q31+ProyDda!L$26*DdaAñoBase!$R31)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O31+ProyDda!M$24*DdaAñoBase!$P31+ProyDda!M$25*DdaAñoBase!$Q31+ProyDda!M$26*DdaAñoBase!$R31)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O31+ProyDda!N$24*DdaAñoBase!$P31+ProyDda!N$25*DdaAñoBase!$Q31+ProyDda!N$26*DdaAñoBase!$R31)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R31","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R31","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R31","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R31","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R31","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U34:X34,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A32","v":"MTD_2 Jub. 1"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O32+ProyDda!I$24*DdaAñoBase!$P32+ProyDda!I$25*DdaAñoBase!$Q32+ProyDda!I$26*DdaAñoBase!$R32)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O32+ProyDda!J$24*DdaAñoBase!$P32+ProyDda!J$25*DdaAñoBase!$Q32+ProyDda!J$26*DdaAñoBase!$R32)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O32+ProyDda!K$24*DdaAñoBase!$P32+ProyDda!K$25*DdaAñoBase!$Q32+ProyDda!K$26*DdaAñoBase!$R32)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O32+ProyDda!L$24*DdaAñoBase!$P32+ProyDda!L$25*DdaAñoBase!$Q32+ProyDda!L$26*DdaAñoBase!$R32)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O32+ProyDda!M$24*DdaAñoBase!$P32+ProyDda!M$25*DdaAñoBase!$Q32+ProyDda!M$26*DdaAñoBase!$R32)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O32+ProyDda!N$24*DdaAñoBase!$P32+ProyDda!N$25*DdaAñoBase!$Q32+ProyDda!N$26*DdaAñoBase!$R32)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R32","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R32","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R32","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R32","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R32","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U35:X35,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A33","v":"MTD_2 Jub. 2"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O33+ProyDda!I$24*DdaAñoBase!$P33+ProyDda!I$25*DdaAñoBase!$Q33+ProyDda!I$26*DdaAñoBase!$R33)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O33+ProyDda!J$24*DdaAñoBase!$P33+ProyDda!J$25*DdaAñoBase!$Q33+ProyDda!J$26*DdaAñoBase!$R33)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O33+ProyDda!K$24*DdaAñoBase!$P33+ProyDda!K$25*DdaAñoBase!$Q33+ProyDda!K$26*DdaAñoBase!$R33)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O33+ProyDda!L$24*DdaAñoBase!$P33+ProyDda!L$25*DdaAñoBase!$Q33+ProyDda!L$26*DdaAñoBase!$R33)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O33+ProyDda!M$24*DdaAñoBase!$P33+ProyDda!M$25*DdaAñoBase!$Q33+ProyDda!M$26*DdaAñoBase!$R33)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O33+ProyDda!N$24*DdaAñoBase!$P33+ProyDda!N$25*DdaAñoBase!$Q33+ProyDda!N$26*DdaAñoBase!$R33)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R33","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R33","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R33","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R33","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R33","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U36:X36,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A34","v":"MTD_2 Político"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O34+ProyDda!I$24*DdaAñoBase!$P34+ProyDda!I$25*DdaAñoBase!$Q34+ProyDda!I$26*DdaAñoBase!$R34)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O34+ProyDda!J$24*DdaAñoBase!$P34+ProyDda!J$25*DdaAñoBase!$Q34+ProyDda!J$26*DdaAñoBase!$R34)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O34+ProyDda!K$24*DdaAñoBase!$P34+ProyDda!K$25*DdaAñoBase!$Q34+ProyDda!K$26*DdaAñoBase!$R34)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O34+ProyDda!L$24*DdaAñoBase!$P34+ProyDda!L$25*DdaAñoBase!$Q34+ProyDda!L$26*DdaAñoBase!$R34)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O34+ProyDda!M$24*DdaAñoBase!$P34+ProyDda!M$25*DdaAñoBase!$Q34+ProyDda!M$26*DdaAñoBase!$R34)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O34+ProyDda!N$24*DdaAñoBase!$P34+ProyDda!N$25*DdaAñoBase!$Q34+ProyDda!N$26*DdaAñoBase!$R34)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R34","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R34","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R34","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R34","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R34","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U37:X37,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A35","v":"MTD_2 x1"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O35+ProyDda!I$24*DdaAñoBase!$P35+ProyDda!I$25*DdaAñoBase!$Q35+ProyDda!I$26*DdaAñoBase!$R35)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O35+ProyDda!J$24*DdaAñoBase!$P35+ProyDda!J$25*DdaAñoBase!$Q35+ProyDda!J$26*DdaAñoBase!$R35)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O35+ProyDda!K$24*DdaAñoBase!$P35+ProyDda!K$25*DdaAñoBase!$Q35+ProyDda!K$26*DdaAñoBase!$R35)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O35+ProyDda!L$24*DdaAñoBase!$P35+ProyDda!L$25*DdaAñoBase!$Q35+ProyDda!L$26*DdaAñoBase!$R35)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O35+ProyDda!M$24*DdaAñoBase!$P35+ProyDda!M$25*DdaAñoBase!$Q35+ProyDda!M$26*DdaAñoBase!$R35)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O35+ProyDda!N$24*DdaAñoBase!$P35+ProyDda!N$25*DdaAñoBase!$Q35+ProyDda!N$26*DdaAñoBase!$R35)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R35","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R35","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R35","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R35","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R35","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U38:X38,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A36","v":"MTD_2 x2"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O36+ProyDda!I$24*DdaAñoBase!$P36+ProyDda!I$25*DdaAñoBase!$Q36+ProyDda!I$26*DdaAñoBase!$R36)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O36+ProyDda!J$24*DdaAñoBase!$P36+ProyDda!J$25*DdaAñoBase!$Q36+ProyDda!J$26*DdaAñoBase!$R36)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O36+ProyDda!K$24*DdaAñoBase!$P36+ProyDda!K$25*DdaAñoBase!$Q36+ProyDda!K$26*DdaAñoBase!$R36)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O36+ProyDda!L$24*DdaAñoBase!$P36+ProyDda!L$25*DdaAñoBase!$Q36+ProyDda!L$26*DdaAñoBase!$R36)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O36+ProyDda!M$24*DdaAñoBase!$P36+ProyDda!M$25*DdaAñoBase!$Q36+ProyDda!M$26*DdaAñoBase!$R36)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O36+ProyDda!N$24*DdaAñoBase!$P36+ProyDda!N$25*DdaAñoBase!$Q36+ProyDda!N$26*DdaAñoBase!$R36)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R36","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R36","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R36","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R36","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R36","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U39:X39,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A37","v":"MTD_2 Discap."},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O37+ProyDda!I$24*DdaAñoBase!$P37+ProyDda!I$25*DdaAñoBase!$Q37+ProyDda!I$26*DdaAñoBase!$R37)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O37+ProyDda!J$24*DdaAñoBase!$P37+ProyDda!J$25*DdaAñoBase!$Q37+ProyDda!J$26*DdaAñoBase!$R37)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O37+ProyDda!K$24*DdaAñoBase!$P37+ProyDda!K$25*DdaAñoBase!$Q37+ProyDda!K$26*DdaAñoBase!$R37)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O37+ProyDda!L$24*DdaAñoBase!$P37+ProyDda!L$25*DdaAñoBase!$Q37+ProyDda!L$26*DdaAñoBase!$R37)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O37+ProyDda!M$24*DdaAñoBase!$P37+ProyDda!M$25*DdaAñoBase!$Q37+ProyDda!M$26*DdaAñoBase!$R37)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O37+ProyDda!N$24*DdaAñoBase!$P37+ProyDda!N$25*DdaAñoBase!$Q37+ProyDda!N$26*DdaAñoBase!$R37)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R37","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R37","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R37","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R37","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R37","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U40:X40,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A38","v":"MTD_2 Discapacitados 601-más"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O38+ProyDda!I$24*DdaAñoBase!$P38+ProyDda!I$25*DdaAñoBase!$Q38+ProyDda!I$26*DdaAñoBase!$R38)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O38+ProyDda!J$24*DdaAñoBase!$P38+ProyDda!J$25*DdaAñoBase!$Q38+ProyDda!J$26*DdaAñoBase!$R38)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O38+ProyDda!K$24*DdaAñoBase!$P38+ProyDda!K$25*DdaAñoBase!$Q38+ProyDda!K$26*DdaAñoBase!$R38)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O38+ProyDda!L$24*DdaAñoBase!$P38+ProyDda!L$25*DdaAñoBase!$Q38+ProyDda!L$26*DdaAñoBase!$R38)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O38+ProyDda!M$24*DdaAñoBase!$P38+ProyDda!M$25*DdaAñoBase!$Q38+ProyDda!M$26*DdaAñoBase!$R38)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O38+ProyDda!N$24*DdaAñoBase!$P38+ProyDda!N$25*DdaAñoBase!$Q38+ProyDda!N$26*DdaAñoBase!$R38)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R38","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R38","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R38","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R38","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R38","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U41:X41,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A39","v":"MTD_2 Cruz Roja"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O39+ProyDda!I$24*DdaAñoBase!$P39+ProyDda!I$25*DdaAñoBase!$Q39+ProyDda!I$26*DdaAñoBase!$R39)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O39+ProyDda!J$24*DdaAñoBase!$P39+ProyDda!J$25*DdaAñoBase!$Q39+ProyDda!J$26*DdaAñoBase!$R39)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O39+ProyDda!K$24*DdaAñoBase!$P39+ProyDda!K$25*DdaAñoBase!$Q39+ProyDda!K$26*DdaAñoBase!$R39)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O39+ProyDda!L$24*DdaAñoBase!$P39+ProyDda!L$25*DdaAñoBase!$Q39+ProyDda!L$26*DdaAñoBase!$R39)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O39+ProyDda!M$24*DdaAñoBase!$P39+ProyDda!M$25*DdaAñoBase!$Q39+ProyDda!M$26*DdaAñoBase!$R39)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O39+ProyDda!N$24*DdaAñoBase!$P39+ProyDda!N$25*DdaAñoBase!$Q39+ProyDda!N$26*DdaAñoBase!$R39)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R39","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R39","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R39","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R39","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R39","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U42:X42,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A40","v":"MTD_3 (30,001-50,000)"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O40+ProyDda!I$24*DdaAñoBase!$P40+ProyDda!I$25*DdaAñoBase!$Q40+ProyDda!I$26*DdaAñoBase!$R40)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O40+ProyDda!J$24*DdaAñoBase!$P40+ProyDda!J$25*DdaAñoBase!$Q40+ProyDda!J$26*DdaAñoBase!$R40)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O40+ProyDda!K$24*DdaAñoBase!$P40+ProyDda!K$25*DdaAñoBase!$Q40+ProyDda!K$26*DdaAñoBase!$R40)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O40+ProyDda!L$24*DdaAñoBase!$P40+ProyDda!L$25*DdaAñoBase!$Q40+ProyDda!L$26*DdaAñoBase!$R40)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O40+ProyDda!M$24*DdaAñoBase!$P40+ProyDda!M$25*DdaAñoBase!$Q40+ProyDda!M$26*DdaAñoBase!$R40)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O40+ProyDda!N$24*DdaAñoBase!$P40+ProyDda!N$25*DdaAñoBase!$Q40+ProyDda!N$26*DdaAñoBase!$R40)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R40","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R40","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R40","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R40","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R40","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U43:X43,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A41","v":"MTD_3 Regular"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O41+ProyDda!I$24*DdaAñoBase!$P41+ProyDda!I$25*DdaAñoBase!$Q41+ProyDda!I$26*DdaAñoBase!$R41)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O41+ProyDda!J$24*DdaAñoBase!$P41+ProyDda!J$25*DdaAñoBase!$Q41+ProyDda!J$26*DdaAñoBase!$R41)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O41+ProyDda!K$24*DdaAñoBase!$P41+ProyDda!K$25*DdaAñoBase!$Q41+ProyDda!K$26*DdaAñoBase!$R41)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O41+ProyDda!L$24*DdaAñoBase!$P41+ProyDda!L$25*DdaAñoBase!$Q41+ProyDda!L$26*DdaAñoBase!$R41)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O41+ProyDda!M$24*DdaAñoBase!$P41+ProyDda!M$25*DdaAñoBase!$Q41+ProyDda!M$26*DdaAñoBase!$R41)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O41+ProyDda!N$24*DdaAñoBase!$P41+ProyDda!N$25*DdaAñoBase!$Q41+ProyDda!N$26*DdaAñoBase!$R41)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R41","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R41","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R41","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R41","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R41","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U44:X44,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A42","v":"MTD_3 Agro"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O42+ProyDda!I$24*DdaAñoBase!$P42+ProyDda!I$25*DdaAñoBase!$Q42+ProyDda!I$26*DdaAñoBase!$R42)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O42+ProyDda!J$24*DdaAñoBase!$P42+ProyDda!J$25*DdaAñoBase!$Q42+ProyDda!J$26*DdaAñoBase!$R42)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O42+ProyDda!K$24*DdaAñoBase!$P42+ProyDda!K$25*DdaAñoBase!$Q42+ProyDda!K$26*DdaAñoBase!$R42)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O42+ProyDda!L$24*DdaAñoBase!$P42+ProyDda!L$25*DdaAñoBase!$Q42+ProyDda!L$26*DdaAñoBase!$R42)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O42+ProyDda!M$24*DdaAñoBase!$P42+ProyDda!M$25*DdaAñoBase!$Q42+ProyDda!M$26*DdaAñoBase!$R42)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O42+ProyDda!N$24*DdaAñoBase!$P42+ProyDda!N$25*DdaAñoBase!$Q42+ProyDda!N$26*DdaAñoBase!$R42)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R42","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R42","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R42","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R42","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R42","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U45:X45,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A43","v":"MTD_3 Jub. 1"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O43+ProyDda!I$24*DdaAñoBase!$P43+ProyDda!I$25*DdaAñoBase!$Q43+ProyDda!I$26*DdaAñoBase!$R43)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O43+ProyDda!J$24*DdaAñoBase!$P43+ProyDda!J$25*DdaAñoBase!$Q43+ProyDda!J$26*DdaAñoBase!$R43)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O43+ProyDda!K$24*DdaAñoBase!$P43+ProyDda!K$25*DdaAñoBase!$Q43+ProyDda!K$26*DdaAñoBase!$R43)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O43+ProyDda!L$24*DdaAñoBase!$P43+ProyDda!L$25*DdaAñoBase!$Q43+ProyDda!L$26*DdaAñoBase!$R43)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O43+ProyDda!M$24*DdaAñoBase!$P43+ProyDda!M$25*DdaAñoBase!$Q43+ProyDda!M$26*DdaAñoBase!$R43)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O43+ProyDda!N$24*DdaAñoBase!$P43+ProyDda!N$25*DdaAñoBase!$Q43+ProyDda!N$26*DdaAñoBase!$R43)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R43","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R43","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R43","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R43","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R43","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U46:X46,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A44","v":"MTD_3 Jub. 2"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O44+ProyDda!I$24*DdaAñoBase!$P44+ProyDda!I$25*DdaAñoBase!$Q44+ProyDda!I$26*DdaAñoBase!$R44)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O44+ProyDda!J$24*DdaAñoBase!$P44+ProyDda!J$25*DdaAñoBase!$Q44+ProyDda!J$26*DdaAñoBase!$R44)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O44+ProyDda!K$24*DdaAñoBase!$P44+ProyDda!K$25*DdaAñoBase!$Q44+ProyDda!K$26*DdaAñoBase!$R44)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O44+ProyDda!L$24*DdaAñoBase!$P44+ProyDda!L$25*DdaAñoBase!$Q44+ProyDda!L$26*DdaAñoBase!$R44)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O44+ProyDda!M$24*DdaAñoBase!$P44+ProyDda!M$25*DdaAñoBase!$Q44+ProyDda!M$26*DdaAñoBase!$R44)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O44+ProyDda!N$24*DdaAñoBase!$P44+ProyDda!N$25*DdaAñoBase!$Q44+ProyDda!N$26*DdaAñoBase!$R44)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R44","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R44","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R44","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R44","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R44","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U47:X47,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A45","v":"MTD_3 Político"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O45+ProyDda!I$24*DdaAñoBase!$P45+ProyDda!I$25*DdaAñoBase!$Q45+ProyDda!I$26*DdaAñoBase!$R45)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O45+ProyDda!J$24*DdaAñoBase!$P45+ProyDda!J$25*DdaAñoBase!$Q45+ProyDda!J$26*DdaAñoBase!$R45)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O45+ProyDda!K$24*DdaAñoBase!$P45+ProyDda!K$25*DdaAñoBase!$Q45+ProyDda!K$26*DdaAñoBase!$R45)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O45+ProyDda!L$24*DdaAñoBase!$P45+ProyDda!L$25*DdaAñoBase!$Q45+ProyDda!L$26*DdaAñoBase!$R45)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O45+ProyDda!M$24*DdaAñoBase!$P45+ProyDda!M$25*DdaAñoBase!$Q45+ProyDda!M$26*DdaAñoBase!$R45)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O45+ProyDda!N$24*DdaAñoBase!$P45+ProyDda!N$25*DdaAñoBase!$Q45+ProyDda!N$26*DdaAñoBase!$R45)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R45","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R45","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R45","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R45","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R45","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U48:X48,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A46","v":"MTD_3 x1"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O46+ProyDda!I$24*DdaAñoBase!$P46+ProyDda!I$25*DdaAñoBase!$Q46+ProyDda!I$26*DdaAñoBase!$R46)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O46+ProyDda!J$24*DdaAñoBase!$P46+ProyDda!J$25*DdaAñoBase!$Q46+ProyDda!J$26*DdaAñoBase!$R46)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O46+ProyDda!K$24*DdaAñoBase!$P46+ProyDda!K$25*DdaAñoBase!$Q46+ProyDda!K$26*DdaAñoBase!$R46)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O46+ProyDda!L$24*DdaAñoBase!$P46+ProyDda!L$25*DdaAñoBase!$Q46+ProyDda!L$26*DdaAñoBase!$R46)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O46+ProyDda!M$24*DdaAñoBase!$P46+ProyDda!M$25*DdaAñoBase!$Q46+ProyDda!M$26*DdaAñoBase!$R46)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O46+ProyDda!N$24*DdaAñoBase!$P46+ProyDda!N$25*DdaAñoBase!$Q46+ProyDda!N$26*DdaAñoBase!$R46)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R46","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R46","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R46","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R46","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R46","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U49:X49,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A47","v":"MTD_3 x2"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O47+ProyDda!I$24*DdaAñoBase!$P47+ProyDda!I$25*DdaAñoBase!$Q47+ProyDda!I$26*DdaAñoBase!$R47)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O47+ProyDda!J$24*DdaAñoBase!$P47+ProyDda!J$25*DdaAñoBase!$Q47+ProyDda!J$26*DdaAñoBase!$R47)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O47+ProyDda!K$24*DdaAñoBase!$P47+ProyDda!K$25*DdaAñoBase!$Q47+ProyDda!K$26*DdaAñoBase!$R47)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O47+ProyDda!L$24*DdaAñoBase!$P47+ProyDda!L$25*DdaAñoBase!$Q47+ProyDda!L$26*DdaAñoBase!$R47)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O47+ProyDda!M$24*DdaAñoBase!$P47+ProyDda!M$25*DdaAñoBase!$Q47+ProyDda!M$26*DdaAñoBase!$R47)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O47+ProyDda!N$24*DdaAñoBase!$P47+ProyDda!N$25*DdaAñoBase!$Q47+ProyDda!N$26*DdaAñoBase!$R47)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R47","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R47","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R47","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R47","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R47","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U50:X50,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A48","v":"MTD_3 Discap."},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O48+ProyDda!I$24*DdaAñoBase!$P48+ProyDda!I$25*DdaAñoBase!$Q48+ProyDda!I$26*DdaAñoBase!$R48)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O48+ProyDda!J$24*DdaAñoBase!$P48+ProyDda!J$25*DdaAñoBase!$Q48+ProyDda!J$26*DdaAñoBase!$R48)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O48+ProyDda!K$24*DdaAñoBase!$P48+ProyDda!K$25*DdaAñoBase!$Q48+ProyDda!K$26*DdaAñoBase!$R48)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O48+ProyDda!L$24*DdaAñoBase!$P48+ProyDda!L$25*DdaAñoBase!$Q48+ProyDda!L$26*DdaAñoBase!$R48)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O48+ProyDda!M$24*DdaAñoBase!$P48+ProyDda!M$25*DdaAñoBase!$Q48+ProyDda!M$26*DdaAñoBase!$R48)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O48+ProyDda!N$24*DdaAñoBase!$P48+ProyDda!N$25*DdaAñoBase!$Q48+ProyDda!N$26*DdaAñoBase!$R48)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R48","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R48","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R48","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R48","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R48","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U51:X51,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A49","v":"MTD_3 Discapacitados 601-más"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O49+ProyDda!I$24*DdaAñoBase!$P49+ProyDda!I$25*DdaAñoBase!$Q49+ProyDda!I$26*DdaAñoBase!$R49)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O49+ProyDda!J$24*DdaAñoBase!$P49+ProyDda!J$25*DdaAñoBase!$Q49+ProyDda!J$26*DdaAñoBase!$R49)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O49+ProyDda!K$24*DdaAñoBase!$P49+ProyDda!K$25*DdaAñoBase!$Q49+ProyDda!K$26*DdaAñoBase!$R49)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O49+ProyDda!L$24*DdaAñoBase!$P49+ProyDda!L$25*DdaAñoBase!$Q49+ProyDda!L$26*DdaAñoBase!$R49)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O49+ProyDda!M$24*DdaAñoBase!$P49+ProyDda!M$25*DdaAñoBase!$Q49+ProyDda!M$26*DdaAñoBase!$R49)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O49+ProyDda!N$24*DdaAñoBase!$P49+ProyDda!N$25*DdaAñoBase!$Q49+ProyDda!N$26*DdaAñoBase!$R49)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R49","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R49","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R49","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R49","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R49","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U52:X52,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A50","v":"MTD_3 Cruz Roja"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O50+ProyDda!I$24*DdaAñoBase!$P50+ProyDda!I$25*DdaAñoBase!$Q50+ProyDda!I$26*DdaAñoBase!$R50)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O50+ProyDda!J$24*DdaAñoBase!$P50+ProyDda!J$25*DdaAñoBase!$Q50+ProyDda!J$26*DdaAñoBase!$R50)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O50+ProyDda!K$24*DdaAñoBase!$P50+ProyDda!K$25*DdaAñoBase!$Q50+ProyDda!K$26*DdaAñoBase!$R50)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O50+ProyDda!L$24*DdaAñoBase!$P50+ProyDda!L$25*DdaAñoBase!$Q50+ProyDda!L$26*DdaAñoBase!$R50)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O50+ProyDda!M$24*DdaAñoBase!$P50+ProyDda!M$25*DdaAñoBase!$Q50+ProyDda!M$26*DdaAñoBase!$R50)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O50+ProyDda!N$24*DdaAñoBase!$P50+ProyDda!N$25*DdaAñoBase!$Q50+ProyDda!N$26*DdaAñoBase!$R50)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R50","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R50","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R50","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R50","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R50","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U53:X53,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A51","v":"MTD_4 (50,001-más)"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O51+ProyDda!I$24*DdaAñoBase!$P51+ProyDda!I$25*DdaAñoBase!$Q51+ProyDda!I$26*DdaAñoBase!$R51)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O51+ProyDda!J$24*DdaAñoBase!$P51+ProyDda!J$25*DdaAñoBase!$Q51+ProyDda!J$26*DdaAñoBase!$R51)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O51+ProyDda!K$24*DdaAñoBase!$P51+ProyDda!K$25*DdaAñoBase!$Q51+ProyDda!K$26*DdaAñoBase!$R51)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O51+ProyDda!L$24*DdaAñoBase!$P51+ProyDda!L$25*DdaAñoBase!$Q51+ProyDda!L$26*DdaAñoBase!$R51)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O51+ProyDda!M$24*DdaAñoBase!$P51+ProyDda!M$25*DdaAñoBase!$Q51+ProyDda!M$26*DdaAñoBase!$R51)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O51+ProyDda!N$24*DdaAñoBase!$P51+ProyDda!N$25*DdaAñoBase!$Q51+ProyDda!N$26*DdaAñoBase!$R51)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R51","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R51","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R51","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R51","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R51","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U54:X54,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A52","v":"MTD_4 Regular"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O52+ProyDda!I$24*DdaAñoBase!$P52+ProyDda!I$25*DdaAñoBase!$Q52+ProyDda!I$26*DdaAñoBase!$R52)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O52+ProyDda!J$24*DdaAñoBase!$P52+ProyDda!J$25*DdaAñoBase!$Q52+ProyDda!J$26*DdaAñoBase!$R52)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O52+ProyDda!K$24*DdaAñoBase!$P52+ProyDda!K$25*DdaAñoBase!$Q52+ProyDda!K$26*DdaAñoBase!$R52)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O52+ProyDda!L$24*DdaAñoBase!$P52+ProyDda!L$25*DdaAñoBase!$Q52+ProyDda!L$26*DdaAñoBase!$R52)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O52+ProyDda!M$24*DdaAñoBase!$P52+ProyDda!M$25*DdaAñoBase!$Q52+ProyDda!M$26*DdaAñoBase!$R52)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O52+ProyDda!N$24*DdaAñoBase!$P52+ProyDda!N$25*DdaAñoBase!$Q52+ProyDda!N$26*DdaAñoBase!$R52)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R52","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R52","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R52","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R52","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R52","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U55:X55,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A53","v":"MTD_4 Agro"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O53+ProyDda!I$24*DdaAñoBase!$P53+ProyDda!I$25*DdaAñoBase!$Q53+ProyDda!I$26*DdaAñoBase!$R53)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O53+ProyDda!J$24*DdaAñoBase!$P53+ProyDda!J$25*DdaAñoBase!$Q53+ProyDda!J$26*DdaAñoBase!$R53)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O53+ProyDda!K$24*DdaAñoBase!$P53+ProyDda!K$25*DdaAñoBase!$Q53+ProyDda!K$26*DdaAñoBase!$R53)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O53+ProyDda!L$24*DdaAñoBase!$P53+ProyDda!L$25*DdaAñoBase!$Q53+ProyDda!L$26*DdaAñoBase!$R53)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O53+ProyDda!M$24*DdaAñoBase!$P53+ProyDda!M$25*DdaAñoBase!$Q53+ProyDda!M$26*DdaAñoBase!$R53)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O53+ProyDda!N$24*DdaAñoBase!$P53+ProyDda!N$25*DdaAñoBase!$Q53+ProyDda!N$26*DdaAñoBase!$R53)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R53","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R53","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R53","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R53","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R53","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U56:X56,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A54","v":"MTD_4 Jub. 1"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O54+ProyDda!I$24*DdaAñoBase!$P54+ProyDda!I$25*DdaAñoBase!$Q54+ProyDda!I$26*DdaAñoBase!$R54)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O54+ProyDda!J$24*DdaAñoBase!$P54+ProyDda!J$25*DdaAñoBase!$Q54+ProyDda!J$26*DdaAñoBase!$R54)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O54+ProyDda!K$24*DdaAñoBase!$P54+ProyDda!K$25*DdaAñoBase!$Q54+ProyDda!K$26*DdaAñoBase!$R54)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O54+ProyDda!L$24*DdaAñoBase!$P54+ProyDda!L$25*DdaAñoBase!$Q54+ProyDda!L$26*DdaAñoBase!$R54)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O54+ProyDda!M$24*DdaAñoBase!$P54+ProyDda!M$25*DdaAñoBase!$Q54+ProyDda!M$26*DdaAñoBase!$R54)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O54+ProyDda!N$24*DdaAñoBase!$P54+ProyDda!N$25*DdaAñoBase!$Q54+ProyDda!N$26*DdaAñoBase!$R54)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R54","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R54","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R54","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R54","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R54","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U57:X57,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A55","v":"MTD_4 Jub. 2"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O55+ProyDda!I$24*DdaAñoBase!$P55+ProyDda!I$25*DdaAñoBase!$Q55+ProyDda!I$26*DdaAñoBase!$R55)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O55+ProyDda!J$24*DdaAñoBase!$P55+ProyDda!J$25*DdaAñoBase!$Q55+ProyDda!J$26*DdaAñoBase!$R55)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O55+ProyDda!K$24*DdaAñoBase!$P55+ProyDda!K$25*DdaAñoBase!$Q55+ProyDda!K$26*DdaAñoBase!$R55)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O55+ProyDda!L$24*DdaAñoBase!$P55+ProyDda!L$25*DdaAñoBase!$Q55+ProyDda!L$26*DdaAñoBase!$R55)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O55+ProyDda!M$24*DdaAñoBase!$P55+ProyDda!M$25*DdaAñoBase!$Q55+ProyDda!M$26*DdaAñoBase!$R55)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O55+ProyDda!N$24*DdaAñoBase!$P55+ProyDda!N$25*DdaAñoBase!$Q55+ProyDda!N$26*DdaAñoBase!$R55)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R55","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R55","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R55","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R55","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R55","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U58:X58,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A56","v":"MTD_4 Político"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O56+ProyDda!I$24*DdaAñoBase!$P56+ProyDda!I$25*DdaAñoBase!$Q56+ProyDda!I$26*DdaAñoBase!$R56)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O56+ProyDda!J$24*DdaAñoBase!$P56+ProyDda!J$25*DdaAñoBase!$Q56+ProyDda!J$26*DdaAñoBase!$R56)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O56+ProyDda!K$24*DdaAñoBase!$P56+ProyDda!K$25*DdaAñoBase!$Q56+ProyDda!K$26*DdaAñoBase!$R56)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O56+ProyDda!L$24*DdaAñoBase!$P56+ProyDda!L$25*DdaAñoBase!$Q56+ProyDda!L$26*DdaAñoBase!$R56)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O56+ProyDda!M$24*DdaAñoBase!$P56+ProyDda!M$25*DdaAñoBase!$Q56+ProyDda!M$26*DdaAñoBase!$R56)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O56+ProyDda!N$24*DdaAñoBase!$P56+ProyDda!N$25*DdaAñoBase!$Q56+ProyDda!N$26*DdaAñoBase!$R56)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R56","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R56","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R56","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R56","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R56","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U59:X59,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A57","v":"MTD_4 x1"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O57+ProyDda!I$24*DdaAñoBase!$P57+ProyDda!I$25*DdaAñoBase!$Q57+ProyDda!I$26*DdaAñoBase!$R57)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O57+ProyDda!J$24*DdaAñoBase!$P57+ProyDda!J$25*DdaAñoBase!$Q57+ProyDda!J$26*DdaAñoBase!$R57)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O57+ProyDda!K$24*DdaAñoBase!$P57+ProyDda!K$25*DdaAñoBase!$Q57+ProyDda!K$26*DdaAñoBase!$R57)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O57+ProyDda!L$24*DdaAñoBase!$P57+ProyDda!L$25*DdaAñoBase!$Q57+ProyDda!L$26*DdaAñoBase!$R57)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O57+ProyDda!M$24*DdaAñoBase!$P57+ProyDda!M$25*DdaAñoBase!$Q57+ProyDda!M$26*DdaAñoBase!$R57)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O57+ProyDda!N$24*DdaAñoBase!$P57+ProyDda!N$25*DdaAñoBase!$Q57+ProyDda!N$26*DdaAñoBase!$R57)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R57","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R57","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R57","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R57","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R57","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U60:X60,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A58","v":"MTD_4 x2"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O58+ProyDda!I$24*DdaAñoBase!$P58+ProyDda!I$25*DdaAñoBase!$Q58+ProyDda!I$26*DdaAñoBase!$R58)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O58+ProyDda!J$24*DdaAñoBase!$P58+ProyDda!J$25*DdaAñoBase!$Q58+ProyDda!J$26*DdaAñoBase!$R58)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O58+ProyDda!K$24*DdaAñoBase!$P58+ProyDda!K$25*DdaAñoBase!$Q58+ProyDda!K$26*DdaAñoBase!$R58)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O58+ProyDda!L$24*DdaAñoBase!$P58+ProyDda!L$25*DdaAñoBase!$Q58+ProyDda!L$26*DdaAñoBase!$R58)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O58+ProyDda!M$24*DdaAñoBase!$P58+ProyDda!M$25*DdaAñoBase!$Q58+ProyDda!M$26*DdaAñoBase!$R58)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O58+ProyDda!N$24*DdaAñoBase!$P58+ProyDda!N$25*DdaAñoBase!$Q58+ProyDda!N$26*DdaAñoBase!$R58)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R58","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R58","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R58","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R58","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R58","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U61:X61,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A59","v":"MTD_4 Discap."},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O59+ProyDda!I$24*DdaAñoBase!$P59+ProyDda!I$25*DdaAñoBase!$Q59+ProyDda!I$26*DdaAñoBase!$R59)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O59+ProyDda!J$24*DdaAñoBase!$P59+ProyDda!J$25*DdaAñoBase!$Q59+ProyDda!J$26*DdaAñoBase!$R59)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O59+ProyDda!K$24*DdaAñoBase!$P59+ProyDda!K$25*DdaAñoBase!$Q59+ProyDda!K$26*DdaAñoBase!$R59)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O59+ProyDda!L$24*DdaAñoBase!$P59+ProyDda!L$25*DdaAñoBase!$Q59+ProyDda!L$26*DdaAñoBase!$R59)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O59+ProyDda!M$24*DdaAñoBase!$P59+ProyDda!M$25*DdaAñoBase!$Q59+ProyDda!M$26*DdaAñoBase!$R59)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O59+ProyDda!N$24*DdaAñoBase!$P59+ProyDda!N$25*DdaAñoBase!$Q59+ProyDda!N$26*DdaAñoBase!$R59)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R59","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R59","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R59","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R59","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R59","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U62:X62,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A60","v":"MTD_4 Discapacitados 601-más"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O60+ProyDda!I$24*DdaAñoBase!$P60+ProyDda!I$25*DdaAñoBase!$Q60+ProyDda!I$26*DdaAñoBase!$R60)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O60+ProyDda!J$24*DdaAñoBase!$P60+ProyDda!J$25*DdaAñoBase!$Q60+ProyDda!J$26*DdaAñoBase!$R60)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O60+ProyDda!K$24*DdaAñoBase!$P60+ProyDda!K$25*DdaAñoBase!$Q60+ProyDda!K$26*DdaAñoBase!$R60)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O60+ProyDda!L$24*DdaAñoBase!$P60+ProyDda!L$25*DdaAñoBase!$Q60+ProyDda!L$26*DdaAñoBase!$R60)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O60+ProyDda!M$24*DdaAñoBase!$P60+ProyDda!M$25*DdaAñoBase!$Q60+ProyDda!M$26*DdaAñoBase!$R60)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O60+ProyDda!N$24*DdaAñoBase!$P60+ProyDda!N$25*DdaAñoBase!$Q60+ProyDda!N$26*DdaAñoBase!$R60)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R60","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R60","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R60","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R60","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R60","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U63:X63,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A61","v":"MTD_4 Cruz Roja"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O61+ProyDda!I$24*DdaAñoBase!$P61+ProyDda!I$25*DdaAñoBase!$Q61+ProyDda!I$26*DdaAñoBase!$R61)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O61+ProyDda!J$24*DdaAñoBase!$P61+ProyDda!J$25*DdaAñoBase!$Q61+ProyDda!J$26*DdaAñoBase!$R61)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O61+ProyDda!K$24*DdaAñoBase!$P61+ProyDda!K$25*DdaAñoBase!$Q61+ProyDda!K$26*DdaAñoBase!$R61)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O61+ProyDda!L$24*DdaAñoBase!$P61+ProyDda!L$25*DdaAñoBase!$Q61+ProyDda!L$26*DdaAñoBase!$R61)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O61+ProyDda!M$24*DdaAñoBase!$P61+ProyDda!M$25*DdaAñoBase!$Q61+ProyDda!M$26*DdaAñoBase!$R61)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O61+ProyDda!N$24*DdaAñoBase!$P61+ProyDda!N$25*DdaAñoBase!$Q61+ProyDda!N$26*DdaAñoBase!$R61)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R61","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R61","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R61","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R61","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R61","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U64:X64,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A62","v":"MTD_5 (xxx)"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O62+ProyDda!I$24*DdaAñoBase!$P62+ProyDda!I$25*DdaAñoBase!$Q62+ProyDda!I$26*DdaAñoBase!$R62)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O62+ProyDda!J$24*DdaAñoBase!$P62+ProyDda!J$25*DdaAñoBase!$Q62+ProyDda!J$26*DdaAñoBase!$R62)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O62+ProyDda!K$24*DdaAñoBase!$P62+ProyDda!K$25*DdaAñoBase!$Q62+ProyDda!K$26*DdaAñoBase!$R62)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O62+ProyDda!L$24*DdaAñoBase!$P62+ProyDda!L$25*DdaAñoBase!$Q62+ProyDda!L$26*DdaAñoBase!$R62)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O62+ProyDda!M$24*DdaAñoBase!$P62+ProyDda!M$25*DdaAñoBase!$Q62+ProyDda!M$26*DdaAñoBase!$R62)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O62+ProyDda!N$24*DdaAñoBase!$P62+ProyDda!N$25*DdaAñoBase!$Q62+ProyDda!N$26*DdaAñoBase!$R62)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R62","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R62","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R62","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R62","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R62","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U65:X65,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A63","v":"MTD_5 Regular"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O63+ProyDda!I$24*DdaAñoBase!$P63+ProyDda!I$25*DdaAñoBase!$Q63+ProyDda!I$26*DdaAñoBase!$R63)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O63+ProyDda!J$24*DdaAñoBase!$P63+ProyDda!J$25*DdaAñoBase!$Q63+ProyDda!J$26*DdaAñoBase!$R63)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O63+ProyDda!K$24*DdaAñoBase!$P63+ProyDda!K$25*DdaAñoBase!$Q63+ProyDda!K$26*DdaAñoBase!$R63)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O63+ProyDda!L$24*DdaAñoBase!$P63+ProyDda!L$25*DdaAñoBase!$Q63+ProyDda!L$26*DdaAñoBase!$R63)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O63+ProyDda!M$24*DdaAñoBase!$P63+ProyDda!M$25*DdaAñoBase!$Q63+ProyDda!M$26*DdaAñoBase!$R63)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O63+ProyDda!N$24*DdaAñoBase!$P63+ProyDda!N$25*DdaAñoBase!$Q63+ProyDda!N$26*DdaAñoBase!$R63)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R63","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R63","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R63","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R63","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R63","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U66:X66,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A64","v":"MTD_5 Agro"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O64+ProyDda!I$24*DdaAñoBase!$P64+ProyDda!I$25*DdaAñoBase!$Q64+ProyDda!I$26*DdaAñoBase!$R64)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O64+ProyDda!J$24*DdaAñoBase!$P64+ProyDda!J$25*DdaAñoBase!$Q64+ProyDda!J$26*DdaAñoBase!$R64)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O64+ProyDda!K$24*DdaAñoBase!$P64+ProyDda!K$25*DdaAñoBase!$Q64+ProyDda!K$26*DdaAñoBase!$R64)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O64+ProyDda!L$24*DdaAñoBase!$P64+ProyDda!L$25*DdaAñoBase!$Q64+ProyDda!L$26*DdaAñoBase!$R64)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O64+ProyDda!M$24*DdaAñoBase!$P64+ProyDda!M$25*DdaAñoBase!$Q64+ProyDda!M$26*DdaAñoBase!$R64)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O64+ProyDda!N$24*DdaAñoBase!$P64+ProyDda!N$25*DdaAñoBase!$Q64+ProyDda!N$26*DdaAñoBase!$R64)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R64","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R64","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R64","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R64","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R64","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U67:X67,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A65","v":"MTD_5 Jub. 1"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O65+ProyDda!I$24*DdaAñoBase!$P65+ProyDda!I$25*DdaAñoBase!$Q65+ProyDda!I$26*DdaAñoBase!$R65)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O65+ProyDda!J$24*DdaAñoBase!$P65+ProyDda!J$25*DdaAñoBase!$Q65+ProyDda!J$26*DdaAñoBase!$R65)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O65+ProyDda!K$24*DdaAñoBase!$P65+ProyDda!K$25*DdaAñoBase!$Q65+ProyDda!K$26*DdaAñoBase!$R65)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O65+ProyDda!L$24*DdaAñoBase!$P65+ProyDda!L$25*DdaAñoBase!$Q65+ProyDda!L$26*DdaAñoBase!$R65)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O65+ProyDda!M$24*DdaAñoBase!$P65+ProyDda!M$25*DdaAñoBase!$Q65+ProyDda!M$26*DdaAñoBase!$R65)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O65+ProyDda!N$24*DdaAñoBase!$P65+ProyDda!N$25*DdaAñoBase!$Q65+ProyDda!N$26*DdaAñoBase!$R65)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R65","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R65","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R65","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R65","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R65","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U68:X68,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A66","v":"MTD_5 Jub. 2"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O66+ProyDda!I$24*DdaAñoBase!$P66+ProyDda!I$25*DdaAñoBase!$Q66+ProyDda!I$26*DdaAñoBase!$R66)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O66+ProyDda!J$24*DdaAñoBase!$P66+ProyDda!J$25*DdaAñoBase!$Q66+ProyDda!J$26*DdaAñoBase!$R66)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O66+ProyDda!K$24*DdaAñoBase!$P66+ProyDda!K$25*DdaAñoBase!$Q66+ProyDda!K$26*DdaAñoBase!$R66)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O66+ProyDda!L$24*DdaAñoBase!$P66+ProyDda!L$25*DdaAñoBase!$Q66+ProyDda!L$26*DdaAñoBase!$R66)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O66+ProyDda!M$24*DdaAñoBase!$P66+ProyDda!M$25*DdaAñoBase!$Q66+ProyDda!M$26*DdaAñoBase!$R66)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O66+ProyDda!N$24*DdaAñoBase!$P66+ProyDda!N$25*DdaAñoBase!$Q66+ProyDda!N$26*DdaAñoBase!$R66)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R66","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R66","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R66","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R66","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R66","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U69:X69,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A67","v":"MTD_5 Político"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O67+ProyDda!I$24*DdaAñoBase!$P67+ProyDda!I$25*DdaAñoBase!$Q67+ProyDda!I$26*DdaAñoBase!$R67)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O67+ProyDda!J$24*DdaAñoBase!$P67+ProyDda!J$25*DdaAñoBase!$Q67+ProyDda!J$26*DdaAñoBase!$R67)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O67+ProyDda!K$24*DdaAñoBase!$P67+ProyDda!K$25*DdaAñoBase!$Q67+ProyDda!K$26*DdaAñoBase!$R67)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O67+ProyDda!L$24*DdaAñoBase!$P67+ProyDda!L$25*DdaAñoBase!$Q67+ProyDda!L$26*DdaAñoBase!$R67)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O67+ProyDda!M$24*DdaAñoBase!$P67+ProyDda!M$25*DdaAñoBase!$Q67+ProyDda!M$26*DdaAñoBase!$R67)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O67+ProyDda!N$24*DdaAñoBase!$P67+ProyDda!N$25*DdaAñoBase!$Q67+ProyDda!N$26*DdaAñoBase!$R67)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R67","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R67","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R67","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R67","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R67","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U70:X70,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A68","v":"MTD_5 x1"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O68+ProyDda!I$24*DdaAñoBase!$P68+ProyDda!I$25*DdaAñoBase!$Q68+ProyDda!I$26*DdaAñoBase!$R68)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O68+ProyDda!J$24*DdaAñoBase!$P68+ProyDda!J$25*DdaAñoBase!$Q68+ProyDda!J$26*DdaAñoBase!$R68)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O68+ProyDda!K$24*DdaAñoBase!$P68+ProyDda!K$25*DdaAñoBase!$Q68+ProyDda!K$26*DdaAñoBase!$R68)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O68+ProyDda!L$24*DdaAñoBase!$P68+ProyDda!L$25*DdaAñoBase!$Q68+ProyDda!L$26*DdaAñoBase!$R68)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O68+ProyDda!M$24*DdaAñoBase!$P68+ProyDda!M$25*DdaAñoBase!$Q68+ProyDda!M$26*DdaAñoBase!$R68)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O68+ProyDda!N$24*DdaAñoBase!$P68+ProyDda!N$25*DdaAñoBase!$Q68+ProyDda!N$26*DdaAñoBase!$R68)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R68","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R68","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R68","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R68","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R68","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U71:X71,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A69","v":"MTD_5 x2"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O69+ProyDda!I$24*DdaAñoBase!$P69+ProyDda!I$25*DdaAñoBase!$Q69+ProyDda!I$26*DdaAñoBase!$R69)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O69+ProyDda!J$24*DdaAñoBase!$P69+ProyDda!J$25*DdaAñoBase!$Q69+ProyDda!J$26*DdaAñoBase!$R69)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O69+ProyDda!K$24*DdaAñoBase!$P69+ProyDda!K$25*DdaAñoBase!$Q69+ProyDda!K$26*DdaAñoBase!$R69)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O69+ProyDda!L$24*DdaAñoBase!$P69+ProyDda!L$25*DdaAñoBase!$Q69+ProyDda!L$26*DdaAñoBase!$R69)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O69+ProyDda!M$24*DdaAñoBase!$P69+ProyDda!M$25*DdaAñoBase!$Q69+ProyDda!M$26*DdaAñoBase!$R69)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O69+ProyDda!N$24*DdaAñoBase!$P69+ProyDda!N$25*DdaAñoBase!$Q69+ProyDda!N$26*DdaAñoBase!$R69)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R69","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R69","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R69","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R69","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R69","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U72:X72,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A70","v":"MTD_5 Discap."},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O70+ProyDda!I$24*DdaAñoBase!$P70+ProyDda!I$25*DdaAñoBase!$Q70+ProyDda!I$26*DdaAñoBase!$R70)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O70+ProyDda!J$24*DdaAñoBase!$P70+ProyDda!J$25*DdaAñoBase!$Q70+ProyDda!J$26*DdaAñoBase!$R70)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O70+ProyDda!K$24*DdaAñoBase!$P70+ProyDda!K$25*DdaAñoBase!$Q70+ProyDda!K$26*DdaAñoBase!$R70)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O70+ProyDda!L$24*DdaAñoBase!$P70+ProyDda!L$25*DdaAñoBase!$Q70+ProyDda!L$26*DdaAñoBase!$R70)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O70+ProyDda!M$24*DdaAñoBase!$P70+ProyDda!M$25*DdaAñoBase!$Q70+ProyDda!M$26*DdaAñoBase!$R70)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O70+ProyDda!N$24*DdaAñoBase!$P70+ProyDda!N$25*DdaAñoBase!$Q70+ProyDda!N$26*DdaAñoBase!$R70)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R70","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R70","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R70","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R70","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R70","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U73:X73,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A71","v":"MTD_5 Discapacitados 601-más"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O71+ProyDda!I$24*DdaAñoBase!$P71+ProyDda!I$25*DdaAñoBase!$Q71+ProyDda!I$26*DdaAñoBase!$R71)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O71+ProyDda!J$24*DdaAñoBase!$P71+ProyDda!J$25*DdaAñoBase!$Q71+ProyDda!J$26*DdaAñoBase!$R71)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O71+ProyDda!K$24*DdaAñoBase!$P71+ProyDda!K$25*DdaAñoBase!$Q71+ProyDda!K$26*DdaAñoBase!$R71)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O71+ProyDda!L$24*DdaAñoBase!$P71+ProyDda!L$25*DdaAñoBase!$Q71+ProyDda!L$26*DdaAñoBase!$R71)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O71+ProyDda!M$24*DdaAñoBase!$P71+ProyDda!M$25*DdaAñoBase!$Q71+ProyDda!M$26*DdaAñoBase!$R71)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O71+ProyDda!N$24*DdaAñoBase!$P71+ProyDda!N$25*DdaAñoBase!$Q71+ProyDda!N$26*DdaAñoBase!$R71)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R71","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R71","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R71","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R71","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R71","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U74:X74,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A72","v":"MTD_5 Cruz Roja"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O72+ProyDda!I$24*DdaAñoBase!$P72+ProyDda!I$25*DdaAñoBase!$Q72+ProyDda!I$26*DdaAñoBase!$R72)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O72+ProyDda!J$24*DdaAñoBase!$P72+ProyDda!J$25*DdaAñoBase!$Q72+ProyDda!J$26*DdaAñoBase!$R72)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O72+ProyDda!K$24*DdaAñoBase!$P72+ProyDda!K$25*DdaAñoBase!$Q72+ProyDda!K$26*DdaAñoBase!$R72)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O72+ProyDda!L$24*DdaAñoBase!$P72+ProyDda!L$25*DdaAñoBase!$Q72+ProyDda!L$26*DdaAñoBase!$R72)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O72+ProyDda!M$24*DdaAñoBase!$P72+ProyDda!M$25*DdaAñoBase!$Q72+ProyDda!M$26*DdaAñoBase!$R72)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O72+ProyDda!N$24*DdaAñoBase!$P72+ProyDda!N$25*DdaAñoBase!$Q72+ProyDda!N$26*DdaAñoBase!$R72)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R72","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R72","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R72","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R72","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R72","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U75:X75,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A73","v":"BTH"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O73+ProyDda!I$24*DdaAñoBase!$P73+ProyDda!I$25*DdaAñoBase!$Q73+ProyDda!I$26*DdaAñoBase!$R73)","v":80.238183343202493},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O73+ProyDda!J$24*DdaAñoBase!$P73+ProyDda!J$25*DdaAñoBase!$Q73+ProyDda!J$26*DdaAñoBase!$R73)","v":82.410597371589148},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O73+ProyDda!K$24*DdaAñoBase!$P73+ProyDda!K$25*DdaAñoBase!$Q73+ProyDda!K$26*DdaAñoBase!$R73)","v":83.528302853206185},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O73+ProyDda!L$24*DdaAñoBase!$P73+ProyDda!L$25*DdaAñoBase!$Q73+ProyDda!L$26*DdaAñoBase!$R73)","v":85.795229776347057},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O73+ProyDda!M$24*DdaAñoBase!$P73+ProyDda!M$25*DdaAñoBase!$Q73+ProyDda!M$26*DdaAñoBase!$R73)","v":88.125436704777798},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O73+ProyDda!N$24*DdaAñoBase!$P73+ProyDda!N$25*DdaAñoBase!$Q73+ProyDda!N$26*DdaAñoBase!$R73)","v":90.522730589100121},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R73","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R73","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R73","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R73","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R73","v":0},null,82.410597371589148,83.528302853206185,85.795229776347057,88.125436704777798,90.522730589100121,{"$f":"+SUMPRODUCT(U76:X76,PremisaCosto!$F$69:$I$69)","v":284.97988756094924},null,2.2039124958103571,2.266926923140872,2.3302069284307407,2.3972938843223233]
[{"$f":"+DdaAñoBase!A74","v":"BTH Punta"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O74+ProyDda!I$24*DdaAñoBase!$P74+ProyDda!I$25*DdaAñoBase!$Q74+ProyDda!I$26*DdaAñoBase!$R74)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O74+ProyDda!J$24*DdaAñoBase!$P74+ProyDda!J$25*DdaAñoBase!$Q74+ProyDda!J$26*DdaAñoBase!$R74)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O74+ProyDda!K$24*DdaAñoBase!$P74+ProyDda!K$25*DdaAñoBase!$Q74+ProyDda!K$26*DdaAñoBase!$R74)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O74+ProyDda!L$24*DdaAñoBase!$P74+ProyDda!L$25*DdaAñoBase!$Q74+ProyDda!L$26*DdaAñoBase!$R74)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O74+ProyDda!M$24*DdaAñoBase!$P74+ProyDda!M$25*DdaAñoBase!$Q74+ProyDda!M$26*DdaAñoBase!$R74)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O74+ProyDda!N$24*DdaAñoBase!$P74+ProyDda!N$25*DdaAñoBase!$Q74+ProyDda!N$26*DdaAñoBase!$R74)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R74","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R74","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R74","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R74","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R74","v":0},null,{"$f":"+H77-N77","v":0},0,0,0,0,{"$f":"+SUMPRODUCT(U77:X77,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A75","v":"BTH Fuera de Punta Medio"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O75+ProyDda!J$24*DdaAñoBase!$P75+ProyDda!J$25*DdaAñoBase!$Q75+ProyDda!J$26*DdaAñoBase!$R75)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O75+ProyDda!K$24*DdaAñoBase!$P75+ProyDda!K$25*DdaAñoBase!$Q75+ProyDda!K$26*DdaAñoBase!$R75)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O75+ProyDda!L$24*DdaAñoBase!$P75+ProyDda!L$25*DdaAñoBase!$Q75+ProyDda!L$26*DdaAñoBase!$R75)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O75+ProyDda!M$24*DdaAñoBase!$P75+ProyDda!M$25*DdaAñoBase!$Q75+ProyDda!M$26*DdaAñoBase!$R75)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O75+ProyDda!N$24*DdaAñoBase!$P75+ProyDda!N$25*DdaAñoBase!$Q75+ProyDda!N$26*DdaAñoBase!$R75)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R75","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R75","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R75","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R75","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R75","v":0},null,{"$f":"+H78-N78","v":0},{"$f":"+I78-O78","v":0},{"$f":"+J78-P78","v":0},{"$f":"+K78-Q78","v":0},{"$f":"+L78-R78","v":0},{"$f":"+SUMPRODUCT(U78:X78,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+MAX(I78-AVERAGE(H78,G78),0)","v":0},{"$f":"+MAX(J78-I78,0)","v":0},{"$f":"+MAX(K78-J78,0)","v":0},{"$f":"+MAX(L78-K78,0)","v":0}]
[{"$f":"+DdaAñoBase!A76","v":"BTH Fuera de Punta Bajo"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O76+ProyDda!I$24*DdaAñoBase!$P76+ProyDda!I$25*DdaAñoBase!$Q76+ProyDda!I$26*DdaAñoBase!$R76)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O76+ProyDda!J$24*DdaAñoBase!$P76+ProyDda!J$25*DdaAñoBase!$Q76+ProyDda!J$26*DdaAñoBase!$R76)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O76+ProyDda!K$24*DdaAñoBase!$P76+ProyDda!K$25*DdaAñoBase!$Q76+ProyDda!K$26*DdaAñoBase!$R76)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O76+ProyDda!L$24*DdaAñoBase!$P76+ProyDda!L$25*DdaAñoBase!$Q76+ProyDda!L$26*DdaAñoBase!$R76)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O76+ProyDda!M$24*DdaAñoBase!$P76+ProyDda!M$25*DdaAñoBase!$Q76+ProyDda!M$26*DdaAñoBase!$R76)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O76+ProyDda!N$24*DdaAñoBase!$P76+ProyDda!N$25*DdaAñoBase!$Q76+ProyDda!N$26*DdaAñoBase!$R76)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R76","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R76","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R76","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R76","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R76","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U79:X79,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+MAX(I79-AVERAGE(H79,G79),0)","v":0},0,0,0]
[{"$f":"+DdaAñoBase!A77","v":"BTD"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O77+ProyDda!I$24*DdaAñoBase!$P77+ProyDda!I$25*DdaAñoBase!$Q77+ProyDda!I$26*DdaAñoBase!$R77)","v":9427.0800455703229},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O77+ProyDda!J$24*DdaAñoBase!$P77+ProyDda!J$25*DdaAñoBase!$Q77+ProyDda!J$26*DdaAñoBase!$R77)","v":9670.1317500208315},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O77+ProyDda!K$24*DdaAñoBase!$P77+ProyDda!K$25*DdaAñoBase!$Q77+ProyDda!K$26*DdaAñoBase!$R77)","v":9795.0839139802629},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O77+ProyDda!L$24*DdaAñoBase!$P77+ProyDda!L$25*DdaAñoBase!$Q77+ProyDda!L$26*DdaAñoBase!$R77)","v":10048.373504729563},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O77+ProyDda!M$24*DdaAñoBase!$P77+ProyDda!M$25*DdaAñoBase!$Q77+ProyDda!M$26*DdaAñoBase!$R77)","v":10308.426552980851},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O77+ProyDda!N$24*DdaAñoBase!$P77+ProyDda!N$25*DdaAñoBase!$Q77+ProyDda!N$26*DdaAñoBase!$R77)","v":10575.734988513828},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R77","v":14.785906820479948},{"$f":"+ProyDda!K$26*DdaAñoBase!$R77","v":14.815918824191698},{"$f":"+ProyDda!L$26*DdaAñoBase!$R77","v":14.876795236671104},{"$f":"+ProyDda!M$26*DdaAñoBase!$R77","v":14.939380132669037},{"$f":"+ProyDda!N$26*DdaAñoBase!$R77","v":15.003613580902012},null,9655.3458432003517,9780.2679951560713,10033.496709492892,10293.487172848181,10560.731374932926,{"$f":"+SUMPRODUCT(U80:X80,PremisaCosto!$F$69:$I$69)","v":33311.183626085563},null,246.47801618468657,253.28959074930026,260.05304825128769,267.30843553297746]
[{"$f":"+DdaAñoBase!A78","v":"BTD_1 (0-10,000)"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O78+ProyDda!I$24*DdaAñoBase!$P78+ProyDda!I$25*DdaAñoBase!$Q78+ProyDda!I$26*DdaAñoBase!$R78)","v":6587.1712915680964},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O78+ProyDda!J$24*DdaAñoBase!$P78+ProyDda!J$25*DdaAñoBase!$Q78+ProyDda!J$26*DdaAñoBase!$R78)","v":6757.0065087105886},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O78+ProyDda!K$24*DdaAñoBase!$P78+ProyDda!K$25*DdaAñoBase!$Q78+ProyDda!K$26*DdaAñoBase!$R78)","v":6844.3186213730087},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O78+ProyDda!L$24*DdaAñoBase!$P78+ProyDda!L$25*DdaAñoBase!$Q78+ProyDda!L$26*DdaAñoBase!$R78)","v":7021.3088131047434},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O78+ProyDda!M$24*DdaAñoBase!$P78+ProyDda!M$25*DdaAñoBase!$Q78+ProyDda!M$26*DdaAñoBase!$R78)","v":7203.0261155637409},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O78+ProyDda!N$24*DdaAñoBase!$P78+ProyDda!N$25*DdaAñoBase!$Q78+ProyDda!N$26*DdaAñoBase!$R78)","v":7389.8140301805051},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R78","v":11.932486206001357},{"$f":"+ProyDda!K$26*DdaAñoBase!$R78","v":11.956706419523121},{"$f":"+ProyDda!L$26*DdaAñoBase!$R78","v":12.005834752401237},{"$f":"+ProyDda!M$26*DdaAñoBase!$R78","v":12.0563418614522},{"$f":"+ProyDda!N$26*DdaAñoBase!$R78","v":12.108179381078811},null,6745.0740225045874,6832.3619149534852,7009.3029783523425,7190.9697737022889,7377.7058507994261,{"$f":"+SUMPRODUCT(U81:X81,PremisaCosto!$F$69:$I$69)","v":23270.920385319798},null,172.22972123366617,176.99019173173474,181.71730245899744,186.78791461676428]
[{"$f":"+DdaAñoBase!A79","v":"BTD_1 Regular"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O79+ProyDda!I$24*DdaAñoBase!$P79+ProyDda!I$25*DdaAñoBase!$Q79+ProyDda!I$26*DdaAñoBase!$R79)","v":6524.208812345656},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O79+ProyDda!J$24*DdaAñoBase!$P79+ProyDda!J$25*DdaAñoBase!$Q79+ProyDda!J$26*DdaAñoBase!$R79)","v":6692.3785970521567},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O79+ProyDda!K$24*DdaAñoBase!$P79+ProyDda!K$25*DdaAñoBase!$Q79+ProyDda!K$26*DdaAñoBase!$R79)","v":6778.8341699334178},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O79+ProyDda!L$24*DdaAñoBase!$P79+ProyDda!L$25*DdaAñoBase!$Q79+ProyDda!L$26*DdaAñoBase!$R79)","v":6954.0875876984155},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O79+ProyDda!M$24*DdaAñoBase!$P79+ProyDda!M$25*DdaAñoBase!$Q79+ProyDda!M$26*DdaAñoBase!$R79)","v":7134.0206526049078},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O79+ProyDda!N$24*DdaAñoBase!$P79+ProyDda!N$25*DdaAñoBase!$Q79+ProyDda!N$26*DdaAñoBase!$R79)","v":7318.9737282654996},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R79","v":11.932486206001357},{"$f":"+ProyDda!K$26*DdaAñoBase!$R79","v":11.956706419523121},{"$f":"+ProyDda!L$26*DdaAñoBase!$R79","v":12.005834752401237},{"$f":"+ProyDda!M$26*DdaAñoBase!$R79","v":12.0563418614522},{"$f":"+ProyDda!N$26*DdaAñoBase!$R79","v":12.108179381078811},null,6680.4461108461555,6766.8774635138943,6942.0817529460146,7121.9643107434558,7306.8655488844206,{"$f":"+SUMPRODUCT(U82:X82,PremisaCosto!$F$69:$I$69)","v":23047.690684907244},null,170.54046523451143,175.25341776499772,179.93306490649229,184.95307566059182]
[{"$f":"+DdaAñoBase!A80","v":"BTD_1 Agro"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O80+ProyDda!I$24*DdaAñoBase!$P80+ProyDda!I$25*DdaAñoBase!$Q80+ProyDda!I$26*DdaAñoBase!$R80)","v":48.250459020609838},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O80+ProyDda!J$24*DdaAñoBase!$P80+ProyDda!J$25*DdaAñoBase!$Q80+ProyDda!J$26*DdaAñoBase!$R80)","v":49.494478986409902},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O80+ProyDda!K$24*DdaAñoBase!$P80+ProyDda!K$25*DdaAñoBase!$Q80+ProyDda!K$26*DdaAñoBase!$R80)","v":50.134011718988873},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O80+ProyDda!L$24*DdaAñoBase!$P80+ProyDda!L$25*DdaAñoBase!$Q80+ProyDda!L$26*DdaAñoBase!$R80)","v":51.430383506752129},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O80+ProyDda!M$24*DdaAñoBase!$P80+ProyDda!M$25*DdaAñoBase!$Q80+ProyDda!M$26*DdaAñoBase!$R80)","v":52.761326693734411},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O80+ProyDda!N$24*DdaAñoBase!$P80+ProyDda!N$25*DdaAñoBase!$Q80+ProyDda!N$26*DdaAñoBase!$R80)","v":54.129369631892814},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R80","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R80","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R80","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R80","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R80","v":0},null,49.494478986409902,50.134011718988873,51.430383506752129,52.761326693734411,54.129369631892814,{"$f":"+SUMPRODUCT(U83:X83,PremisaCosto!$F$69:$I$69)","v":170.74647658588663},null,1.2615427154790027,1.2963717877632561,1.3309431869822816,1.3680429381584034]
[{"$f":"+DdaAñoBase!A81","v":"BTD_1 Jub. 1"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O81+ProyDda!I$24*DdaAñoBase!$P81+ProyDda!I$25*DdaAñoBase!$Q81+ProyDda!I$26*DdaAñoBase!$R81)","v":0.77351884032669282},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O81+ProyDda!J$24*DdaAñoBase!$P81+ProyDda!J$25*DdaAñoBase!$Q81+ProyDda!J$26*DdaAñoBase!$R81)","v":0.79819827258901033},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O81+ProyDda!K$24*DdaAñoBase!$P81+ProyDda!K$25*DdaAñoBase!$Q81+ProyDda!K$26*DdaAñoBase!$R81)","v":0.81092667233350602},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O81+ProyDda!L$24*DdaAñoBase!$P81+ProyDda!L$25*DdaAñoBase!$Q81+ProyDda!L$26*DdaAñoBase!$R81)","v":0.83678592745887803},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O81+ProyDda!M$24*DdaAñoBase!$P81+ProyDda!M$25*DdaAñoBase!$Q81+ProyDda!M$26*DdaAñoBase!$R81)","v":0.86346390004083817},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O81+ProyDda!N$24*DdaAñoBase!$P81+ProyDda!N$25*DdaAñoBase!$Q81+ProyDda!N$26*DdaAñoBase!$R81)","v":0.89098295951557505},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R81","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R81","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R81","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R81","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R81","v":0},null,0.79819827258901033,0.81092667233350602,0.83678592745887803,0.86346390004083817,0.89098295951557505,{"$f":"+SUMPRODUCT(U84:X84,PremisaCosto!$F$69:$I$69)","v":2.7846562994491206},null,2.5068115875654495E-2,2.5859255125372016E-2,2.6677972581960141E-2,2.7519059474736873E-2]
[{"$f":"+DdaAñoBase!A82","v":"BTD_1 Jub. 2"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O82+ProyDda!I$24*DdaAñoBase!$P82+ProyDda!I$25*DdaAñoBase!$Q82+ProyDda!I$26*DdaAñoBase!$R82)","v":6.102204184799465},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O82+ProyDda!J$24*DdaAñoBase!$P82+ProyDda!J$25*DdaAñoBase!$Q82+ProyDda!J$26*DdaAñoBase!$R82)","v":6.2968974837577489},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O82+ProyDda!K$24*DdaAñoBase!$P82+ProyDda!K$25*DdaAñoBase!$Q82+ProyDda!K$26*DdaAñoBase!$R82)","v":6.3973104150754363},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O82+ProyDda!L$24*DdaAñoBase!$P82+ProyDda!L$25*DdaAñoBase!$Q82+ProyDda!L$26*DdaAñoBase!$R82)","v":6.6013112055089262},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O82+ProyDda!M$24*DdaAñoBase!$P82+ProyDda!M$25*DdaAñoBase!$Q82+ProyDda!M$26*DdaAñoBase!$R82)","v":6.8117707669888343},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O82+ProyDda!N$24*DdaAñoBase!$P82+ProyDda!N$25*DdaAñoBase!$Q82+ProyDda!N$26*DdaAñoBase!$R82)","v":7.0288655695117583},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R82","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R82","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R82","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R82","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R82","v":0},null,6.2968974837577489,6.3973104150754363,6.6013112055089262,6.8117707669888343,7.0288655695117583,{"$f":"+SUMPRODUCT(U85:X85,PremisaCosto!$F$69:$I$69)","v":21.967844140098613},null,0.19775958079682887,0.20400079043348995,0.21045956147990807,0.21709480252292401]
[{"$f":"+DdaAñoBase!A83","v":"BTD_1 Político"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O83+ProyDda!I$24*DdaAñoBase!$P83+ProyDda!I$25*DdaAñoBase!$Q83+ProyDda!I$26*DdaAñoBase!$R83)","v":3.6099795982573051},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O83+ProyDda!J$24*DdaAñoBase!$P83+ProyDda!J$25*DdaAñoBase!$Q83+ProyDda!J$26*DdaAñoBase!$R83)","v":3.7030540847496458},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O83+ProyDda!K$24*DdaAñoBase!$P83+ProyDda!K$25*DdaAñoBase!$Q83+ProyDda!K$26*DdaAñoBase!$R83)","v":3.7509023366396783},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O83+ProyDda!L$24*DdaAñoBase!$P83+ProyDda!L$25*DdaAñoBase!$Q83+ProyDda!L$26*DdaAñoBase!$R83)","v":3.8478936565270749},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O83+ProyDda!M$24*DdaAñoBase!$P83+ProyDda!M$25*DdaAñoBase!$Q83+ProyDda!M$26*DdaAñoBase!$R83)","v":3.9474715227064068},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O83+ProyDda!N$24*DdaAñoBase!$P83+ProyDda!N$25*DdaAñoBase!$Q83+ProyDda!N$26*DdaAñoBase!$R83)","v":4.0498251001963599},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R83","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R83","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R83","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R83","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R83","v":0},null,3.7030540847496458,3.7509023366396783,3.8478936565270749,3.9474715227064068,4.0498251001963599,{"$f":"+SUMPRODUCT(U86:X86,PremisaCosto!$F$69:$I$69)","v":12.774827627776189},null,9.4385495136202646E-2,9.6991319887396621E-2,9.9577866179331842E-2,0.10235357748995311]
[{"$f":"+DdaAñoBase!A84","v":"BTD_1 x1"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O84+ProyDda!I$24*DdaAñoBase!$P84+ProyDda!I$25*DdaAñoBase!$Q84+ProyDda!I$26*DdaAñoBase!$R84)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O84+ProyDda!J$24*DdaAñoBase!$P84+ProyDda!J$25*DdaAñoBase!$Q84+ProyDda!J$26*DdaAñoBase!$R84)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O84+ProyDda!K$24*DdaAñoBase!$P84+ProyDda!K$25*DdaAñoBase!$Q84+ProyDda!K$26*DdaAñoBase!$R84)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O84+ProyDda!L$24*DdaAñoBase!$P84+ProyDda!L$25*DdaAñoBase!$Q84+ProyDda!L$26*DdaAñoBase!$R84)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O84+ProyDda!M$24*DdaAñoBase!$P84+ProyDda!M$25*DdaAñoBase!$Q84+ProyDda!M$26*DdaAñoBase!$R84)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O84+ProyDda!N$24*DdaAñoBase!$P84+ProyDda!N$25*DdaAñoBase!$Q84+ProyDda!N$26*DdaAñoBase!$R84)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R84","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R84","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R84","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R84","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R84","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U87:X87,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A85","v":"BTD_1 x2"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O85+ProyDda!I$24*DdaAñoBase!$P85+ProyDda!I$25*DdaAñoBase!$Q85+ProyDda!I$26*DdaAñoBase!$R85)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O85+ProyDda!J$24*DdaAñoBase!$P85+ProyDda!J$25*DdaAñoBase!$Q85+ProyDda!J$26*DdaAñoBase!$R85)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O85+ProyDda!K$24*DdaAñoBase!$P85+ProyDda!K$25*DdaAñoBase!$Q85+ProyDda!K$26*DdaAñoBase!$R85)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O85+ProyDda!L$24*DdaAñoBase!$P85+ProyDda!L$25*DdaAñoBase!$Q85+ProyDda!L$26*DdaAñoBase!$R85)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O85+ProyDda!M$24*DdaAñoBase!$P85+ProyDda!M$25*DdaAñoBase!$Q85+ProyDda!M$26*DdaAñoBase!$R85)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O85+ProyDda!N$24*DdaAñoBase!$P85+ProyDda!N$25*DdaAñoBase!$Q85+ProyDda!N$26*DdaAñoBase!$R85)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R85","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R85","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R85","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R85","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R85","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U88:X88,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A86","v":"BTD_1 Discap."},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O86+ProyDda!I$24*DdaAñoBase!$P86+ProyDda!I$25*DdaAñoBase!$Q86+ProyDda!I$26*DdaAñoBase!$R86)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O86+ProyDda!J$24*DdaAñoBase!$P86+ProyDda!J$25*DdaAñoBase!$Q86+ProyDda!J$26*DdaAñoBase!$R86)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O86+ProyDda!K$24*DdaAñoBase!$P86+ProyDda!K$25*DdaAñoBase!$Q86+ProyDda!K$26*DdaAñoBase!$R86)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O86+ProyDda!L$24*DdaAñoBase!$P86+ProyDda!L$25*DdaAñoBase!$Q86+ProyDda!L$26*DdaAñoBase!$R86)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O86+ProyDda!M$24*DdaAñoBase!$P86+ProyDda!M$25*DdaAñoBase!$Q86+ProyDda!M$26*DdaAñoBase!$R86)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O86+ProyDda!N$24*DdaAñoBase!$P86+ProyDda!N$25*DdaAñoBase!$Q86+ProyDda!N$26*DdaAñoBase!$R86)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R86","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R86","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R86","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R86","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R86","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U89:X89,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A87","v":"BTD_1 Discapacitados 601-más"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O87+ProyDda!I$24*DdaAñoBase!$P87+ProyDda!I$25*DdaAñoBase!$Q87+ProyDda!I$26*DdaAñoBase!$R87)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O87+ProyDda!J$24*DdaAñoBase!$P87+ProyDda!J$25*DdaAñoBase!$Q87+ProyDda!J$26*DdaAñoBase!$R87)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O87+ProyDda!K$24*DdaAñoBase!$P87+ProyDda!K$25*DdaAñoBase!$Q87+ProyDda!K$26*DdaAñoBase!$R87)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O87+ProyDda!L$24*DdaAñoBase!$P87+ProyDda!L$25*DdaAñoBase!$Q87+ProyDda!L$26*DdaAñoBase!$R87)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O87+ProyDda!M$24*DdaAñoBase!$P87+ProyDda!M$25*DdaAñoBase!$Q87+ProyDda!M$26*DdaAñoBase!$R87)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O87+ProyDda!N$24*DdaAñoBase!$P87+ProyDda!N$25*DdaAñoBase!$Q87+ProyDda!N$26*DdaAñoBase!$R87)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R87","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R87","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R87","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R87","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R87","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U90:X90,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A88","v":"BTD_1 Cruz Roja"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O88+ProyDda!I$24*DdaAñoBase!$P88+ProyDda!I$25*DdaAñoBase!$Q88+ProyDda!I$26*DdaAñoBase!$R88)","v":4.2263175784475768},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O88+ProyDda!J$24*DdaAñoBase!$P88+ProyDda!J$25*DdaAñoBase!$Q88+ProyDda!J$26*DdaAñoBase!$R88)","v":4.3352828309264142},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O88+ProyDda!K$24*DdaAñoBase!$P88+ProyDda!K$25*DdaAñoBase!$Q88+ProyDda!K$26*DdaAñoBase!$R88)","v":4.3913002965537702},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O88+ProyDda!L$24*DdaAñoBase!$P88+ProyDda!L$25*DdaAñoBase!$Q88+ProyDda!L$26*DdaAñoBase!$R88)","v":4.5048511100804784},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O88+ProyDda!M$24*DdaAñoBase!$P88+ProyDda!M$25*DdaAñoBase!$Q88+ProyDda!M$26*DdaAñoBase!$R88)","v":4.6214300753635982},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O88+ProyDda!N$24*DdaAñoBase!$P88+ProyDda!N$25*DdaAñoBase!$Q88+ProyDda!N$26*DdaAñoBase!$R88)","v":4.7412586538884209},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R88","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R88","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R88","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R88","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R88","v":0},null,4.3352828309264142,4.3913002965537702,4.5048511100804784,4.6214300753635982,4.7412586538884209,{"$f":"+SUMPRODUCT(U91:X91,PremisaCosto!$F$69:$I$69)","v":14.955895759347735},null,0.11050009186677467,0.11355081352670826,0.11657896528311973,0.11982857852482276]
[{"$f":"+DdaAñoBase!A89","v":"BTD_2 (10,001-30,000)"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O89+ProyDda!I$24*DdaAñoBase!$P89+ProyDda!I$25*DdaAñoBase!$Q89+ProyDda!I$26*DdaAñoBase!$R89)","v":2149.2680404015787},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O89+ProyDda!J$24*DdaAñoBase!$P89+ProyDda!J$25*DdaAñoBase!$Q89+ProyDda!J$26*DdaAñoBase!$R89)","v":2204.6675228784002},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O89+ProyDda!K$24*DdaAñoBase!$P89+ProyDda!K$25*DdaAñoBase!$Q89+ProyDda!K$26*DdaAñoBase!$R89)","v":2233.1480175706488},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O89+ProyDda!L$24*DdaAñoBase!$P89+ProyDda!L$25*DdaAñoBase!$Q89+ProyDda!L$26*DdaAñoBase!$R89)","v":2290.8803087385363},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O89+ProyDda!M$24*DdaAñoBase!$P89+ProyDda!M$25*DdaAñoBase!$Q89+ProyDda!M$26*DdaAñoBase!$R89)","v":2350.1535156321806},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O89+ProyDda!N$24*DdaAñoBase!$P89+ProyDda!N$25*DdaAñoBase!$Q89+ProyDda!N$26*DdaAñoBase!$R89)","v":2411.0799169910892},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R89","v":2.8534206144785914},{"$f":"+ProyDda!K$26*DdaAñoBase!$R89","v":2.8592124046685781},{"$f":"+ProyDda!L$26*DdaAñoBase!$R89","v":2.8709604842698671},{"$f":"+ProyDda!M$26*DdaAñoBase!$R89","v":2.8830382712168365},{"$f":"+ProyDda!N$26*DdaAñoBase!$R89","v":2.8954341998232},null,2201.8141022639215,2230.2888051659802,2288.0093482542666,2347.2704773609639,2408.184482791266,{"$f":"+SUMPRODUCT(U92:X92,PremisaCosto!$F$69:$I$69)","v":7596.1508046415929},null,56.180235930659364,57.732291167887524,59.273206893644328,60.926401358908606]
[{"$f":"+DdaAñoBase!A90","v":"BTD_2 Regular"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O90+ProyDda!I$24*DdaAñoBase!$P90+ProyDda!I$25*DdaAñoBase!$Q90+ProyDda!I$26*DdaAñoBase!$R90)","v":2134.7884138622812},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O90+ProyDda!J$24*DdaAñoBase!$P90+ProyDda!J$25*DdaAñoBase!$Q90+ProyDda!J$26*DdaAñoBase!$R90)","v":2189.8024711402932},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O90+ProyDda!K$24*DdaAñoBase!$P90+ProyDda!K$25*DdaAñoBase!$Q90+ProyDda!K$26*DdaAñoBase!$R90)","v":2218.084719364047},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O90+ProyDda!L$24*DdaAñoBase!$P90+ProyDda!L$25*DdaAñoBase!$Q90+ProyDda!L$26*DdaAñoBase!$R90)","v":2275.4150046121531},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O90+ProyDda!M$24*DdaAñoBase!$P90+ProyDda!M$25*DdaAñoBase!$Q90+ProyDda!M$26*DdaAñoBase!$R90)","v":2334.2751550257926},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O90+ProyDda!N$24*DdaAñoBase!$P90+ProyDda!N$25*DdaAñoBase!$Q90+ProyDda!N$26*DdaAñoBase!$R90)","v":2394.7767370212405},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R90","v":2.8534206144785914},{"$f":"+ProyDda!K$26*DdaAñoBase!$R90","v":2.8592124046685781},{"$f":"+ProyDda!L$26*DdaAñoBase!$R90","v":2.8709604842698671},{"$f":"+ProyDda!M$26*DdaAñoBase!$R90","v":2.8830382712168365},{"$f":"+ProyDda!N$26*DdaAñoBase!$R90","v":2.8954341998232},null,2186.9490505258145,2215.2255069593784,2272.5440441278834,2331.3921167545759,2391.8813028214172,{"$f":"+SUMPRODUCT(U93:X93,PremisaCosto!$F$69:$I$69)","v":7544.789935810486},null,55.789276862759834,57.330285248106065,58.860150413639531,{"$f":"+MAX(L93-K93,0)","v":60.50158199544785}]
[{"$f":"+DdaAñoBase!A91","v":"BTD_2 Agro"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O91+ProyDda!I$24*DdaAñoBase!$P91+ProyDda!I$25*DdaAñoBase!$Q91+ProyDda!I$26*DdaAñoBase!$R91)","v":11.446276774962188},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O91+ProyDda!J$24*DdaAñoBase!$P91+ProyDda!J$25*DdaAñoBase!$Q91+ProyDda!J$26*DdaAñoBase!$R91)","v":11.741391000425708},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O91+ProyDda!K$24*DdaAñoBase!$P91+ProyDda!K$25*DdaAñoBase!$Q91+ProyDda!K$26*DdaAñoBase!$R91)","v":11.893104969833127},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O91+ProyDda!L$24*DdaAñoBase!$P91+ProyDda!L$25*DdaAñoBase!$Q91+ProyDda!L$26*DdaAñoBase!$R91)","v":12.200638423134629},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O91+ProyDda!M$24*DdaAñoBase!$P91+ProyDda!M$25*DdaAñoBase!$Q91+ProyDda!M$26*DdaAñoBase!$R91)","v":12.516373120776413},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O91+ProyDda!N$24*DdaAñoBase!$P91+ProyDda!N$25*DdaAñoBase!$Q91+ProyDda!N$26*DdaAñoBase!$R91)","v":12.840908854281142},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R91","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R91","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R91","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R91","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R91","v":0},null,11.741391000425708,11.893104969833127,12.200638423134629,12.516373120776413,12.840908854281142,{"$f":"+SUMPRODUCT(U94:X94,PremisaCosto!$F$69:$I$69)","v":40.505551014900114},null,0.29927108213917997,{"$f":"+MAX(J94-I94,0)","v":0.30753345330150239},0.31573469764178341,0.32453573350472986]
[{"$f":"+DdaAñoBase!A92","v":"BTD_2 Jub. 1"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O92+ProyDda!I$24*DdaAñoBase!$P92+ProyDda!I$25*DdaAñoBase!$Q92+ProyDda!I$26*DdaAñoBase!$R92)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O92+ProyDda!J$24*DdaAñoBase!$P92+ProyDda!J$25*DdaAñoBase!$Q92+ProyDda!J$26*DdaAñoBase!$R92)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O92+ProyDda!K$24*DdaAñoBase!$P92+ProyDda!K$25*DdaAñoBase!$Q92+ProyDda!K$26*DdaAñoBase!$R92)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O92+ProyDda!L$24*DdaAñoBase!$P92+ProyDda!L$25*DdaAñoBase!$Q92+ProyDda!L$26*DdaAñoBase!$R92)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O92+ProyDda!M$24*DdaAñoBase!$P92+ProyDda!M$25*DdaAñoBase!$Q92+ProyDda!M$26*DdaAñoBase!$R92)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O92+ProyDda!N$24*DdaAñoBase!$P92+ProyDda!N$25*DdaAñoBase!$Q92+ProyDda!N$26*DdaAñoBase!$R92)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R92","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R92","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R92","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R92","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R92","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U95:X95,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A93","v":"BTD_2 Jub. 2"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O93+ProyDda!I$24*DdaAñoBase!$P93+ProyDda!I$25*DdaAñoBase!$Q93+ProyDda!I$26*DdaAñoBase!$R93)","v":1.9767703697237704},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O93+ProyDda!J$24*DdaAñoBase!$P93+ProyDda!J$25*DdaAñoBase!$Q93+ProyDda!J$26*DdaAñoBase!$R93)","v":2.0398400299496933},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O93+ProyDda!K$24*DdaAñoBase!$P93+ProyDda!K$25*DdaAñoBase!$Q93+ProyDda!K$26*DdaAñoBase!$R93)","v":2.0723681626300707},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O93+ProyDda!L$24*DdaAñoBase!$P93+ProyDda!L$25*DdaAñoBase!$Q93+ProyDda!L$26*DdaAñoBase!$R93)","v":2.1384529257282439},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O93+ProyDda!M$24*DdaAñoBase!$P93+ProyDda!M$25*DdaAñoBase!$Q93+ProyDda!M$26*DdaAñoBase!$R93)","v":2.2066299667710307},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O93+ProyDda!N$24*DdaAñoBase!$P93+ProyDda!N$25*DdaAñoBase!$Q93+ProyDda!N$26*DdaAñoBase!$R93)","v":2.2769564520953582},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R93","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R93","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R93","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R93","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R93","v":0},null,2.0398400299496933,2.0723681626300707,2.1384529257282439,2.2066299667710307,2.2769564520953582,{"$f":"+SUMPRODUCT(U96:X96,PremisaCosto!$F$69:$I$69)","v":7.1163438763699745},null,6.4062962793338674E-2,6.6084763098173127E-2,6.8177041042786879E-2,7.0326485324327503E-2]
[{"$f":"+DdaAñoBase!A94","v":"BTD_2 Político"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O94+ProyDda!I$24*DdaAñoBase!$P94+ProyDda!I$25*DdaAñoBase!$Q94+ProyDda!I$26*DdaAñoBase!$R94)","v":1.0565793946118942},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O94+ProyDda!J$24*DdaAñoBase!$P94+ProyDda!J$25*DdaAñoBase!$Q94+ProyDda!J$26*DdaAñoBase!$R94)","v":1.0838207077316035},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O94+ProyDda!K$24*DdaAñoBase!$P94+ProyDda!K$25*DdaAñoBase!$Q94+ProyDda!K$26*DdaAñoBase!$R94)","v":1.0978250741384425},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O94+ProyDda!L$24*DdaAñoBase!$P94+ProyDda!L$25*DdaAñoBase!$Q94+ProyDda!L$26*DdaAñoBase!$R94)","v":1.1262127775201196},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O94+ProyDda!M$24*DdaAñoBase!$P94+ProyDda!M$25*DdaAñoBase!$Q94+ProyDda!M$26*DdaAñoBase!$R94)","v":1.1553575188408995},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O94+ProyDda!N$24*DdaAñoBase!$P94+ProyDda!N$25*DdaAñoBase!$Q94+ProyDda!N$26*DdaAñoBase!$R94)","v":1.1853146634721052},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R94","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R94","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R94","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R94","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R94","v":0},null,1.0838207077316035,1.0978250741384425,1.1262127775201196,1.1553575188408995,1.1853146634721052,{"$f":"+SUMPRODUCT(U97:X97,PremisaCosto!$F$69:$I$69)","v":3.7389739398369337},null,2.7625022966693669E-2,2.8387703381677065E-2,2.9144741320779932E-2,2.995714463120569E-2]
[{"$f":"+DdaAñoBase!A95","v":"BTD_2 x1"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O95+ProyDda!I$24*DdaAñoBase!$P95+ProyDda!I$25*DdaAñoBase!$Q95+ProyDda!I$26*DdaAñoBase!$R95)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O95+ProyDda!J$24*DdaAñoBase!$P95+ProyDda!J$25*DdaAñoBase!$Q95+ProyDda!J$26*DdaAñoBase!$R95)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O95+ProyDda!K$24*DdaAñoBase!$P95+ProyDda!K$25*DdaAñoBase!$Q95+ProyDda!K$26*DdaAñoBase!$R95)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O95+ProyDda!L$24*DdaAñoBase!$P95+ProyDda!L$25*DdaAñoBase!$Q95+ProyDda!L$26*DdaAñoBase!$R95)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O95+ProyDda!M$24*DdaAñoBase!$P95+ProyDda!M$25*DdaAñoBase!$Q95+ProyDda!M$26*DdaAñoBase!$R95)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O95+ProyDda!N$24*DdaAñoBase!$P95+ProyDda!N$25*DdaAñoBase!$Q95+ProyDda!N$26*DdaAñoBase!$R95)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R95","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R95","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R95","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R95","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R95","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U98:X98,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A96","v":"BTD_2 x2"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O96+ProyDda!I$24*DdaAñoBase!$P96+ProyDda!I$25*DdaAñoBase!$Q96+ProyDda!I$26*DdaAñoBase!$R96)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O96+ProyDda!J$24*DdaAñoBase!$P96+ProyDda!J$25*DdaAñoBase!$Q96+ProyDda!J$26*DdaAñoBase!$R96)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O96+ProyDda!K$24*DdaAñoBase!$P96+ProyDda!K$25*DdaAñoBase!$Q96+ProyDda!K$26*DdaAñoBase!$R96)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O96+ProyDda!L$24*DdaAñoBase!$P96+ProyDda!L$25*DdaAñoBase!$Q96+ProyDda!L$26*DdaAñoBase!$R96)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O96+ProyDda!M$24*DdaAñoBase!$P96+ProyDda!M$25*DdaAñoBase!$Q96+ProyDda!M$26*DdaAñoBase!$R96)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O96+ProyDda!N$24*DdaAñoBase!$P96+ProyDda!N$25*DdaAñoBase!$Q96+ProyDda!N$26*DdaAñoBase!$R96)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R96","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R96","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R96","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R96","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R96","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U99:X99,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A97","v":"BTD_2 Discap."},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O97+ProyDda!I$24*DdaAñoBase!$P97+ProyDda!I$25*DdaAñoBase!$Q97+ProyDda!I$26*DdaAñoBase!$R97)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O97+ProyDda!J$24*DdaAñoBase!$P97+ProyDda!J$25*DdaAñoBase!$Q97+ProyDda!J$26*DdaAñoBase!$R97)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O97+ProyDda!K$24*DdaAñoBase!$P97+ProyDda!K$25*DdaAñoBase!$Q97+ProyDda!K$26*DdaAñoBase!$R97)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O97+ProyDda!L$24*DdaAñoBase!$P97+ProyDda!L$25*DdaAñoBase!$Q97+ProyDda!L$26*DdaAñoBase!$R97)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O97+ProyDda!M$24*DdaAñoBase!$P97+ProyDda!M$25*DdaAñoBase!$Q97+ProyDda!M$26*DdaAñoBase!$R97)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O97+ProyDda!N$24*DdaAñoBase!$P97+ProyDda!N$25*DdaAñoBase!$Q97+ProyDda!N$26*DdaAñoBase!$R97)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R97","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R97","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R97","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R97","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R97","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U100:X100,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A98","v":"BTD_2 Discapacitados 601-más"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O98+ProyDda!I$24*DdaAñoBase!$P98+ProyDda!I$25*DdaAñoBase!$Q98+ProyDda!I$26*DdaAñoBase!$R98)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O98+ProyDda!J$24*DdaAñoBase!$P98+ProyDda!J$25*DdaAñoBase!$Q98+ProyDda!J$26*DdaAñoBase!$R98)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O98+ProyDda!K$24*DdaAñoBase!$P98+ProyDda!K$25*DdaAñoBase!$Q98+ProyDda!K$26*DdaAñoBase!$R98)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O98+ProyDda!L$24*DdaAñoBase!$P98+ProyDda!L$25*DdaAñoBase!$Q98+ProyDda!L$26*DdaAñoBase!$R98)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O98+ProyDda!M$24*DdaAñoBase!$P98+ProyDda!M$25*DdaAñoBase!$Q98+ProyDda!M$26*DdaAñoBase!$R98)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O98+ProyDda!N$24*DdaAñoBase!$P98+ProyDda!N$25*DdaAñoBase!$Q98+ProyDda!N$26*DdaAñoBase!$R98)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R98","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R98","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R98","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R98","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R98","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U101:X101,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A99","v":"BTD_2 Cruz Roja"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O99+ProyDda!I$24*DdaAñoBase!$P99+ProyDda!I$25*DdaAñoBase!$Q99+ProyDda!I$26*DdaAñoBase!$R99)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O99+ProyDda!J$24*DdaAñoBase!$P99+ProyDda!J$25*DdaAñoBase!$Q99+ProyDda!J$26*DdaAñoBase!$R99)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O99+ProyDda!K$24*DdaAñoBase!$P99+ProyDda!K$25*DdaAñoBase!$Q99+ProyDda!K$26*DdaAñoBase!$R99)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O99+ProyDda!L$24*DdaAñoBase!$P99+ProyDda!L$25*DdaAñoBase!$Q99+ProyDda!L$26*DdaAñoBase!$R99)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O99+ProyDda!M$24*DdaAñoBase!$P99+ProyDda!M$25*DdaAñoBase!$Q99+ProyDda!M$26*DdaAñoBase!$R99)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O99+ProyDda!N$24*DdaAñoBase!$P99+ProyDda!N$25*DdaAñoBase!$Q99+ProyDda!N$26*DdaAñoBase!$R99)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R99","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R99","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R99","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R99","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R99","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U102:X102,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A100","v":"BTD_3 (30,001-50,000)"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O100+ProyDda!I$24*DdaAñoBase!$P100+ProyDda!I$25*DdaAñoBase!$Q100+ProyDda!I$26*DdaAñoBase!$R100)","v":413.118831184469},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O100+ProyDda!J$24*DdaAñoBase!$P100+ProyDda!J$25*DdaAñoBase!$Q100+ProyDda!J$26*DdaAñoBase!$R100)","v":423.77903495374375},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O100+ProyDda!K$24*DdaAñoBase!$P100+ProyDda!K$25*DdaAñoBase!$Q100+ProyDda!K$26*DdaAñoBase!$R100)","v":429.25936960733173},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O100+ProyDda!L$24*DdaAñoBase!$P100+ProyDda!L$25*DdaAñoBase!$Q100+ProyDda!L$26*DdaAñoBase!$R100)","v":440.36845120956048},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O100+ProyDda!M$24*DdaAñoBase!$P100+ProyDda!M$25*DdaAñoBase!$Q100+ProyDda!M$26*DdaAñoBase!$R100)","v":451.77403158241526},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O100+ProyDda!N$24*DdaAñoBase!$P100+ProyDda!N$25*DdaAñoBase!$Q100+ProyDda!N$26*DdaAñoBase!$R100)","v":463.49772408292523},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R100","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R100","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R100","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R100","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R100","v":0},null,423.77903495374375,429.25936960733173,440.36845120956048,451.77403158241526,463.49772408292523,{"$f":"+SUMPRODUCT(U103:X103,PremisaCosto!$F$69:$I$69)","v":1462.0151393121437},null,10.81043653822536,11.109081602228741,11.405580372854786,11.723692500509969]
[{"$f":"+DdaAñoBase!A101","v":"BTD_3 Regular"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O101+ProyDda!I$24*DdaAñoBase!$P101+ProyDda!I$25*DdaAñoBase!$Q101+ProyDda!I$26*DdaAñoBase!$R101)","v":411.67804110090736},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O101+ProyDda!J$24*DdaAñoBase!$P101+ProyDda!J$25*DdaAñoBase!$Q101+ProyDda!J$26*DdaAñoBase!$R101)","v":422.30109762501888},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O101+ProyDda!K$24*DdaAñoBase!$P101+ProyDda!K$25*DdaAñoBase!$Q101+ProyDda!K$26*DdaAñoBase!$R101)","v":427.7623354153248},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O101+ProyDda!L$24*DdaAñoBase!$P101+ProyDda!L$25*DdaAñoBase!$Q101+ProyDda!L$26*DdaAñoBase!$R101)","v":438.83270651294214},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O101+ProyDda!M$24*DdaAñoBase!$P101+ProyDda!M$25*DdaAñoBase!$Q101+ProyDda!M$26*DdaAñoBase!$R101)","v":450.19854405672311},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O101+ProyDda!N$24*DdaAñoBase!$P101+ProyDda!N$25*DdaAñoBase!$Q101+ProyDda!N$26*DdaAñoBase!$R101)","v":461.88138590546333},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R101","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R101","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R101","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R101","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R101","v":0},null,422.30109762501888,427.7623354153248,438.83270651294214,450.19854405672311,461.88138590546333,{"$f":"+SUMPRODUCT(U104:X104,PremisaCosto!$F$69:$I$69)","v":1456.9165384850937},null,10.772766052361646,11.07037109761734,11.36583754378097,11.682841848740225]
[{"$f":"+DdaAñoBase!A102","v":"BTD_3 Agro"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O102+ProyDda!I$24*DdaAñoBase!$P102+ProyDda!I$25*DdaAñoBase!$Q102+ProyDda!I$26*DdaAñoBase!$R102)","v":1.440790083561674},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O102+ProyDda!J$24*DdaAñoBase!$P102+ProyDda!J$25*DdaAñoBase!$Q102+ProyDda!J$26*DdaAñoBase!$R102)","v":1.4779373287249142},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O102+ProyDda!K$24*DdaAñoBase!$P102+ProyDda!K$25*DdaAñoBase!$Q102+ProyDda!K$26*DdaAñoBase!$R102)","v":1.497034192006967},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O102+ProyDda!L$24*DdaAñoBase!$P102+ProyDda!L$25*DdaAñoBase!$Q102+ProyDda!L$26*DdaAñoBase!$R102)","v":1.5357446966183448},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O102+ProyDda!M$24*DdaAñoBase!$P102+ProyDda!M$25*DdaAñoBase!$Q102+ProyDda!M$26*DdaAñoBase!$R102)","v":1.5754875256921357},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O102+ProyDda!N$24*DdaAñoBase!$P102+ProyDda!N$25*DdaAñoBase!$Q102+ProyDda!N$26*DdaAñoBase!$R102)","v":1.6163381774619618},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R102","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R102","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R102","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R102","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R102","v":0},null,1.4779373287249142,1.497034192006967,1.5357446966183448,1.5754875256921357,1.6163381774619618,{"$f":"+SUMPRODUCT(U105:X105,PremisaCosto!$F$69:$I$69)","v":5.0986008270503635},null,3.767048586367272E-2,3.8710504611377816E-2,3.9742829073790897E-2,4.0850651769826163E-2]
[{"$f":"+DdaAñoBase!A103","v":"BTD_3 Jub. 1"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O103+ProyDda!I$24*DdaAñoBase!$P103+ProyDda!I$25*DdaAñoBase!$Q103+ProyDda!I$26*DdaAñoBase!$R103)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O103+ProyDda!J$24*DdaAñoBase!$P103+ProyDda!J$25*DdaAñoBase!$Q103+ProyDda!J$26*DdaAñoBase!$R103)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O103+ProyDda!K$24*DdaAñoBase!$P103+ProyDda!K$25*DdaAñoBase!$Q103+ProyDda!K$26*DdaAñoBase!$R103)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O103+ProyDda!L$24*DdaAñoBase!$P103+ProyDda!L$25*DdaAñoBase!$Q103+ProyDda!L$26*DdaAñoBase!$R103)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O103+ProyDda!M$24*DdaAñoBase!$P103+ProyDda!M$25*DdaAñoBase!$Q103+ProyDda!M$26*DdaAñoBase!$R103)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O103+ProyDda!N$24*DdaAñoBase!$P103+ProyDda!N$25*DdaAñoBase!$Q103+ProyDda!N$26*DdaAñoBase!$R103)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R103","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R103","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R103","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R103","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R103","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U106:X106,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A104","v":"BTD_3 Jub. 2"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O104+ProyDda!I$24*DdaAñoBase!$P104+ProyDda!I$25*DdaAñoBase!$Q104+ProyDda!I$26*DdaAñoBase!$R104)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O104+ProyDda!J$24*DdaAñoBase!$P104+ProyDda!J$25*DdaAñoBase!$Q104+ProyDda!J$26*DdaAñoBase!$R104)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O104+ProyDda!K$24*DdaAñoBase!$P104+ProyDda!K$25*DdaAñoBase!$Q104+ProyDda!K$26*DdaAñoBase!$R104)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O104+ProyDda!L$24*DdaAñoBase!$P104+ProyDda!L$25*DdaAñoBase!$Q104+ProyDda!L$26*DdaAñoBase!$R104)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O104+ProyDda!M$24*DdaAñoBase!$P104+ProyDda!M$25*DdaAñoBase!$Q104+ProyDda!M$26*DdaAñoBase!$R104)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O104+ProyDda!N$24*DdaAñoBase!$P104+ProyDda!N$25*DdaAñoBase!$Q104+ProyDda!N$26*DdaAñoBase!$R104)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R104","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R104","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R104","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R104","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R104","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U107:X107,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A105","v":"BTD_3 Político"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O105+ProyDda!I$24*DdaAñoBase!$P105+ProyDda!I$25*DdaAñoBase!$Q105+ProyDda!I$26*DdaAñoBase!$R105)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O105+ProyDda!J$24*DdaAñoBase!$P105+ProyDda!J$25*DdaAñoBase!$Q105+ProyDda!J$26*DdaAñoBase!$R105)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O105+ProyDda!K$24*DdaAñoBase!$P105+ProyDda!K$25*DdaAñoBase!$Q105+ProyDda!K$26*DdaAñoBase!$R105)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O105+ProyDda!L$24*DdaAñoBase!$P105+ProyDda!L$25*DdaAñoBase!$Q105+ProyDda!L$26*DdaAñoBase!$R105)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O105+ProyDda!M$24*DdaAñoBase!$P105+ProyDda!M$25*DdaAñoBase!$Q105+ProyDda!M$26*DdaAñoBase!$R105)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O105+ProyDda!N$24*DdaAñoBase!$P105+ProyDda!N$25*DdaAñoBase!$Q105+ProyDda!N$26*DdaAñoBase!$R105)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R105","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R105","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R105","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R105","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R105","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U108:X108,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A106","v":"BTD_3 x1"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O106+ProyDda!I$24*DdaAñoBase!$P106+ProyDda!I$25*DdaAñoBase!$Q106+ProyDda!I$26*DdaAñoBase!$R106)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O106+ProyDda!J$24*DdaAñoBase!$P106+ProyDda!J$25*DdaAñoBase!$Q106+ProyDda!J$26*DdaAñoBase!$R106)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O106+ProyDda!K$24*DdaAñoBase!$P106+ProyDda!K$25*DdaAñoBase!$Q106+ProyDda!K$26*DdaAñoBase!$R106)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O106+ProyDda!L$24*DdaAñoBase!$P106+ProyDda!L$25*DdaAñoBase!$Q106+ProyDda!L$26*DdaAñoBase!$R106)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O106+ProyDda!M$24*DdaAñoBase!$P106+ProyDda!M$25*DdaAñoBase!$Q106+ProyDda!M$26*DdaAñoBase!$R106)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O106+ProyDda!N$24*DdaAñoBase!$P106+ProyDda!N$25*DdaAñoBase!$Q106+ProyDda!N$26*DdaAñoBase!$R106)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R106","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R106","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R106","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R106","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R106","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U109:X109,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A107","v":"BTD_3 x2"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O107+ProyDda!I$24*DdaAñoBase!$P107+ProyDda!I$25*DdaAñoBase!$Q107+ProyDda!I$26*DdaAñoBase!$R107)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O107+ProyDda!J$24*DdaAñoBase!$P107+ProyDda!J$25*DdaAñoBase!$Q107+ProyDda!J$26*DdaAñoBase!$R107)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O107+ProyDda!K$24*DdaAñoBase!$P107+ProyDda!K$25*DdaAñoBase!$Q107+ProyDda!K$26*DdaAñoBase!$R107)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O107+ProyDda!L$24*DdaAñoBase!$P107+ProyDda!L$25*DdaAñoBase!$Q107+ProyDda!L$26*DdaAñoBase!$R107)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O107+ProyDda!M$24*DdaAñoBase!$P107+ProyDda!M$25*DdaAñoBase!$Q107+ProyDda!M$26*DdaAñoBase!$R107)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O107+ProyDda!N$24*DdaAñoBase!$P107+ProyDda!N$25*DdaAñoBase!$Q107+ProyDda!N$26*DdaAñoBase!$R107)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R107","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R107","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R107","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R107","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R107","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U110:X110,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A108","v":"BTD_3 Discap."},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O108+ProyDda!I$24*DdaAñoBase!$P108+ProyDda!I$25*DdaAñoBase!$Q108+ProyDda!I$26*DdaAñoBase!$R108)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O108+ProyDda!J$24*DdaAñoBase!$P108+ProyDda!J$25*DdaAñoBase!$Q108+ProyDda!J$26*DdaAñoBase!$R108)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O108+ProyDda!K$24*DdaAñoBase!$P108+ProyDda!K$25*DdaAñoBase!$Q108+ProyDda!K$26*DdaAñoBase!$R108)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O108+ProyDda!L$24*DdaAñoBase!$P108+ProyDda!L$25*DdaAñoBase!$Q108+ProyDda!L$26*DdaAñoBase!$R108)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O108+ProyDda!M$24*DdaAñoBase!$P108+ProyDda!M$25*DdaAñoBase!$Q108+ProyDda!M$26*DdaAñoBase!$R108)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O108+ProyDda!N$24*DdaAñoBase!$P108+ProyDda!N$25*DdaAñoBase!$Q108+ProyDda!N$26*DdaAñoBase!$R108)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R108","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R108","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R108","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R108","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R108","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U111:X111,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A109","v":"BTD_3 Discapacitados 601-más"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O109+ProyDda!I$24*DdaAñoBase!$P109+ProyDda!I$25*DdaAñoBase!$Q109+ProyDda!I$26*DdaAñoBase!$R109)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O109+ProyDda!J$24*DdaAñoBase!$P109+ProyDda!J$25*DdaAñoBase!$Q109+ProyDda!J$26*DdaAñoBase!$R109)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O109+ProyDda!K$24*DdaAñoBase!$P109+ProyDda!K$25*DdaAñoBase!$Q109+ProyDda!K$26*DdaAñoBase!$R109)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O109+ProyDda!L$24*DdaAñoBase!$P109+ProyDda!L$25*DdaAñoBase!$Q109+ProyDda!L$26*DdaAñoBase!$R109)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O109+ProyDda!M$24*DdaAñoBase!$P109+ProyDda!M$25*DdaAñoBase!$Q109+ProyDda!M$26*DdaAñoBase!$R109)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O109+ProyDda!N$24*DdaAñoBase!$P109+ProyDda!N$25*DdaAñoBase!$Q109+ProyDda!N$26*DdaAñoBase!$R109)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R109","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R109","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R109","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R109","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R109","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U112:X112,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A110","v":"BTD_3 Cruz Roja"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O110+ProyDda!I$24*DdaAñoBase!$P110+ProyDda!I$25*DdaAñoBase!$Q110+ProyDda!I$26*DdaAñoBase!$R110)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O110+ProyDda!J$24*DdaAñoBase!$P110+ProyDda!J$25*DdaAñoBase!$Q110+ProyDda!J$26*DdaAñoBase!$R110)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O110+ProyDda!K$24*DdaAñoBase!$P110+ProyDda!K$25*DdaAñoBase!$Q110+ProyDda!K$26*DdaAñoBase!$R110)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O110+ProyDda!L$24*DdaAñoBase!$P110+ProyDda!L$25*DdaAñoBase!$Q110+ProyDda!L$26*DdaAñoBase!$R110)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O110+ProyDda!M$24*DdaAñoBase!$P110+ProyDda!M$25*DdaAñoBase!$Q110+ProyDda!M$26*DdaAñoBase!$R110)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O110+ProyDda!N$24*DdaAñoBase!$P110+ProyDda!N$25*DdaAñoBase!$Q110+ProyDda!N$26*DdaAñoBase!$R110)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R110","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R110","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R110","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R110","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R110","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U113:X113,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A111","v":"BTD_4 (50,001-más)"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O111+ProyDda!I$24*DdaAñoBase!$P111+ProyDda!I$25*DdaAñoBase!$Q111+ProyDda!I$26*DdaAñoBase!$R111)","v":277.52188241618018},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O111+ProyDda!J$24*DdaAñoBase!$P111+ProyDda!J$25*DdaAñoBase!$Q111+ProyDda!J$26*DdaAñoBase!$R111)","v":284.67868347809798},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O111+ProyDda!K$24*DdaAñoBase!$P111+ProyDda!K$25*DdaAñoBase!$Q111+ProyDda!K$26*DdaAñoBase!$R111)","v":288.35790542927413},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O111+ProyDda!L$24*DdaAñoBase!$P111+ProyDda!L$25*DdaAñoBase!$Q111+ProyDda!L$26*DdaAñoBase!$R111)","v":295.81593167672435},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O111+ProyDda!M$24*DdaAñoBase!$P111+ProyDda!M$25*DdaAñoBase!$Q111+ProyDda!M$26*DdaAñoBase!$R111)","v":303.47289020251304},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O111+ProyDda!N$24*DdaAñoBase!$P111+ProyDda!N$25*DdaAñoBase!$Q111+ProyDda!N$26*DdaAñoBase!$R111)","v":311.3433172593102},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R111","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R111","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R111","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R111","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R111","v":0},null,284.67868347809798,288.35790542927413,295.81593167672435,303.47289020251304,311.3433172593102,{"$f":"+SUMPRODUCT(U114:X114,PremisaCosto!$F$69:$I$69)","v":982.09729681202509},null,7.2576224821350479,7.4580262474502206,7.6569585257886956,7.8704270567971548]
[{"$f":"+DdaAñoBase!A112","v":"BTD_4 Regular"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O112+ProyDda!I$24*DdaAñoBase!$P112+ProyDda!I$25*DdaAñoBase!$Q112+ProyDda!I$26*DdaAñoBase!$R112)","v":275.40872362695637},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O112+ProyDda!J$24*DdaAñoBase!$P112+ProyDda!J$25*DdaAñoBase!$Q112+ProyDda!J$26*DdaAñoBase!$R112)","v":282.51104206263477},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O112+ProyDda!K$24*DdaAñoBase!$P112+ProyDda!K$25*DdaAñoBase!$Q112+ProyDda!K$26*DdaAñoBase!$R112)","v":286.16225528099721},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O112+ProyDda!L$24*DdaAñoBase!$P112+ProyDda!L$25*DdaAñoBase!$Q112+ProyDda!L$26*DdaAñoBase!$R112)","v":293.5635061216841},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O112+ProyDda!M$24*DdaAñoBase!$P112+ProyDda!M$25*DdaAñoBase!$Q112+ProyDda!M$26*DdaAñoBase!$R112)","v":301.16217516483124},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O112+ProyDda!N$24*DdaAñoBase!$P112+ProyDda!N$25*DdaAñoBase!$Q112+ProyDda!N$26*DdaAñoBase!$R112)","v":308.97268793236594},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R112","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R112","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R112","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R112","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R112","v":0},null,282.51104206263477,286.16225528099721,293.5635061216841,301.16217516483124,308.97268793236594,{"$f":"+SUMPRODUCT(U115:X115,PremisaCosto!$F$69:$I$69)","v":974.61934893235116},null,7.2023724362016424,7.4012508406868847,7.5986690431471402,7.8105127675347035]
[{"$f":"+DdaAñoBase!A113","v":"BTD_4 Agro"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O113+ProyDda!I$24*DdaAñoBase!$P113+ProyDda!I$25*DdaAñoBase!$Q113+ProyDda!I$26*DdaAñoBase!$R113)","v":2.1131587892237884},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O113+ProyDda!J$24*DdaAñoBase!$P113+ProyDda!J$25*DdaAñoBase!$Q113+ProyDda!J$26*DdaAñoBase!$R113)","v":2.1676414154632071},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O113+ProyDda!K$24*DdaAñoBase!$P113+ProyDda!K$25*DdaAñoBase!$Q113+ProyDda!K$26*DdaAñoBase!$R113)","v":2.1956501482768851},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O113+ProyDda!L$24*DdaAñoBase!$P113+ProyDda!L$25*DdaAñoBase!$Q113+ProyDda!L$26*DdaAñoBase!$R113)","v":2.2524255550402392},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O113+ProyDda!M$24*DdaAñoBase!$P113+ProyDda!M$25*DdaAñoBase!$Q113+ProyDda!M$26*DdaAñoBase!$R113)","v":2.3107150376817991},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O113+ProyDda!N$24*DdaAñoBase!$P113+ProyDda!N$25*DdaAñoBase!$Q113+ProyDda!N$26*DdaAñoBase!$R113)","v":2.3706293269442105},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R113","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R113","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R113","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R113","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R113","v":0},null,2.1676414154632071,2.1956501482768851,2.2524255550402392,2.3107150376817991,2.3706293269442105,{"$f":"+SUMPRODUCT(U116:X116,PremisaCosto!$F$69:$I$69)","v":7.4779478796738674},null,5.5250045933387337E-2,5.677540676335413E-2,5.8289482641559864E-2,5.991428926241138E-2]
[{"$f":"+DdaAñoBase!A114","v":"BTD_4 Jub. 1"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O114+ProyDda!I$24*DdaAñoBase!$P114+ProyDda!I$25*DdaAñoBase!$Q114+ProyDda!I$26*DdaAñoBase!$R114)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O114+ProyDda!J$24*DdaAñoBase!$P114+ProyDda!J$25*DdaAñoBase!$Q114+ProyDda!J$26*DdaAñoBase!$R114)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O114+ProyDda!K$24*DdaAñoBase!$P114+ProyDda!K$25*DdaAñoBase!$Q114+ProyDda!K$26*DdaAñoBase!$R114)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O114+ProyDda!L$24*DdaAñoBase!$P114+ProyDda!L$25*DdaAñoBase!$Q114+ProyDda!L$26*DdaAñoBase!$R114)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O114+ProyDda!M$24*DdaAñoBase!$P114+ProyDda!M$25*DdaAñoBase!$Q114+ProyDda!M$26*DdaAñoBase!$R114)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O114+ProyDda!N$24*DdaAñoBase!$P114+ProyDda!N$25*DdaAñoBase!$Q114+ProyDda!N$26*DdaAñoBase!$R114)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R114","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R114","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R114","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R114","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R114","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U117:X117,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A115","v":"BTD_4 Jub. 2"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O115+ProyDda!I$24*DdaAñoBase!$P115+ProyDda!I$25*DdaAñoBase!$Q115+ProyDda!I$26*DdaAñoBase!$R115)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O115+ProyDda!J$24*DdaAñoBase!$P115+ProyDda!J$25*DdaAñoBase!$Q115+ProyDda!J$26*DdaAñoBase!$R115)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O115+ProyDda!K$24*DdaAñoBase!$P115+ProyDda!K$25*DdaAñoBase!$Q115+ProyDda!K$26*DdaAñoBase!$R115)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O115+ProyDda!L$24*DdaAñoBase!$P115+ProyDda!L$25*DdaAñoBase!$Q115+ProyDda!L$26*DdaAñoBase!$R115)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O115+ProyDda!M$24*DdaAñoBase!$P115+ProyDda!M$25*DdaAñoBase!$Q115+ProyDda!M$26*DdaAñoBase!$R115)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O115+ProyDda!N$24*DdaAñoBase!$P115+ProyDda!N$25*DdaAñoBase!$Q115+ProyDda!N$26*DdaAñoBase!$R115)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R115","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R115","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R115","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R115","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R115","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U118:X118,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A116","v":"BTD_4 Político"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O116+ProyDda!I$24*DdaAñoBase!$P116+ProyDda!I$25*DdaAñoBase!$Q116+ProyDda!I$26*DdaAñoBase!$R116)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O116+ProyDda!J$24*DdaAñoBase!$P116+ProyDda!J$25*DdaAñoBase!$Q116+ProyDda!J$26*DdaAñoBase!$R116)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O116+ProyDda!K$24*DdaAñoBase!$P116+ProyDda!K$25*DdaAñoBase!$Q116+ProyDda!K$26*DdaAñoBase!$R116)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O116+ProyDda!L$24*DdaAñoBase!$P116+ProyDda!L$25*DdaAñoBase!$Q116+ProyDda!L$26*DdaAñoBase!$R116)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O116+ProyDda!M$24*DdaAñoBase!$P116+ProyDda!M$25*DdaAñoBase!$Q116+ProyDda!M$26*DdaAñoBase!$R116)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O116+ProyDda!N$24*DdaAñoBase!$P116+ProyDda!N$25*DdaAñoBase!$Q116+ProyDda!N$26*DdaAñoBase!$R116)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R116","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R116","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R116","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R116","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R116","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U119:X119,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A117","v":"BTD_4 x1"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O117+ProyDda!I$24*DdaAñoBase!$P117+ProyDda!I$25*DdaAñoBase!$Q117+ProyDda!I$26*DdaAñoBase!$R117)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O117+ProyDda!J$24*DdaAñoBase!$P117+ProyDda!J$25*DdaAñoBase!$Q117+ProyDda!J$26*DdaAñoBase!$R117)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O117+ProyDda!K$24*DdaAñoBase!$P117+ProyDda!K$25*DdaAñoBase!$Q117+ProyDda!K$26*DdaAñoBase!$R117)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O117+ProyDda!L$24*DdaAñoBase!$P117+ProyDda!L$25*DdaAñoBase!$Q117+ProyDda!L$26*DdaAñoBase!$R117)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O117+ProyDda!M$24*DdaAñoBase!$P117+ProyDda!M$25*DdaAñoBase!$Q117+ProyDda!M$26*DdaAñoBase!$R117)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O117+ProyDda!N$24*DdaAñoBase!$P117+ProyDda!N$25*DdaAñoBase!$Q117+ProyDda!N$26*DdaAñoBase!$R117)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R117","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R117","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R117","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R117","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R117","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U120:X120,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A118","v":"BTD_4 x2"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O118+ProyDda!I$24*DdaAñoBase!$P118+ProyDda!I$25*DdaAñoBase!$Q118+ProyDda!I$26*DdaAñoBase!$R118)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O118+ProyDda!J$24*DdaAñoBase!$P118+ProyDda!J$25*DdaAñoBase!$Q118+ProyDda!J$26*DdaAñoBase!$R118)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O118+ProyDda!K$24*DdaAñoBase!$P118+ProyDda!K$25*DdaAñoBase!$Q118+ProyDda!K$26*DdaAñoBase!$R118)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O118+ProyDda!L$24*DdaAñoBase!$P118+ProyDda!L$25*DdaAñoBase!$Q118+ProyDda!L$26*DdaAñoBase!$R118)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O118+ProyDda!M$24*DdaAñoBase!$P118+ProyDda!M$25*DdaAñoBase!$Q118+ProyDda!M$26*DdaAñoBase!$R118)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O118+ProyDda!N$24*DdaAñoBase!$P118+ProyDda!N$25*DdaAñoBase!$Q118+ProyDda!N$26*DdaAñoBase!$R118)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R118","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R118","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R118","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R118","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R118","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U121:X121,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A119","v":"BTD_4 Discap."},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O119+ProyDda!I$24*DdaAñoBase!$P119+ProyDda!I$25*DdaAñoBase!$Q119+ProyDda!I$26*DdaAñoBase!$R119)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O119+ProyDda!J$24*DdaAñoBase!$P119+ProyDda!J$25*DdaAñoBase!$Q119+ProyDda!J$26*DdaAñoBase!$R119)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O119+ProyDda!K$24*DdaAñoBase!$P119+ProyDda!K$25*DdaAñoBase!$Q119+ProyDda!K$26*DdaAñoBase!$R119)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O119+ProyDda!L$24*DdaAñoBase!$P119+ProyDda!L$25*DdaAñoBase!$Q119+ProyDda!L$26*DdaAñoBase!$R119)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O119+ProyDda!M$24*DdaAñoBase!$P119+ProyDda!M$25*DdaAñoBase!$Q119+ProyDda!M$26*DdaAñoBase!$R119)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O119+ProyDda!N$24*DdaAñoBase!$P119+ProyDda!N$25*DdaAñoBase!$Q119+ProyDda!N$26*DdaAñoBase!$R119)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R119","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R119","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R119","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R119","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R119","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U122:X122,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A120","v":"BTD_4 Discapacitados 601-más"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O120+ProyDda!I$24*DdaAñoBase!$P120+ProyDda!I$25*DdaAñoBase!$Q120+ProyDda!I$26*DdaAñoBase!$R120)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O120+ProyDda!J$24*DdaAñoBase!$P120+ProyDda!J$25*DdaAñoBase!$Q120+ProyDda!J$26*DdaAñoBase!$R120)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O120+ProyDda!K$24*DdaAñoBase!$P120+ProyDda!K$25*DdaAñoBase!$Q120+ProyDda!K$26*DdaAñoBase!$R120)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O120+ProyDda!L$24*DdaAñoBase!$P120+ProyDda!L$25*DdaAñoBase!$Q120+ProyDda!L$26*DdaAñoBase!$R120)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O120+ProyDda!M$24*DdaAñoBase!$P120+ProyDda!M$25*DdaAñoBase!$Q120+ProyDda!M$26*DdaAñoBase!$R120)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O120+ProyDda!N$24*DdaAñoBase!$P120+ProyDda!N$25*DdaAñoBase!$Q120+ProyDda!N$26*DdaAñoBase!$R120)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R120","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R120","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R120","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R120","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R120","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U123:X123,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A121","v":"BTD_4 Cruz Roja"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O121+ProyDda!I$24*DdaAñoBase!$P121+ProyDda!I$25*DdaAñoBase!$Q121+ProyDda!I$26*DdaAñoBase!$R121)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O121+ProyDda!J$24*DdaAñoBase!$P121+ProyDda!J$25*DdaAñoBase!$Q121+ProyDda!J$26*DdaAñoBase!$R121)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O121+ProyDda!K$24*DdaAñoBase!$P121+ProyDda!K$25*DdaAñoBase!$Q121+ProyDda!K$26*DdaAñoBase!$R121)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O121+ProyDda!L$24*DdaAñoBase!$P121+ProyDda!L$25*DdaAñoBase!$Q121+ProyDda!L$26*DdaAñoBase!$R121)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O121+ProyDda!M$24*DdaAñoBase!$P121+ProyDda!M$25*DdaAñoBase!$Q121+ProyDda!M$26*DdaAñoBase!$R121)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O121+ProyDda!N$24*DdaAñoBase!$P121+ProyDda!N$25*DdaAñoBase!$Q121+ProyDda!N$26*DdaAñoBase!$R121)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R121","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R121","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R121","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R121","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R121","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U124:X124,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A122","v":"BTD_5 (xxx)"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O122+ProyDda!I$24*DdaAñoBase!$P122+ProyDda!I$25*DdaAñoBase!$Q122+ProyDda!I$26*DdaAñoBase!$R122)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O122+ProyDda!J$24*DdaAñoBase!$P122+ProyDda!J$25*DdaAñoBase!$Q122+ProyDda!J$26*DdaAñoBase!$R122)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O122+ProyDda!K$24*DdaAñoBase!$P122+ProyDda!K$25*DdaAñoBase!$Q122+ProyDda!K$26*DdaAñoBase!$R122)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O122+ProyDda!L$24*DdaAñoBase!$P122+ProyDda!L$25*DdaAñoBase!$Q122+ProyDda!L$26*DdaAñoBase!$R122)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O122+ProyDda!M$24*DdaAñoBase!$P122+ProyDda!M$25*DdaAñoBase!$Q122+ProyDda!M$26*DdaAñoBase!$R122)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O122+ProyDda!N$24*DdaAñoBase!$P122+ProyDda!N$25*DdaAñoBase!$Q122+ProyDda!N$26*DdaAñoBase!$R122)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R122","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R122","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R122","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R122","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R122","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U125:X125,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A123","v":"BTD_5 Regular"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O123+ProyDda!I$24*DdaAñoBase!$P123+ProyDda!I$25*DdaAñoBase!$Q123+ProyDda!I$26*DdaAñoBase!$R123)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O123+ProyDda!J$24*DdaAñoBase!$P123+ProyDda!J$25*DdaAñoBase!$Q123+ProyDda!J$26*DdaAñoBase!$R123)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O123+ProyDda!K$24*DdaAñoBase!$P123+ProyDda!K$25*DdaAñoBase!$Q123+ProyDda!K$26*DdaAñoBase!$R123)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O123+ProyDda!L$24*DdaAñoBase!$P123+ProyDda!L$25*DdaAñoBase!$Q123+ProyDda!L$26*DdaAñoBase!$R123)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O123+ProyDda!M$24*DdaAñoBase!$P123+ProyDda!M$25*DdaAñoBase!$Q123+ProyDda!M$26*DdaAñoBase!$R123)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O123+ProyDda!N$24*DdaAñoBase!$P123+ProyDda!N$25*DdaAñoBase!$Q123+ProyDda!N$26*DdaAñoBase!$R123)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R123","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R123","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R123","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R123","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R123","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U126:X126,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A124","v":"BTD_5 Agro"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O124+ProyDda!I$24*DdaAñoBase!$P124+ProyDda!I$25*DdaAñoBase!$Q124+ProyDda!I$26*DdaAñoBase!$R124)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O124+ProyDda!J$24*DdaAñoBase!$P124+ProyDda!J$25*DdaAñoBase!$Q124+ProyDda!J$26*DdaAñoBase!$R124)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O124+ProyDda!K$24*DdaAñoBase!$P124+ProyDda!K$25*DdaAñoBase!$Q124+ProyDda!K$26*DdaAñoBase!$R124)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O124+ProyDda!L$24*DdaAñoBase!$P124+ProyDda!L$25*DdaAñoBase!$Q124+ProyDda!L$26*DdaAñoBase!$R124)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O124+ProyDda!M$24*DdaAñoBase!$P124+ProyDda!M$25*DdaAñoBase!$Q124+ProyDda!M$26*DdaAñoBase!$R124)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O124+ProyDda!N$24*DdaAñoBase!$P124+ProyDda!N$25*DdaAñoBase!$Q124+ProyDda!N$26*DdaAñoBase!$R124)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R124","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R124","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R124","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R124","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R124","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U127:X127,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A125","v":"BTD_5 Jub. 1"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O125+ProyDda!I$24*DdaAñoBase!$P125+ProyDda!I$25*DdaAñoBase!$Q125+ProyDda!I$26*DdaAñoBase!$R125)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O125+ProyDda!J$24*DdaAñoBase!$P125+ProyDda!J$25*DdaAñoBase!$Q125+ProyDda!J$26*DdaAñoBase!$R125)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O125+ProyDda!K$24*DdaAñoBase!$P125+ProyDda!K$25*DdaAñoBase!$Q125+ProyDda!K$26*DdaAñoBase!$R125)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O125+ProyDda!L$24*DdaAñoBase!$P125+ProyDda!L$25*DdaAñoBase!$Q125+ProyDda!L$26*DdaAñoBase!$R125)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O125+ProyDda!M$24*DdaAñoBase!$P125+ProyDda!M$25*DdaAñoBase!$Q125+ProyDda!M$26*DdaAñoBase!$R125)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O125+ProyDda!N$24*DdaAñoBase!$P125+ProyDda!N$25*DdaAñoBase!$Q125+ProyDda!N$26*DdaAñoBase!$R125)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R125","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R125","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R125","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R125","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R125","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U128:X128,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A126","v":"BTD_5 Jub. 2"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O126+ProyDda!I$24*DdaAñoBase!$P126+ProyDda!I$25*DdaAñoBase!$Q126+ProyDda!I$26*DdaAñoBase!$R126)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O126+ProyDda!J$24*DdaAñoBase!$P126+ProyDda!J$25*DdaAñoBase!$Q126+ProyDda!J$26*DdaAñoBase!$R126)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O126+ProyDda!K$24*DdaAñoBase!$P126+ProyDda!K$25*DdaAñoBase!$Q126+ProyDda!K$26*DdaAñoBase!$R126)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O126+ProyDda!L$24*DdaAñoBase!$P126+ProyDda!L$25*DdaAñoBase!$Q126+ProyDda!L$26*DdaAñoBase!$R126)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O126+ProyDda!M$24*DdaAñoBase!$P126+ProyDda!M$25*DdaAñoBase!$Q126+ProyDda!M$26*DdaAñoBase!$R126)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O126+ProyDda!N$24*DdaAñoBase!$P126+ProyDda!N$25*DdaAñoBase!$Q126+ProyDda!N$26*DdaAñoBase!$R126)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R126","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R126","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R126","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R126","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R126","v":0},null,{"$f":"+H129-N129","v":0},0,0,0,0,{"$f":"+SUMPRODUCT(U129:X129,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A127","v":"BTD_5 Político"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O127+ProyDda!I$24*DdaAñoBase!$P127+ProyDda!I$25*DdaAñoBase!$Q127+ProyDda!I$26*DdaAñoBase!$R127)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O127+ProyDda!J$24*DdaAñoBase!$P127+ProyDda!J$25*DdaAñoBase!$Q127+ProyDda!J$26*DdaAñoBase!$R127)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O127+ProyDda!K$24*DdaAñoBase!$P127+ProyDda!K$25*DdaAñoBase!$Q127+ProyDda!K$26*DdaAñoBase!$R127)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O127+ProyDda!L$24*DdaAñoBase!$P127+ProyDda!L$25*DdaAñoBase!$Q127+ProyDda!L$26*DdaAñoBase!$R127)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O127+ProyDda!M$24*DdaAñoBase!$P127+ProyDda!M$25*DdaAñoBase!$Q127+ProyDda!M$26*DdaAñoBase!$R127)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O127+ProyDda!N$24*DdaAñoBase!$P127+ProyDda!N$25*DdaAñoBase!$Q127+ProyDda!N$26*DdaAñoBase!$R127)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R127","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R127","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R127","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R127","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R127","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U130:X130,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A128","v":"BTD_5 x1"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O128+ProyDda!I$24*DdaAñoBase!$P128+ProyDda!I$25*DdaAñoBase!$Q128+ProyDda!I$26*DdaAñoBase!$R128)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O128+ProyDda!J$24*DdaAñoBase!$P128+ProyDda!J$25*DdaAñoBase!$Q128+ProyDda!J$26*DdaAñoBase!$R128)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O128+ProyDda!K$24*DdaAñoBase!$P128+ProyDda!K$25*DdaAñoBase!$Q128+ProyDda!K$26*DdaAñoBase!$R128)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O128+ProyDda!L$24*DdaAñoBase!$P128+ProyDda!L$25*DdaAñoBase!$Q128+ProyDda!L$26*DdaAñoBase!$R128)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O128+ProyDda!M$24*DdaAñoBase!$P128+ProyDda!M$25*DdaAñoBase!$Q128+ProyDda!M$26*DdaAñoBase!$R128)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O128+ProyDda!N$24*DdaAñoBase!$P128+ProyDda!N$25*DdaAñoBase!$Q128+ProyDda!N$26*DdaAñoBase!$R128)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R128","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R128","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R128","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R128","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R128","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U131:X131,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A129","v":"BTD_5 x2"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O129+ProyDda!I$24*DdaAñoBase!$P129+ProyDda!I$25*DdaAñoBase!$Q129+ProyDda!I$26*DdaAñoBase!$R129)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O129+ProyDda!J$24*DdaAñoBase!$P129+ProyDda!J$25*DdaAñoBase!$Q129+ProyDda!J$26*DdaAñoBase!$R129)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O129+ProyDda!K$24*DdaAñoBase!$P129+ProyDda!K$25*DdaAñoBase!$Q129+ProyDda!K$26*DdaAñoBase!$R129)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O129+ProyDda!L$24*DdaAñoBase!$P129+ProyDda!L$25*DdaAñoBase!$Q129+ProyDda!L$26*DdaAñoBase!$R129)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O129+ProyDda!M$24*DdaAñoBase!$P129+ProyDda!M$25*DdaAñoBase!$Q129+ProyDda!M$26*DdaAñoBase!$R129)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O129+ProyDda!N$24*DdaAñoBase!$P129+ProyDda!N$25*DdaAñoBase!$Q129+ProyDda!N$26*DdaAñoBase!$R129)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R129","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R129","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R129","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R129","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R129","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U132:X132,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A130","v":"BTD_5 Discap."},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O130+ProyDda!I$24*DdaAñoBase!$P130+ProyDda!I$25*DdaAñoBase!$Q130+ProyDda!I$26*DdaAñoBase!$R130)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O130+ProyDda!J$24*DdaAñoBase!$P130+ProyDda!J$25*DdaAñoBase!$Q130+ProyDda!J$26*DdaAñoBase!$R130)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O130+ProyDda!K$24*DdaAñoBase!$P130+ProyDda!K$25*DdaAñoBase!$Q130+ProyDda!K$26*DdaAñoBase!$R130)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O130+ProyDda!L$24*DdaAñoBase!$P130+ProyDda!L$25*DdaAñoBase!$Q130+ProyDda!L$26*DdaAñoBase!$R130)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O130+ProyDda!M$24*DdaAñoBase!$P130+ProyDda!M$25*DdaAñoBase!$Q130+ProyDda!M$26*DdaAñoBase!$R130)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O130+ProyDda!N$24*DdaAñoBase!$P130+ProyDda!N$25*DdaAñoBase!$Q130+ProyDda!N$26*DdaAñoBase!$R130)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R130","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R130","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R130","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R130","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R130","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U133:X133,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A131","v":"BTD_5 Discapacitados 601-más"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O131+ProyDda!I$24*DdaAñoBase!$P131+ProyDda!I$25*DdaAñoBase!$Q131+ProyDda!I$26*DdaAñoBase!$R131)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O131+ProyDda!J$24*DdaAñoBase!$P131+ProyDda!J$25*DdaAñoBase!$Q131+ProyDda!J$26*DdaAñoBase!$R131)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O131+ProyDda!K$24*DdaAñoBase!$P131+ProyDda!K$25*DdaAñoBase!$Q131+ProyDda!K$26*DdaAñoBase!$R131)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O131+ProyDda!L$24*DdaAñoBase!$P131+ProyDda!L$25*DdaAñoBase!$Q131+ProyDda!L$26*DdaAñoBase!$R131)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O131+ProyDda!M$24*DdaAñoBase!$P131+ProyDda!M$25*DdaAñoBase!$Q131+ProyDda!M$26*DdaAñoBase!$R131)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O131+ProyDda!N$24*DdaAñoBase!$P131+ProyDda!N$25*DdaAñoBase!$Q131+ProyDda!N$26*DdaAñoBase!$R131)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R131","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R131","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R131","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R131","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R131","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U134:X134,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A132","v":"BTD_5 Cruz Roja"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O132+ProyDda!I$24*DdaAñoBase!$P132+ProyDda!I$25*DdaAñoBase!$Q132+ProyDda!I$26*DdaAñoBase!$R132)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O132+ProyDda!J$24*DdaAñoBase!$P132+ProyDda!J$25*DdaAñoBase!$Q132+ProyDda!J$26*DdaAñoBase!$R132)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O132+ProyDda!K$24*DdaAñoBase!$P132+ProyDda!K$25*DdaAñoBase!$Q132+ProyDda!K$26*DdaAñoBase!$R132)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O132+ProyDda!L$24*DdaAñoBase!$P132+ProyDda!L$25*DdaAñoBase!$Q132+ProyDda!L$26*DdaAñoBase!$R132)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O132+ProyDda!M$24*DdaAñoBase!$P132+ProyDda!M$25*DdaAñoBase!$Q132+ProyDda!M$26*DdaAñoBase!$R132)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O132+ProyDda!N$24*DdaAñoBase!$P132+ProyDda!N$25*DdaAñoBase!$Q132+ProyDda!N$26*DdaAñoBase!$R132)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R132","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R132","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R132","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R132","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R132","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U135:X135,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A133","v":"BTS"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O133+ProyDda!I$24*DdaAñoBase!$P133+ProyDda!I$25*DdaAñoBase!$Q133+ProyDda!I$26*DdaAñoBase!$R133)","v":589844.65444986417},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O133+ProyDda!J$24*DdaAñoBase!$P133+ProyDda!J$25*DdaAñoBase!$Q133+ProyDda!J$26*DdaAñoBase!$R133)","v":608276.73574796866},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O133+ProyDda!K$24*DdaAñoBase!$P133+ProyDda!K$25*DdaAñoBase!$Q133+ProyDda!K$26*DdaAñoBase!$R133)","v":617780.37319296948},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O133+ProyDda!L$24*DdaAñoBase!$P133+ProyDda!L$25*DdaAñoBase!$Q133+ProyDda!L$26*DdaAñoBase!$R133)","v":637084.34474489745},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O133+ProyDda!M$24*DdaAñoBase!$P133+ProyDda!M$25*DdaAñoBase!$Q133+ProyDda!M$26*DdaAñoBase!$R133)","v":656991.06083314167},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O133+ProyDda!N$24*DdaAñoBase!$P133+ProyDda!N$25*DdaAñoBase!$Q133+ProyDda!N$26*DdaAñoBase!$R133)","v":677519.05161084933},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R133","v":88.456039048836331},{"$f":"+ProyDda!K$26*DdaAñoBase!$R133","v":88.63558454472593},{"$f":"+ProyDda!L$26*DdaAñoBase!$R133","v":88.999775012365873},{"$f":"+ProyDda!M$26*DdaAñoBase!$R133","v":89.374186407721922},{"$f":"+ProyDda!N$26*DdaAñoBase!$R133","v":89.758460194519202},null,608188.27970891981,617691.73760842474,636995.34496988507,656901.6866467339,677429.29315065476,{"$f":"+SUMPRODUCT(U136:X136,PremisaCosto!$F$69:$I$69)","v":2119267.6902238927},null,18719.678094053059,19303.971551927971,19906.716088244226,20527.990777707659]
[{"$f":"+DdaAñoBase!A134","v":"BTS_1 (0-300)"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O134+ProyDda!I$24*DdaAñoBase!$P134+ProyDda!I$25*DdaAñoBase!$Q134+ProyDda!I$26*DdaAñoBase!$R134)","v":423609.64374646015},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O134+ProyDda!J$24*DdaAñoBase!$P134+ProyDda!J$25*DdaAñoBase!$Q134+ProyDda!J$26*DdaAñoBase!$R134)","v":436937.08760336414},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O134+ProyDda!K$24*DdaAñoBase!$P134+ProyDda!K$25*DdaAñoBase!$Q134+ProyDda!K$26*DdaAñoBase!$R134)","v":443809.39733958169},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O134+ProyDda!L$24*DdaAñoBase!$P134+ProyDda!L$25*DdaAñoBase!$Q134+ProyDda!L$26*DdaAñoBase!$R134)","v":457769.46545508382},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O134+ProyDda!M$24*DdaAñoBase!$P134+ProyDda!M$25*DdaAñoBase!$Q134+ProyDda!M$26*DdaAñoBase!$R134)","v":472167.41990119469},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O134+ProyDda!N$24*DdaAñoBase!$P134+ProyDda!N$25*DdaAñoBase!$Q134+ProyDda!N$26*DdaAñoBase!$R134)","v":487016.22688543535},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R134","v":36.899916582689052},{"$f":"+ProyDda!K$26*DdaAñoBase!$R134","v":36.974814960373202},{"$f":"+ProyDda!L$26*DdaAñoBase!$R134","v":37.1267389897626},{"$f":"+ProyDda!M$26*DdaAñoBase!$R134","v":37.282926734599542},{"$f":"+ProyDda!N$26*DdaAñoBase!$R134","v":37.443228629531838},null,436900.18768678146,443772.4225246213,457732.33871609403,472130.1369744601,486978.78365680581,{"$f":"+SUMPRODUCT(U137:X137,PremisaCosto!$F$69:$I$69)","v":1522986.3290500541},null,13536.031664669572,13960.06811550213,14397.954446110874,14848.806984240655]
[{"$f":"+DdaAñoBase!A135","v":"BTS_1 Regular"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O135+ProyDda!I$24*DdaAñoBase!$P135+ProyDda!I$25*DdaAñoBase!$Q135+ProyDda!I$26*DdaAñoBase!$R135)","v":323901.5883048941},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O135+ProyDda!J$24*DdaAñoBase!$P135+ProyDda!J$25*DdaAñoBase!$Q135+ProyDda!J$26*DdaAñoBase!$R135)","v":334048.53778919298},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O135+ProyDda!K$24*DdaAñoBase!$P135+ProyDda!K$25*DdaAñoBase!$Q135+ProyDda!K$26*DdaAñoBase!$R135)","v":339280.51492600492},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O135+ProyDda!L$24*DdaAñoBase!$P135+ProyDda!L$25*DdaAñoBase!$Q135+ProyDda!L$26*DdaAñoBase!$R135)","v":349908.05985275446},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O135+ProyDda!M$24*DdaAñoBase!$P135+ProyDda!M$25*DdaAñoBase!$Q135+ProyDda!M$26*DdaAñoBase!$R135)","v":360867.99772148125},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O135+ProyDda!N$24*DdaAñoBase!$P135+ProyDda!N$25*DdaAñoBase!$Q135+ProyDda!N$26*DdaAñoBase!$R135)","v":372170.40847106278},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R135","v":36.899916582689052},{"$f":"+ProyDda!K$26*DdaAñoBase!$R135","v":36.974814960373202},{"$f":"+ProyDda!L$26*DdaAñoBase!$R135","v":37.1267389897626},{"$f":"+ProyDda!M$26*DdaAñoBase!$R135","v":37.282926734599542},{"$f":"+ProyDda!N$26*DdaAñoBase!$R135","v":37.443228629531838},null,334011.6378726103,339243.54011104454,349870.93311376468,360830.71479474666,372132.96524243325,{"$f":"+SUMPRODUCT(U138:X138,PremisaCosto!$F$69:$I$69)","v":1164046.1312034929},null,10305.451878961409,10627.544926749542,10959.937868726789,11302.410749581526]
[{"$f":"+DdaAñoBase!A136","v":"BTS_1 Agro"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O136+ProyDda!I$24*DdaAñoBase!$P136+ProyDda!I$25*DdaAñoBase!$Q136+ProyDda!I$26*DdaAñoBase!$R136)","v":106.2742774413797},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O136+ProyDda!J$24*DdaAñoBase!$P136+ProyDda!J$25*DdaAñoBase!$Q136+ProyDda!J$26*DdaAñoBase!$R136)","v":109.01429951933713},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O136+ProyDda!K$24*DdaAñoBase!$P136+ProyDda!K$25*DdaAñoBase!$Q136+ProyDda!K$26*DdaAñoBase!$R136)","v":110.42290537375834},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O136+ProyDda!L$24*DdaAñoBase!$P136+ProyDda!L$25*DdaAñoBase!$Q136+ProyDda!L$26*DdaAñoBase!$R136)","v":113.27823520556535},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O136+ProyDda!M$24*DdaAñoBase!$P136+ProyDda!M$25*DdaAñoBase!$Q136+ProyDda!M$26*DdaAñoBase!$R136)","v":116.20971043674714},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O136+ProyDda!N$24*DdaAñoBase!$P136+ProyDda!N$25*DdaAñoBase!$Q136+ProyDda!N$26*DdaAñoBase!$R136)","v":119.22289990090259},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R136","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R136","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R136","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R136","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R136","v":0},null,109.01429951933713,110.42290537375834,113.27823520556535,116.20971043674714,119.22289990090259,{"$f":"+SUMPRODUCT(U139:X139,PremisaCosto!$F$69:$I$69)","v":376.07846211526487},null,2.7786168933999278,2.8553298318070119,2.9314752311817927,3.0131894641554453]
[{"$f":"+DdaAñoBase!A137","v":"BTS_1 Jub. 1"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O137+ProyDda!I$24*DdaAñoBase!$P137+ProyDda!I$25*DdaAñoBase!$Q137+ProyDda!I$26*DdaAñoBase!$R137)","v":98188.30793169426},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O137+ProyDda!J$24*DdaAñoBase!$P137+ProyDda!J$25*DdaAñoBase!$Q137+ProyDda!J$26*DdaAñoBase!$R137)","v":101321.0300774935},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O137+ProyDda!K$24*DdaAñoBase!$P137+ProyDda!K$25*DdaAñoBase!$Q137+ProyDda!K$26*DdaAñoBase!$R137)","v":102936.72920028016},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O137+ProyDda!L$24*DdaAñoBase!$P137+ProyDda!L$25*DdaAñoBase!$Q137+ProyDda!L$26*DdaAñoBase!$R137)","v":106219.21362073006},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O137+ProyDda!M$24*DdaAñoBase!$P137+ProyDda!M$25*DdaAñoBase!$Q137+ProyDda!M$26*DdaAñoBase!$R137)","v":109605.62286135429},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O137+ProyDda!N$24*DdaAñoBase!$P137+ProyDda!N$25*DdaAñoBase!$Q137+ProyDda!N$26*DdaAñoBase!$R137)","v":113098.79649548011},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R137","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R137","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R137","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R137","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R137","v":0},null,101321.0300774935,102936.72920028016,106219.21362073006,109605.62286135429,113098.79649548011,{"$f":"+SUMPRODUCT(U140:X140,PremisaCosto!$F$69:$I$69)","v":353476.2891617071},null,3182.0601956862665,3282.4844204499095,3386.4092406242271,3493.173634125822]
[{"$f":"+DdaAñoBase!A138","v":"BTS_1 Jub. 2"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O138+ProyDda!I$24*DdaAñoBase!$P138+ProyDda!I$25*DdaAñoBase!$Q138+ProyDda!I$26*DdaAñoBase!$R138)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O138+ProyDda!J$24*DdaAñoBase!$P138+ProyDda!J$25*DdaAñoBase!$Q138+ProyDda!J$26*DdaAñoBase!$R138)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O138+ProyDda!K$24*DdaAñoBase!$P138+ProyDda!K$25*DdaAñoBase!$Q138+ProyDda!K$26*DdaAñoBase!$R138)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O138+ProyDda!L$24*DdaAñoBase!$P138+ProyDda!L$25*DdaAñoBase!$Q138+ProyDda!L$26*DdaAñoBase!$R138)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O138+ProyDda!M$24*DdaAñoBase!$P138+ProyDda!M$25*DdaAñoBase!$Q138+ProyDda!M$26*DdaAñoBase!$R138)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O138+ProyDda!N$24*DdaAñoBase!$P138+ProyDda!N$25*DdaAñoBase!$Q138+ProyDda!N$26*DdaAñoBase!$R138)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R138","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R138","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R138","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R138","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R138","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U141:X141,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A139","v":"BTS_1 Político"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O139+ProyDda!I$24*DdaAñoBase!$P139+ProyDda!I$25*DdaAñoBase!$Q139+ProyDda!I$26*DdaAñoBase!$R139)","v":4.3143658613319014},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O139+ProyDda!J$24*DdaAñoBase!$P139+ProyDda!J$25*DdaAñoBase!$Q139+ProyDda!J$26*DdaAñoBase!$R139)","v":4.4256012232373818},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O139+ProyDda!K$24*DdaAñoBase!$P139+ProyDda!K$25*DdaAñoBase!$Q139+ProyDda!K$26*DdaAñoBase!$R139)","v":4.48278571939864},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O139+ProyDda!L$24*DdaAñoBase!$P139+ProyDda!L$25*DdaAñoBase!$Q139+ProyDda!L$26*DdaAñoBase!$R139)","v":4.5987021748738215},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O139+ProyDda!M$24*DdaAñoBase!$P139+ProyDda!M$25*DdaAñoBase!$Q139+ProyDda!M$26*DdaAñoBase!$R139)","v":4.7177098686003394},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O139+ProyDda!N$24*DdaAñoBase!$P139+ProyDda!N$25*DdaAñoBase!$Q139+ProyDda!N$26*DdaAñoBase!$R139)","v":4.84003487584443},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R139","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R139","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R139","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R139","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R139","v":0},null,4.4256012232373818,4.48278571939864,4.5987021748738215,4.7177098686003394,4.84003487584443,{"$f":"+SUMPRODUCT(U142:X142,PremisaCosto!$F$69:$I$69)","v":15.26747692100081},null,0.11280217711399843,0.11591645547518148,0.11900769372651787,0.12232500724409068]
[{"$f":"+DdaAñoBase!A140","v":"BTS_1 x1"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O140+ProyDda!I$24*DdaAñoBase!$P140+ProyDda!I$25*DdaAñoBase!$Q140+ProyDda!I$26*DdaAñoBase!$R140)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O140+ProyDda!J$24*DdaAñoBase!$P140+ProyDda!J$25*DdaAñoBase!$Q140+ProyDda!J$26*DdaAñoBase!$R140)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O140+ProyDda!K$24*DdaAñoBase!$P140+ProyDda!K$25*DdaAñoBase!$Q140+ProyDda!K$26*DdaAñoBase!$R140)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O140+ProyDda!L$24*DdaAñoBase!$P140+ProyDda!L$25*DdaAñoBase!$Q140+ProyDda!L$26*DdaAñoBase!$R140)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O140+ProyDda!M$24*DdaAñoBase!$P140+ProyDda!M$25*DdaAñoBase!$Q140+ProyDda!M$26*DdaAñoBase!$R140)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O140+ProyDda!N$24*DdaAñoBase!$P140+ProyDda!N$25*DdaAñoBase!$Q140+ProyDda!N$26*DdaAñoBase!$R140)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R140","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R140","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R140","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R140","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R140","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U143:X143,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+MAX(I143-AVERAGE(H143,G143),0)","v":0},0,0,0]
[{"$f":"+DdaAñoBase!A141","v":"BTS_1 x2"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O141+ProyDda!I$24*DdaAñoBase!$P141+ProyDda!I$25*DdaAñoBase!$Q141+ProyDda!I$26*DdaAñoBase!$R141)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O141+ProyDda!J$24*DdaAñoBase!$P141+ProyDda!J$25*DdaAñoBase!$Q141+ProyDda!J$26*DdaAñoBase!$R141)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O141+ProyDda!K$24*DdaAñoBase!$P141+ProyDda!K$25*DdaAñoBase!$Q141+ProyDda!K$26*DdaAñoBase!$R141)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O141+ProyDda!L$24*DdaAñoBase!$P141+ProyDda!L$25*DdaAñoBase!$Q141+ProyDda!L$26*DdaAñoBase!$R141)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O141+ProyDda!M$24*DdaAñoBase!$P141+ProyDda!M$25*DdaAñoBase!$Q141+ProyDda!M$26*DdaAñoBase!$R141)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O141+ProyDda!N$24*DdaAñoBase!$P141+ProyDda!N$25*DdaAñoBase!$Q141+ProyDda!N$26*DdaAñoBase!$R141)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R141","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R141","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R141","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R141","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R141","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U144:X144,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A142","v":"BTS_1 Discap."},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O142+ProyDda!I$24*DdaAñoBase!$P142+ProyDda!I$25*DdaAñoBase!$Q142+ProyDda!I$26*DdaAñoBase!$R142)","v":1402.8193902013645},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O142+ProyDda!J$24*DdaAñoBase!$P142+ProyDda!J$25*DdaAñoBase!$Q142+ProyDda!J$26*DdaAñoBase!$R142)","v":1447.5769116886477},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O142+ProyDda!K$24*DdaAñoBase!$P142+ProyDda!K$25*DdaAñoBase!$Q142+ProyDda!K$26*DdaAñoBase!$R142)","v":1470.6605717586094},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O142+ProyDda!L$24*DdaAñoBase!$P142+ProyDda!L$25*DdaAñoBase!$Q142+ProyDda!L$26*DdaAñoBase!$R142)","v":1517.5577675537563},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O142+ProyDda!M$24*DdaAñoBase!$P142+ProyDda!M$25*DdaAñoBase!$Q142+ProyDda!M$26*DdaAñoBase!$R142)","v":1565.939752940729},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O142+ProyDda!N$24*DdaAñoBase!$P142+ProyDda!N$25*DdaAñoBase!$Q142+ProyDda!N$26*DdaAñoBase!$R142)","v":1615.8470961348019},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R142","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R142","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R142","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R142","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R142","v":0},null,1447.5769116886477,1470.6605717586094,1517.5577675537563,1565.939752940729,1615.8470961348019,{"$f":"+SUMPRODUCT(U145:X145,PremisaCosto!$F$69:$I$69)","v":5050.128902178727},null,45.46242081360333,46.897195795146899,48.381985386972701,49.907343194072837]
[{"$f":"+DdaAñoBase!A143","v":"BTS_1 Discapacitados 601-más"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O143+ProyDda!I$24*DdaAñoBase!$P143+ProyDda!I$25*DdaAñoBase!$Q143+ProyDda!I$26*DdaAñoBase!$R143)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O143+ProyDda!J$24*DdaAñoBase!$P143+ProyDda!J$25*DdaAñoBase!$Q143+ProyDda!J$26*DdaAñoBase!$R143)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O143+ProyDda!K$24*DdaAñoBase!$P143+ProyDda!K$25*DdaAñoBase!$Q143+ProyDda!K$26*DdaAñoBase!$R143)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O143+ProyDda!L$24*DdaAñoBase!$P143+ProyDda!L$25*DdaAñoBase!$Q143+ProyDda!L$26*DdaAñoBase!$R143)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O143+ProyDda!M$24*DdaAñoBase!$P143+ProyDda!M$25*DdaAñoBase!$Q143+ProyDda!M$26*DdaAñoBase!$R143)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O143+ProyDda!N$24*DdaAñoBase!$P143+ProyDda!N$25*DdaAñoBase!$Q143+ProyDda!N$26*DdaAñoBase!$R143)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R143","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R143","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R143","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R143","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R143","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U146:X146,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A144","v":"BTS_1 Cruz Roja"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O144+ProyDda!I$24*DdaAñoBase!$P144+ProyDda!I$25*DdaAñoBase!$Q144+ProyDda!I$26*DdaAñoBase!$R144)","v":6.3394763676713657},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O144+ProyDda!J$24*DdaAñoBase!$P144+ProyDda!J$25*DdaAñoBase!$Q144+ProyDda!J$26*DdaAñoBase!$R144)","v":6.5029242463896217},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O144+ProyDda!K$24*DdaAñoBase!$P144+ProyDda!K$25*DdaAñoBase!$Q144+ProyDda!K$26*DdaAñoBase!$R144)","v":6.5869504448306548},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O144+ProyDda!L$24*DdaAñoBase!$P144+ProyDda!L$25*DdaAñoBase!$Q144+ProyDda!L$26*DdaAñoBase!$R144)","v":6.7572766651207168},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O144+ProyDda!M$24*DdaAñoBase!$P144+ProyDda!M$25*DdaAñoBase!$Q144+ProyDda!M$26*DdaAñoBase!$R144)","v":6.9321451130453973},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O144+ProyDda!N$24*DdaAñoBase!$P144+ProyDda!N$25*DdaAñoBase!$Q144+ProyDda!N$26*DdaAñoBase!$R144)","v":7.1118879808326323},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R144","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R144","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R144","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R144","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R144","v":0},null,6.5029242463896217,6.5869504448306548,6.7572766651207168,6.9321451130453973,7.1118879808326323,{"$f":"+SUMPRODUCT(U147:X147,PremisaCosto!$F$69:$I$69)","v":22.4338436390216},null,0.16575013780016068,0.17032622029006195,0.17486844792468048,0.17974286778723503]
[{"$f":"+DdaAñoBase!A145","v":"BTS_2 (301-750)"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O145+ProyDda!I$24*DdaAñoBase!$P145+ProyDda!I$25*DdaAñoBase!$Q145+ProyDda!I$26*DdaAñoBase!$R145)","v":119224.56074927251},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O145+ProyDda!J$24*DdaAñoBase!$P145+ProyDda!J$25*DdaAñoBase!$Q145+ProyDda!J$26*DdaAñoBase!$R145)","v":122942.94292287435},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O145+ProyDda!K$24*DdaAñoBase!$P145+ProyDda!K$25*DdaAñoBase!$Q145+ProyDda!K$26*DdaAñoBase!$R145)","v":124860.09797976985},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O145+ProyDda!L$24*DdaAñoBase!$P145+ProyDda!L$25*DdaAñoBase!$Q145+ProyDda!L$26*DdaAñoBase!$R145)","v":128754.18398323999},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O145+ProyDda!M$24*DdaAñoBase!$P145+ProyDda!M$25*DdaAñoBase!$Q145+ProyDda!M$26*DdaAñoBase!$R145)","v":132769.68893866942},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O145+ProyDda!N$24*DdaAñoBase!$P145+ProyDda!N$25*DdaAñoBase!$Q145+ProyDda!N$26*DdaAñoBase!$R145)","v":136910.38779029579},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R145","v":6.5498973195985837},{"$f":"+ProyDda!K$26*DdaAñoBase!$R145","v":6.5631921107165088},{"$f":"+ProyDda!L$26*DdaAñoBase!$R145","v":6.5901592934376483},{"$f":"+ProyDda!M$26*DdaAñoBase!$R145","v":6.617883304384101},{"$f":"+ProyDda!N$26*DdaAñoBase!$R145","v":6.6463375950487089},null,122936.39302555476,124853.53478765914,128747.59382394655,132763.07105536503,136903.74145270075,{"$f":"+SUMPRODUCT(U148:X148,PremisaCosto!$F$69:$I$69)","v":428329.67707363359},null,3776.3461436964135,3894.0860034701327,4015.5049554294383,4140.6988516263664]
[{"$f":"+DdaAñoBase!A146","v":"BTS_2 Regular"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O146+ProyDda!I$24*DdaAñoBase!$P146+ProyDda!I$25*DdaAñoBase!$Q146+ProyDda!I$26*DdaAñoBase!$R146)","v":83424.095422179234},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O146+ProyDda!J$24*DdaAñoBase!$P146+ProyDda!J$25*DdaAñoBase!$Q146+ProyDda!J$26*DdaAñoBase!$R146)","v":86000.758328907526},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O146+ProyDda!K$24*DdaAñoBase!$P146+ProyDda!K$25*DdaAñoBase!$Q146+ProyDda!K$26*DdaAñoBase!$R146)","v":87329.07604750013},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O146+ProyDda!L$24*DdaAñoBase!$P146+ProyDda!L$25*DdaAñoBase!$Q146+ProyDda!L$26*DdaAñoBase!$R146)","v":90026.87411775894},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O146+ProyDda!M$24*DdaAñoBase!$P146+ProyDda!M$25*DdaAñoBase!$Q146+ProyDda!M$26*DdaAñoBase!$R146)","v":92808.227195770465},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O146+ProyDda!N$24*DdaAñoBase!$P146+ProyDda!N$25*DdaAñoBase!$Q146+ProyDda!N$26*DdaAñoBase!$R146)","v":95675.872957623724},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R146","v":6.5498973195985837},{"$f":"+ProyDda!K$26*DdaAñoBase!$R146","v":6.5631921107165088},{"$f":"+ProyDda!L$26*DdaAñoBase!$R146","v":6.5901592934376483},{"$f":"+ProyDda!M$26*DdaAñoBase!$R146","v":6.617883304384101},{"$f":"+ProyDda!N$26*DdaAñoBase!$R146","v":6.6463375950487089},null,85994.208431587933,87322.512855389417,90020.283958465501,92801.609312466084,95669.226620028669,{"$f":"+SUMPRODUCT(U149:X149,PremisaCosto!$F$69:$I$69)","v":299453.62656332727},null,2616.6491719567566,2697.7980702588102,2781.3530780115252,2867.6457618532586]
[{"$f":"+DdaAñoBase!A147","v":"BTS_2 Agro"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O147+ProyDda!I$24*DdaAñoBase!$P147+ProyDda!I$25*DdaAñoBase!$Q147+ProyDda!I$26*DdaAñoBase!$R147)","v":75.985668129172069},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O147+ProyDda!J$24*DdaAñoBase!$P147+ProyDda!J$25*DdaAñoBase!$Q147+ProyDda!J$26*DdaAñoBase!$R147)","v":77.944772564364499},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O147+ProyDda!K$24*DdaAñoBase!$P147+ProyDda!K$25*DdaAñoBase!$Q147+ProyDda!K$26*DdaAñoBase!$R147)","v":78.951919915122986},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O147+ProyDda!L$24*DdaAñoBase!$P147+ProyDda!L$25*DdaAñoBase!$Q147+ProyDda!L$26*DdaAñoBase!$R147)","v":80.99346891665526},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O147+ProyDda!M$24*DdaAñoBase!$P147+ProyDda!M$25*DdaAñoBase!$Q147+ProyDda!M$26*DdaAñoBase!$R147)","v":83.089461563308021},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O147+ProyDda!N$24*DdaAñoBase!$P147+ProyDda!N$25*DdaAñoBase!$Q147+ProyDda!N$26*DdaAñoBase!$R147)","v":85.243879548035579},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R147","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R147","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R147","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R147","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R147","v":0},null,77.944772564364499,78.951919915122986,80.99346891665526,83.089461563308021,85.243879548035579,{"$f":"+SUMPRODUCT(U150:X150,PremisaCosto!$F$69:$I$69)","v":268.89454250660611},null,1.9866995683546946,2.0415490015322746,2.0959926466527605,2.1544179847275586]
[{"$f":"+DdaAñoBase!A148","v":"BTS_2 Jub. 1"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O148+ProyDda!I$24*DdaAñoBase!$P148+ProyDda!I$25*DdaAñoBase!$Q148+ProyDda!I$26*DdaAñoBase!$R148)","v":29945.234865567258},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O148+ProyDda!J$24*DdaAñoBase!$P148+ProyDda!J$25*DdaAñoBase!$Q148+ProyDda!J$26*DdaAñoBase!$R148)","v":30900.649726738357},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O148+ProyDda!K$24*DdaAñoBase!$P148+ProyDda!K$25*DdaAñoBase!$Q148+ProyDda!K$26*DdaAñoBase!$R148)","v":31393.404266047015},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O148+ProyDda!L$24*DdaAñoBase!$P148+ProyDda!L$25*DdaAñoBase!$Q148+ProyDda!L$26*DdaAñoBase!$R148)","v":32394.493609715544},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O148+ProyDda!M$24*DdaAñoBase!$P148+ProyDda!M$25*DdaAñoBase!$Q148+ProyDda!M$26*DdaAñoBase!$R148)","v":33427.277962280968},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O148+ProyDda!N$24*DdaAñoBase!$P148+ProyDda!N$25*DdaAñoBase!$Q148+ProyDda!N$26*DdaAñoBase!$R148)","v":34492.623311726456},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R148","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R148","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R148","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R148","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R148","v":0},null,30900.649726738357,31393.404266047015,32394.493609715544,33427.277962280968,34492.623311726456,{"$f":"+SUMPRODUCT(U151:X151,PremisaCosto!$F$69:$I$69)","v":107802.39932057381},null,970.46196989420787,1001.0893436685292,1032.7843525654243,1065.345349445488]
[{"$f":"+DdaAñoBase!A149","v":"BTS_2 Jub. 2"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O149+ProyDda!I$24*DdaAñoBase!$P149+ProyDda!I$25*DdaAñoBase!$Q149+ProyDda!I$26*DdaAñoBase!$R149)","v":5163.4960987941167},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O149+ProyDda!J$24*DdaAñoBase!$P149+ProyDda!J$25*DdaAñoBase!$Q149+ProyDda!J$26*DdaAñoBase!$R149)","v":5328.239535622507},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O149+ProyDda!K$24*DdaAñoBase!$P149+ProyDda!K$25*DdaAñoBase!$Q149+ProyDda!K$26*DdaAñoBase!$R149)","v":5413.20584671693},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O149+ProyDda!L$24*DdaAñoBase!$P149+ProyDda!L$25*DdaAñoBase!$Q149+ProyDda!L$26*DdaAñoBase!$R149)","v":5585.8249944304971},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O149+ProyDda!M$24*DdaAñoBase!$P149+ProyDda!M$25*DdaAñoBase!$Q149+ProyDda!M$26*DdaAñoBase!$R149)","v":5763.909354072608},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O149+ProyDda!N$24*DdaAñoBase!$P149+ProyDda!N$25*DdaAñoBase!$Q149+ProyDda!N$26*DdaAñoBase!$R149)","v":5947.6082490863018},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R149","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R149","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R149","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R149","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R149","v":0},null,5328.239535622507,5413.20584671693,5585.8249944304971,5763.909354072608,5947.6082490863018,{"$f":"+SUMPRODUCT(U152:X152,PremisaCosto!$F$69:$I$69)","v":18588.509017589364},null,167.33802950861809,172.61914771356714,178.08435964211094,183.6988950136938]
[{"$f":"+DdaAñoBase!A150","v":"BTS_2 Político"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O150+ProyDda!I$24*DdaAñoBase!$P150+ProyDda!I$25*DdaAñoBase!$Q150+ProyDda!I$26*DdaAñoBase!$R150)","v":1.8783633681989231},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O150+ProyDda!J$24*DdaAñoBase!$P150+ProyDda!J$25*DdaAñoBase!$Q150+ProyDda!J$26*DdaAñoBase!$R150)","v":1.9267923693006288},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O150+ProyDda!K$24*DdaAñoBase!$P150+ProyDda!K$25*DdaAñoBase!$Q150+ProyDda!K$26*DdaAñoBase!$R150)","v":1.9516890206905644},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O150+ProyDda!L$24*DdaAñoBase!$P150+ProyDda!L$25*DdaAñoBase!$Q150+ProyDda!L$26*DdaAñoBase!$R150)","v":2.002156048924657},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O150+ProyDda!M$24*DdaAñoBase!$P150+ProyDda!M$25*DdaAñoBase!$Q150+ProyDda!M$26*DdaAñoBase!$R150)","v":2.0539689223838216},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O150+ProyDda!N$24*DdaAñoBase!$P150+ProyDda!N$25*DdaAñoBase!$Q150+ProyDda!N$26*DdaAñoBase!$R150)","v":2.107226068394854},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R150","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R150","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R150","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R150","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R150","v":0},null,1.9267923693006288,1.9516890206905644,2.002156048924657,2.0539689223838216,2.107226068394854,{"$f":"+SUMPRODUCT(U153:X153,PremisaCosto!$F$69:$I$69)","v":6.6470647819323263},null,4.91111519407883E-2,5.0467028234092659E-2,5.1812873459164521E-2,5.3257146011032486E-2]
[{"$f":"+DdaAñoBase!A151","v":"BTS_2 x1"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O151+ProyDda!I$24*DdaAñoBase!$P151+ProyDda!I$25*DdaAñoBase!$Q151+ProyDda!I$26*DdaAñoBase!$R151)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O151+ProyDda!J$24*DdaAñoBase!$P151+ProyDda!J$25*DdaAñoBase!$Q151+ProyDda!J$26*DdaAñoBase!$R151)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O151+ProyDda!K$24*DdaAñoBase!$P151+ProyDda!K$25*DdaAñoBase!$Q151+ProyDda!K$26*DdaAñoBase!$R151)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O151+ProyDda!L$24*DdaAñoBase!$P151+ProyDda!L$25*DdaAñoBase!$Q151+ProyDda!L$26*DdaAñoBase!$R151)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O151+ProyDda!M$24*DdaAñoBase!$P151+ProyDda!M$25*DdaAñoBase!$Q151+ProyDda!M$26*DdaAñoBase!$R151)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O151+ProyDda!N$24*DdaAñoBase!$P151+ProyDda!N$25*DdaAñoBase!$Q151+ProyDda!N$26*DdaAñoBase!$R151)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R151","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R151","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R151","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R151","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R151","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U154:X154,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A152","v":"BTS_2 x2"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O152+ProyDda!I$24*DdaAñoBase!$P152+ProyDda!I$25*DdaAñoBase!$Q152+ProyDda!I$26*DdaAñoBase!$R152)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O152+ProyDda!J$24*DdaAñoBase!$P152+ProyDda!J$25*DdaAñoBase!$Q152+ProyDda!J$26*DdaAñoBase!$R152)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O152+ProyDda!K$24*DdaAñoBase!$P152+ProyDda!K$25*DdaAñoBase!$Q152+ProyDda!K$26*DdaAñoBase!$R152)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O152+ProyDda!L$24*DdaAñoBase!$P152+ProyDda!L$25*DdaAñoBase!$Q152+ProyDda!L$26*DdaAñoBase!$R152)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O152+ProyDda!M$24*DdaAñoBase!$P152+ProyDda!M$25*DdaAñoBase!$Q152+ProyDda!M$26*DdaAñoBase!$R152)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O152+ProyDda!N$24*DdaAñoBase!$P152+ProyDda!N$25*DdaAñoBase!$Q152+ProyDda!N$26*DdaAñoBase!$R152)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R152","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R152","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R152","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R152","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R152","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U155:X155,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A153","v":"BTS_2 Discap."},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O153+ProyDda!I$24*DdaAñoBase!$P153+ProyDda!I$25*DdaAñoBase!$Q153+ProyDda!I$26*DdaAñoBase!$R153)","v":608.58743426147919},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O153+ProyDda!J$24*DdaAñoBase!$P153+ProyDda!J$25*DdaAñoBase!$Q153+ProyDda!J$26*DdaAñoBase!$R153)","v":628.00466313364257},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O153+ProyDda!K$24*DdaAñoBase!$P153+ProyDda!K$25*DdaAñoBase!$Q153+ProyDda!K$26*DdaAñoBase!$R153)","v":638.01908519928406},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O153+ProyDda!L$24*DdaAñoBase!$P153+ProyDda!L$25*DdaAñoBase!$Q153+ProyDda!L$26*DdaAñoBase!$R153)","v":658.36457248181284},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O153+ProyDda!M$24*DdaAñoBase!$P153+ProyDda!M$25*DdaAñoBase!$Q153+ProyDda!M$26*DdaAñoBase!$R153)","v":679.35420846546401},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O153+ProyDda!N$24*DdaAñoBase!$P153+ProyDda!N$25*DdaAñoBase!$Q153+ProyDda!N$26*DdaAñoBase!$R153)","v":701.00559292553191},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R153","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R153","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R153","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R153","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R153","v":0},null,628.00466313364257,638.01908519928406,658.36457248181284,679.35420846546401,701.00559292553191,{"$f":"+SUMPRODUCT(U156:X156,PremisaCosto!$F$69:$I$69)","v":2190.9056951554689},null,19.723036501723186,20.345487282528779,20.989635983651169,21.651384460067902]
[{"$f":"+DdaAñoBase!A154","v":"BTS_2 Discapacitados 601-más"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O154+ProyDda!I$24*DdaAñoBase!$P154+ProyDda!I$25*DdaAñoBase!$Q154+ProyDda!I$26*DdaAñoBase!$R154)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O154+ProyDda!J$24*DdaAñoBase!$P154+ProyDda!J$25*DdaAñoBase!$Q154+ProyDda!J$26*DdaAñoBase!$R154)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O154+ProyDda!K$24*DdaAñoBase!$P154+ProyDda!K$25*DdaAñoBase!$Q154+ProyDda!K$26*DdaAñoBase!$R154)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O154+ProyDda!L$24*DdaAñoBase!$P154+ProyDda!L$25*DdaAñoBase!$Q154+ProyDda!L$26*DdaAñoBase!$R154)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O154+ProyDda!M$24*DdaAñoBase!$P154+ProyDda!M$25*DdaAñoBase!$Q154+ProyDda!M$26*DdaAñoBase!$R154)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O154+ProyDda!N$24*DdaAñoBase!$P154+ProyDda!N$25*DdaAñoBase!$Q154+ProyDda!N$26*DdaAñoBase!$R154)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R154","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R154","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R154","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R154","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R154","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U157:X157,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A155","v":"BTS_2 Cruz Roja"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O155+ProyDda!I$24*DdaAñoBase!$P155+ProyDda!I$25*DdaAñoBase!$Q155+ProyDda!I$26*DdaAñoBase!$R155)","v":5.2828969730594713},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O155+ProyDda!J$24*DdaAñoBase!$P155+ProyDda!J$25*DdaAñoBase!$Q155+ProyDda!J$26*DdaAñoBase!$R155)","v":5.4191035386580184},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O155+ProyDda!K$24*DdaAñoBase!$P155+ProyDda!K$25*DdaAñoBase!$Q155+ProyDda!K$26*DdaAñoBase!$R155)","v":5.4891253706922125},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O155+ProyDda!L$24*DdaAñoBase!$P155+ProyDda!L$25*DdaAñoBase!$Q155+ProyDda!L$26*DdaAñoBase!$R155)","v":5.6310638876005976},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O155+ProyDda!M$24*DdaAñoBase!$P155+ProyDda!M$25*DdaAñoBase!$Q155+ProyDda!M$26*DdaAñoBase!$R155)","v":5.7767875942044977},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O155+ProyDda!N$24*DdaAñoBase!$P155+ProyDda!N$25*DdaAñoBase!$Q155+ProyDda!N$26*DdaAñoBase!$R155)","v":5.9265733173605266},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R155","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R155","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R155","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R155","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R155","v":0},null,5.4191035386580184,5.4891253706922125,5.6310638876005976,5.7767875942044977,5.9265733173605266,{"$f":"+SUMPRODUCT(U158:X158,PremisaCosto!$F$69:$I$69)","v":18.694869699184668},null,0.13812511483346768,{"$f":"+MAX(J158-I158,0)","v":0.1419385169083851},0.1457237066039001,0.14978572315602889]
[{"$f":"+DdaAñoBase!A156","v":"BTS_3 (751-más)"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O156+ProyDda!I$24*DdaAñoBase!$P156+ProyDda!I$25*DdaAñoBase!$Q156+ProyDda!I$26*DdaAñoBase!$R156)","v":47010.449954131574},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O156+ProyDda!J$24*DdaAñoBase!$P156+ProyDda!J$25*DdaAñoBase!$Q156+ProyDda!J$26*DdaAñoBase!$R156)","v":48396.705221730132},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O156+ProyDda!K$24*DdaAñoBase!$P156+ProyDda!K$25*DdaAñoBase!$Q156+ProyDda!K$26*DdaAñoBase!$R156)","v":49110.877873617887},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O156+ProyDda!L$24*DdaAñoBase!$P156+ProyDda!L$25*DdaAñoBase!$Q156+ProyDda!L$26*DdaAñoBase!$R156)","v":50560.695306573616},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O156+ProyDda!M$24*DdaAñoBase!$P156+ProyDda!M$25*DdaAñoBase!$Q156+ProyDda!M$26*DdaAñoBase!$R156)","v":52053.951993277566},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O156+ProyDda!N$24*DdaAñoBase!$P156+ProyDda!N$25*DdaAñoBase!$Q156+ProyDda!N$26*DdaAñoBase!$R156)","v":53592.436935118079},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R156","v":45.006225146548694},{"$f":"+ProyDda!K$26*DdaAñoBase!$R156","v":45.097577473636214},{"$f":"+ProyDda!L$26*DdaAñoBase!$R156","v":45.282876729165636},{"$f":"+ProyDda!M$26*DdaAñoBase!$R156","v":45.473376368738286},{"$f":"+ProyDda!N$26*DdaAñoBase!$R156","v":45.668893969938658},null,48351.698996583582,49065.78029614425,50515.412429844451,52008.478616908826,53546.768041148141,{"$f":"+SUMPRODUCT(U159:X159,PremisaCosto!$F$69:$I$69)","v":167951.68410020473},null,1407.3002856870371,1449.8174329557296,1493.2566867039495,1538.4849418405138]
[{"$f":"+DdaAñoBase!A157","v":"BTS_3 Regular"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O157+ProyDda!I$24*DdaAñoBase!$P157+ProyDda!I$25*DdaAñoBase!$Q157+ProyDda!I$26*DdaAñoBase!$R157)","v":39276.606677616321},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O157+ProyDda!J$24*DdaAñoBase!$P157+ProyDda!J$25*DdaAñoBase!$Q157+ProyDda!J$26*DdaAñoBase!$R157)","v":40417.000065531021},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O157+ProyDda!K$24*DdaAñoBase!$P157+ProyDda!K$25*DdaAñoBase!$Q157+ProyDda!K$26*DdaAñoBase!$R157)","v":41004.375858477782},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O157+ProyDda!L$24*DdaAñoBase!$P157+ProyDda!L$25*DdaAñoBase!$Q157+ProyDda!L$26*DdaAñoBase!$R157)","v":42196.599196436357},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O157+ProyDda!M$24*DdaAñoBase!$P157+ProyDda!M$25*DdaAñoBase!$Q157+ProyDda!M$26*DdaAñoBase!$R157)","v":43424.125713302958},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O157+ProyDda!N$24*DdaAñoBase!$P157+ProyDda!N$25*DdaAñoBase!$Q157+ProyDda!N$26*DdaAñoBase!$R157)","v":44688.517343616426},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R157","v":45.006225146548694},{"$f":"+ProyDda!K$26*DdaAñoBase!$R157","v":45.097577473636214},{"$f":"+ProyDda!L$26*DdaAñoBase!$R157","v":45.282876729165636},{"$f":"+ProyDda!M$26*DdaAñoBase!$R157","v":45.473376368738286},{"$f":"+ProyDda!N$26*DdaAñoBase!$R157","v":45.668893969938658},null,40371.993840384472,40959.278281004146,42151.316319707192,43378.652336934218,44642.848449646488,{"$f":"+SUMPRODUCT(U160:X160,PremisaCosto!$F$69:$I$69)","v":140118.85926085929},null,1157.5724869041151,1192.2233379585741,1227.526516866601,1264.3916303134683]
[{"$f":"+DdaAñoBase!A158","v":"BTS_3 Agro"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O158+ProyDda!I$24*DdaAñoBase!$P158+ProyDda!I$25*DdaAñoBase!$Q158+ProyDda!I$26*DdaAñoBase!$R158)","v":126.43733422189003},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O158+ProyDda!J$24*DdaAñoBase!$P158+ProyDda!J$25*DdaAñoBase!$Q158+ProyDda!J$26*DdaAñoBase!$R158)","v":129.69721135854857},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O158+ProyDda!K$24*DdaAñoBase!$P158+ProyDda!K$25*DdaAñoBase!$Q158+ProyDda!K$26*DdaAñoBase!$R158)","v":131.37306720523364},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O158+ProyDda!L$24*DdaAñoBase!$P158+ProyDda!L$25*DdaAñoBase!$Q158+ProyDda!L$26*DdaAñoBase!$R158)","v":134.77012904324098},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O158+ProyDda!M$24*DdaAñoBase!$P158+ProyDda!M$25*DdaAñoBase!$Q158+ProyDda!M$26*DdaAñoBase!$R158)","v":138.257783087961},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O158+ProyDda!N$24*DdaAñoBase!$P158+ProyDda!N$25*DdaAñoBase!$Q158+ProyDda!N$26*DdaAñoBase!$R158)","v":141.84265472882862},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R158","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R158","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R158","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R158","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R158","v":0},null,129.69721135854857,131.37306720523364,134.77012904324098,138.257783087961,141.84265472882862,{"$f":"+SUMPRODUCT(U161:X161,PremisaCosto!$F$69:$I$69)","v":447.4305481338198},null,3.3057944150143328,3.3970618380073461,3.4876540447200171,3.5848716408676182]
[{"$f":"+DdaAñoBase!A159","v":"BTS_3 Jub. 1"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O159+ProyDda!I$24*DdaAñoBase!$P159+ProyDda!I$25*DdaAñoBase!$Q159+ProyDda!I$26*DdaAñoBase!$R159)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O159+ProyDda!J$24*DdaAñoBase!$P159+ProyDda!J$25*DdaAñoBase!$Q159+ProyDda!J$26*DdaAñoBase!$R159)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O159+ProyDda!K$24*DdaAñoBase!$P159+ProyDda!K$25*DdaAñoBase!$Q159+ProyDda!K$26*DdaAñoBase!$R159)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O159+ProyDda!L$24*DdaAñoBase!$P159+ProyDda!L$25*DdaAñoBase!$Q159+ProyDda!L$26*DdaAñoBase!$R159)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O159+ProyDda!M$24*DdaAñoBase!$P159+ProyDda!M$25*DdaAñoBase!$Q159+ProyDda!M$26*DdaAñoBase!$R159)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O159+ProyDda!N$24*DdaAñoBase!$P159+ProyDda!N$25*DdaAñoBase!$Q159+ProyDda!N$26*DdaAñoBase!$R159)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R159","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R159","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R159","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R159","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R159","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U162:X162,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A160","v":"BTS_3 Jub. 2"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O160+ProyDda!I$24*DdaAñoBase!$P160+ProyDda!I$25*DdaAñoBase!$Q160+ProyDda!I$26*DdaAñoBase!$R160)","v":7520.4374297005324},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O160+ProyDda!J$24*DdaAñoBase!$P160+ProyDda!J$25*DdaAñoBase!$Q160+ProyDda!J$26*DdaAñoBase!$R160)","v":7760.3724879362144},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O160+ProyDda!K$24*DdaAñoBase!$P160+ProyDda!K$25*DdaAñoBase!$Q160+ProyDda!K$26*DdaAñoBase!$R160)","v":7884.1187717466537},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O160+ProyDda!L$24*DdaAñoBase!$P160+ProyDda!L$25*DdaAñoBase!$Q160+ProyDda!L$26*DdaAñoBase!$R160)","v":8135.5239633065348},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O160+ProyDda!M$24*DdaAñoBase!$P160+ProyDda!M$25*DdaAñoBase!$Q160+ProyDda!M$26*DdaAñoBase!$R160)","v":8394.8886085356262},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O160+ProyDda!N$24*DdaAñoBase!$P160+ProyDda!N$25*DdaAñoBase!$Q160+ProyDda!N$26*DdaAñoBase!$R160)","v":8662.4302203450625},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R160","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R160","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R160","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R160","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R160","v":0},null,7760.3724879362144,7884.1187717466537,8135.5239633065348,8394.8886085356262,8662.4302203450625,{"$f":"+SUMPRODUCT(U163:X163,PremisaCosto!$F$69:$I$69)","v":27073.387210697052},null,243.71381292828028,251.40519155988113,259.36464522909137,267.54161180943629]
[{"$f":"+DdaAñoBase!A161","v":"BTS_3 Político"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O161+ProyDda!I$24*DdaAñoBase!$P161+ProyDda!I$25*DdaAñoBase!$Q161+ProyDda!I$26*DdaAñoBase!$R161)","v":1.7609656576864907},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O161+ProyDda!J$24*DdaAñoBase!$P161+ProyDda!J$25*DdaAñoBase!$Q161+ProyDda!J$26*DdaAñoBase!$R161)","v":1.8063678462193398},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O161+ProyDda!K$24*DdaAñoBase!$P161+ProyDda!K$25*DdaAñoBase!$Q161+ProyDda!K$26*DdaAñoBase!$R161)","v":1.8297084568974042},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O161+ProyDda!L$24*DdaAñoBase!$P161+ProyDda!L$25*DdaAñoBase!$Q161+ProyDda!L$26*DdaAñoBase!$R161)","v":1.8770212958668662},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O161+ProyDda!M$24*DdaAñoBase!$P161+ProyDda!M$25*DdaAñoBase!$Q161+ProyDda!M$26*DdaAñoBase!$R161)","v":1.9255958647348328},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O161+ProyDda!N$24*DdaAñoBase!$P161+ProyDda!N$25*DdaAñoBase!$Q161+ProyDda!N$26*DdaAñoBase!$R161)","v":1.9755244391201758},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R161","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R161","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R161","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R161","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R161","v":0},null,1.8063678462193398,1.8297084568974042,1.8770212958668662,1.9255958647348328,1.9755244391201758,{"$f":"+SUMPRODUCT(U164:X164,PremisaCosto!$F$69:$I$69)","v":6.2316232330615566},null,4.6041704944489004E-2,4.7312838969461923E-2,4.8574568867966628E-2,4.9928574385343039E-2]
[{"$f":"+DdaAñoBase!A162","v":"BTS_3 x1"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O162+ProyDda!I$24*DdaAñoBase!$P162+ProyDda!I$25*DdaAñoBase!$Q162+ProyDda!I$26*DdaAñoBase!$R162)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O162+ProyDda!J$24*DdaAñoBase!$P162+ProyDda!J$25*DdaAñoBase!$Q162+ProyDda!J$26*DdaAñoBase!$R162)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O162+ProyDda!K$24*DdaAñoBase!$P162+ProyDda!K$25*DdaAñoBase!$Q162+ProyDda!K$26*DdaAñoBase!$R162)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O162+ProyDda!L$24*DdaAñoBase!$P162+ProyDda!L$25*DdaAñoBase!$Q162+ProyDda!L$26*DdaAñoBase!$R162)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O162+ProyDda!M$24*DdaAñoBase!$P162+ProyDda!M$25*DdaAñoBase!$Q162+ProyDda!M$26*DdaAñoBase!$R162)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O162+ProyDda!N$24*DdaAñoBase!$P162+ProyDda!N$25*DdaAñoBase!$Q162+ProyDda!N$26*DdaAñoBase!$R162)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R162","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R162","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R162","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R162","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R162","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U165:X165,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A163","v":"BTS_3 x2"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O163+ProyDda!I$24*DdaAñoBase!$P163+ProyDda!I$25*DdaAñoBase!$Q163+ProyDda!I$26*DdaAñoBase!$R163)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O163+ProyDda!J$24*DdaAñoBase!$P163+ProyDda!J$25*DdaAñoBase!$Q163+ProyDda!J$26*DdaAñoBase!$R163)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O163+ProyDda!K$24*DdaAñoBase!$P163+ProyDda!K$25*DdaAñoBase!$Q163+ProyDda!K$26*DdaAñoBase!$R163)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O163+ProyDda!L$24*DdaAñoBase!$P163+ProyDda!L$25*DdaAñoBase!$Q163+ProyDda!L$26*DdaAñoBase!$R163)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O163+ProyDda!M$24*DdaAñoBase!$P163+ProyDda!M$25*DdaAñoBase!$Q163+ProyDda!M$26*DdaAñoBase!$R163)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O163+ProyDda!N$24*DdaAñoBase!$P163+ProyDda!N$25*DdaAñoBase!$Q163+ProyDda!N$26*DdaAñoBase!$R163)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R163","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R163","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R163","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R163","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R163","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U166:X166,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A164","v":"BTS_3 Discap."},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O164+ProyDda!I$24*DdaAñoBase!$P164+ProyDda!I$25*DdaAñoBase!$Q164+ProyDda!I$26*DdaAñoBase!$R164)","v":69.358856015960114},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O164+ProyDda!J$24*DdaAñoBase!$P164+ProyDda!J$25*DdaAñoBase!$Q164+ProyDda!J$26*DdaAñoBase!$R164)","v":71.571778442147931},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O164+ProyDda!K$24*DdaAñoBase!$P164+ProyDda!K$25*DdaAñoBase!$Q164+ProyDda!K$26*DdaAñoBase!$R164)","v":72.713091619237701},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O164+ProyDda!L$24*DdaAñoBase!$P164+ProyDda!L$25*DdaAñoBase!$Q164+ProyDda!L$26*DdaAñoBase!$R164)","v":75.031804828812724},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O164+ProyDda!M$24*DdaAñoBase!$P164+ProyDda!M$25*DdaAñoBase!$Q164+ProyDda!M$26*DdaAñoBase!$R164)","v":77.423929703661827},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O164+ProyDda!N$24*DdaAñoBase!$P164+ProyDda!N$25*DdaAñoBase!$Q164+ProyDda!N$26*DdaAñoBase!$R164)","v":79.891472036563215},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R164","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R164","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R164","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R164","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R164","v":0},null,71.571778442147931,72.713091619237701,75.031804828812724,77.423929703661827,79.891472036563215,{"$f":"+SUMPRODUCT(U167:X167,PremisaCosto!$F$69:$I$69)","v":249.69084818393776},null,2.2477743901836789,2.3187132095750229,2.3921248748491024,2.4675423329013881]
[{"$f":"+DdaAñoBase!A165","v":"BTS_3 Discapacitados 601-más"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O165+ProyDda!I$24*DdaAñoBase!$P165+ProyDda!I$25*DdaAñoBase!$Q165+ProyDda!I$26*DdaAñoBase!$R165)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O165+ProyDda!J$24*DdaAñoBase!$P165+ProyDda!J$25*DdaAñoBase!$Q165+ProyDda!J$26*DdaAñoBase!$R165)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O165+ProyDda!K$24*DdaAñoBase!$P165+ProyDda!K$25*DdaAñoBase!$Q165+ProyDda!K$26*DdaAñoBase!$R165)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O165+ProyDda!L$24*DdaAñoBase!$P165+ProyDda!L$25*DdaAñoBase!$Q165+ProyDda!L$26*DdaAñoBase!$R165)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O165+ProyDda!M$24*DdaAñoBase!$P165+ProyDda!M$25*DdaAñoBase!$Q165+ProyDda!M$26*DdaAñoBase!$R165)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O165+ProyDda!N$24*DdaAñoBase!$P165+ProyDda!N$25*DdaAñoBase!$Q165+ProyDda!N$26*DdaAñoBase!$R165)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R165","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R165","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R165","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R165","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R165","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U168:X168,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A166","v":"BTS_3 Cruz Roja"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O166+ProyDda!I$24*DdaAñoBase!$P166+ProyDda!I$25*DdaAñoBase!$Q166+ProyDda!I$26*DdaAñoBase!$R166)","v":15.848690919178413},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O166+ProyDda!J$24*DdaAñoBase!$P166+ProyDda!J$25*DdaAñoBase!$Q166+ProyDda!J$26*DdaAñoBase!$R166)","v":16.257310615974056},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O166+ProyDda!K$24*DdaAñoBase!$P166+ProyDda!K$25*DdaAñoBase!$Q166+ProyDda!K$26*DdaAñoBase!$R166)","v":16.467376112076636},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O166+ProyDda!L$24*DdaAñoBase!$P166+ProyDda!L$25*DdaAñoBase!$Q166+ProyDda!L$26*DdaAñoBase!$R166)","v":16.893191662801794},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O166+ProyDda!M$24*DdaAñoBase!$P166+ProyDda!M$25*DdaAñoBase!$Q166+ProyDda!M$26*DdaAñoBase!$R166)","v":17.330362782613491},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O166+ProyDda!N$24*DdaAñoBase!$P166+ProyDda!N$25*DdaAñoBase!$Q166+ProyDda!N$26*DdaAñoBase!$R166)","v":17.779719952081578},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R166","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R166","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R166","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R166","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R166","v":0},null,16.257310615974056,16.467376112076636,16.893191662801794,17.330362782613491,17.779719952081578,{"$f":"+SUMPRODUCT(U169:X169,PremisaCosto!$F$69:$I$69)","v":56.084609097554001},null,0.41437534450039948,0.42581555072515798,0.43717111981169765,0.44935716946808668]
[{"$f":"+DdaAñoBase!A167","v":"BTS_4 (xxx)"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O167+ProyDda!I$24*DdaAñoBase!$P167+ProyDda!I$25*DdaAñoBase!$Q167+ProyDda!I$26*DdaAñoBase!$R167)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O167+ProyDda!J$24*DdaAñoBase!$P167+ProyDda!J$25*DdaAñoBase!$Q167+ProyDda!J$26*DdaAñoBase!$R167)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O167+ProyDda!K$24*DdaAñoBase!$P167+ProyDda!K$25*DdaAñoBase!$Q167+ProyDda!K$26*DdaAñoBase!$R167)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O167+ProyDda!L$24*DdaAñoBase!$P167+ProyDda!L$25*DdaAñoBase!$Q167+ProyDda!L$26*DdaAñoBase!$R167)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O167+ProyDda!M$24*DdaAñoBase!$P167+ProyDda!M$25*DdaAñoBase!$Q167+ProyDda!M$26*DdaAñoBase!$R167)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O167+ProyDda!N$24*DdaAñoBase!$P167+ProyDda!N$25*DdaAñoBase!$Q167+ProyDda!N$26*DdaAñoBase!$R167)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R167","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R167","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R167","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R167","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R167","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U170:X170,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A168","v":"BTS_4 Regular"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O168+ProyDda!I$24*DdaAñoBase!$P168+ProyDda!I$25*DdaAñoBase!$Q168+ProyDda!I$26*DdaAñoBase!$R168)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O168+ProyDda!J$24*DdaAñoBase!$P168+ProyDda!J$25*DdaAñoBase!$Q168+ProyDda!J$26*DdaAñoBase!$R168)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O168+ProyDda!K$24*DdaAñoBase!$P168+ProyDda!K$25*DdaAñoBase!$Q168+ProyDda!K$26*DdaAñoBase!$R168)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O168+ProyDda!L$24*DdaAñoBase!$P168+ProyDda!L$25*DdaAñoBase!$Q168+ProyDda!L$26*DdaAñoBase!$R168)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O168+ProyDda!M$24*DdaAñoBase!$P168+ProyDda!M$25*DdaAñoBase!$Q168+ProyDda!M$26*DdaAñoBase!$R168)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O168+ProyDda!N$24*DdaAñoBase!$P168+ProyDda!N$25*DdaAñoBase!$Q168+ProyDda!N$26*DdaAñoBase!$R168)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R168","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R168","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R168","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R168","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R168","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U171:X171,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A169","v":"BTS_4 Agro"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O169+ProyDda!I$24*DdaAñoBase!$P169+ProyDda!I$25*DdaAñoBase!$Q169+ProyDda!I$26*DdaAñoBase!$R169)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O169+ProyDda!J$24*DdaAñoBase!$P169+ProyDda!J$25*DdaAñoBase!$Q169+ProyDda!J$26*DdaAñoBase!$R169)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O169+ProyDda!K$24*DdaAñoBase!$P169+ProyDda!K$25*DdaAñoBase!$Q169+ProyDda!K$26*DdaAñoBase!$R169)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O169+ProyDda!L$24*DdaAñoBase!$P169+ProyDda!L$25*DdaAñoBase!$Q169+ProyDda!L$26*DdaAñoBase!$R169)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O169+ProyDda!M$24*DdaAñoBase!$P169+ProyDda!M$25*DdaAñoBase!$Q169+ProyDda!M$26*DdaAñoBase!$R169)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O169+ProyDda!N$24*DdaAñoBase!$P169+ProyDda!N$25*DdaAñoBase!$Q169+ProyDda!N$26*DdaAñoBase!$R169)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R169","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R169","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R169","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R169","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R169","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U172:X172,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A170","v":"BTS_4 Jub. 1"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O170+ProyDda!I$24*DdaAñoBase!$P170+ProyDda!I$25*DdaAñoBase!$Q170+ProyDda!I$26*DdaAñoBase!$R170)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O170+ProyDda!J$24*DdaAñoBase!$P170+ProyDda!J$25*DdaAñoBase!$Q170+ProyDda!J$26*DdaAñoBase!$R170)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O170+ProyDda!K$24*DdaAñoBase!$P170+ProyDda!K$25*DdaAñoBase!$Q170+ProyDda!K$26*DdaAñoBase!$R170)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O170+ProyDda!L$24*DdaAñoBase!$P170+ProyDda!L$25*DdaAñoBase!$Q170+ProyDda!L$26*DdaAñoBase!$R170)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O170+ProyDda!M$24*DdaAñoBase!$P170+ProyDda!M$25*DdaAñoBase!$Q170+ProyDda!M$26*DdaAñoBase!$R170)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O170+ProyDda!N$24*DdaAñoBase!$P170+ProyDda!N$25*DdaAñoBase!$Q170+ProyDda!N$26*DdaAñoBase!$R170)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R170","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R170","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R170","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R170","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R170","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U173:X173,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A171","v":"BTS_4 Jub. 2"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O171+ProyDda!I$24*DdaAñoBase!$P171+ProyDda!I$25*DdaAñoBase!$Q171+ProyDda!I$26*DdaAñoBase!$R171)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O171+ProyDda!J$24*DdaAñoBase!$P171+ProyDda!J$25*DdaAñoBase!$Q171+ProyDda!J$26*DdaAñoBase!$R171)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O171+ProyDda!K$24*DdaAñoBase!$P171+ProyDda!K$25*DdaAñoBase!$Q171+ProyDda!K$26*DdaAñoBase!$R171)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O171+ProyDda!L$24*DdaAñoBase!$P171+ProyDda!L$25*DdaAñoBase!$Q171+ProyDda!L$26*DdaAñoBase!$R171)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O171+ProyDda!M$24*DdaAñoBase!$P171+ProyDda!M$25*DdaAñoBase!$Q171+ProyDda!M$26*DdaAñoBase!$R171)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O171+ProyDda!N$24*DdaAñoBase!$P171+ProyDda!N$25*DdaAñoBase!$Q171+ProyDda!N$26*DdaAñoBase!$R171)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R171","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R171","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R171","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R171","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R171","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U174:X174,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A172","v":"BTS_4 Político"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O172+ProyDda!I$24*DdaAñoBase!$P172+ProyDda!I$25*DdaAñoBase!$Q172+ProyDda!I$26*DdaAñoBase!$R172)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O172+ProyDda!J$24*DdaAñoBase!$P172+ProyDda!J$25*DdaAñoBase!$Q172+ProyDda!J$26*DdaAñoBase!$R172)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O172+ProyDda!K$24*DdaAñoBase!$P172+ProyDda!K$25*DdaAñoBase!$Q172+ProyDda!K$26*DdaAñoBase!$R172)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O172+ProyDda!L$24*DdaAñoBase!$P172+ProyDda!L$25*DdaAñoBase!$Q172+ProyDda!L$26*DdaAñoBase!$R172)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O172+ProyDda!M$24*DdaAñoBase!$P172+ProyDda!M$25*DdaAñoBase!$Q172+ProyDda!M$26*DdaAñoBase!$R172)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O172+ProyDda!N$24*DdaAñoBase!$P172+ProyDda!N$25*DdaAñoBase!$Q172+ProyDda!N$26*DdaAñoBase!$R172)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R172","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R172","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R172","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R172","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R172","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U175:X175,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A173","v":"BTS_4 x1"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O173+ProyDda!I$24*DdaAñoBase!$P173+ProyDda!I$25*DdaAñoBase!$Q173+ProyDda!I$26*DdaAñoBase!$R173)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O173+ProyDda!J$24*DdaAñoBase!$P173+ProyDda!J$25*DdaAñoBase!$Q173+ProyDda!J$26*DdaAñoBase!$R173)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O173+ProyDda!K$24*DdaAñoBase!$P173+ProyDda!K$25*DdaAñoBase!$Q173+ProyDda!K$26*DdaAñoBase!$R173)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O173+ProyDda!L$24*DdaAñoBase!$P173+ProyDda!L$25*DdaAñoBase!$Q173+ProyDda!L$26*DdaAñoBase!$R173)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O173+ProyDda!M$24*DdaAñoBase!$P173+ProyDda!M$25*DdaAñoBase!$Q173+ProyDda!M$26*DdaAñoBase!$R173)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O173+ProyDda!N$24*DdaAñoBase!$P173+ProyDda!N$25*DdaAñoBase!$Q173+ProyDda!N$26*DdaAñoBase!$R173)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R173","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R173","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R173","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R173","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R173","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U176:X176,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A174","v":"BTS_4 x2"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O174+ProyDda!I$24*DdaAñoBase!$P174+ProyDda!I$25*DdaAñoBase!$Q174+ProyDda!I$26*DdaAñoBase!$R174)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O174+ProyDda!J$24*DdaAñoBase!$P174+ProyDda!J$25*DdaAñoBase!$Q174+ProyDda!J$26*DdaAñoBase!$R174)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O174+ProyDda!K$24*DdaAñoBase!$P174+ProyDda!K$25*DdaAñoBase!$Q174+ProyDda!K$26*DdaAñoBase!$R174)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O174+ProyDda!L$24*DdaAñoBase!$P174+ProyDda!L$25*DdaAñoBase!$Q174+ProyDda!L$26*DdaAñoBase!$R174)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O174+ProyDda!M$24*DdaAñoBase!$P174+ProyDda!M$25*DdaAñoBase!$Q174+ProyDda!M$26*DdaAñoBase!$R174)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O174+ProyDda!N$24*DdaAñoBase!$P174+ProyDda!N$25*DdaAñoBase!$Q174+ProyDda!N$26*DdaAñoBase!$R174)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R174","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R174","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R174","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R174","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R174","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U177:X177,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A175","v":"BTS_4 Discap."},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O175+ProyDda!I$24*DdaAñoBase!$P175+ProyDda!I$25*DdaAñoBase!$Q175+ProyDda!I$26*DdaAñoBase!$R175)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O175+ProyDda!J$24*DdaAñoBase!$P175+ProyDda!J$25*DdaAñoBase!$Q175+ProyDda!J$26*DdaAñoBase!$R175)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O175+ProyDda!K$24*DdaAñoBase!$P175+ProyDda!K$25*DdaAñoBase!$Q175+ProyDda!K$26*DdaAñoBase!$R175)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O175+ProyDda!L$24*DdaAñoBase!$P175+ProyDda!L$25*DdaAñoBase!$Q175+ProyDda!L$26*DdaAñoBase!$R175)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O175+ProyDda!M$24*DdaAñoBase!$P175+ProyDda!M$25*DdaAñoBase!$Q175+ProyDda!M$26*DdaAñoBase!$R175)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O175+ProyDda!N$24*DdaAñoBase!$P175+ProyDda!N$25*DdaAñoBase!$Q175+ProyDda!N$26*DdaAñoBase!$R175)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R175","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R175","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R175","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R175","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R175","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U178:X178,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A176","v":"BTS_4 Discapacitados 601-más"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O176+ProyDda!I$24*DdaAñoBase!$P176+ProyDda!I$25*DdaAñoBase!$Q176+ProyDda!I$26*DdaAñoBase!$R176)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O176+ProyDda!J$24*DdaAñoBase!$P176+ProyDda!J$25*DdaAñoBase!$Q176+ProyDda!J$26*DdaAñoBase!$R176)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O176+ProyDda!K$24*DdaAñoBase!$P176+ProyDda!K$25*DdaAñoBase!$Q176+ProyDda!K$26*DdaAñoBase!$R176)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O176+ProyDda!L$24*DdaAñoBase!$P176+ProyDda!L$25*DdaAñoBase!$Q176+ProyDda!L$26*DdaAñoBase!$R176)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O176+ProyDda!M$24*DdaAñoBase!$P176+ProyDda!M$25*DdaAñoBase!$Q176+ProyDda!M$26*DdaAñoBase!$R176)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O176+ProyDda!N$24*DdaAñoBase!$P176+ProyDda!N$25*DdaAñoBase!$Q176+ProyDda!N$26*DdaAñoBase!$R176)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R176","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R176","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R176","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R176","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R176","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U179:X179,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A177","v":"BTS_4 Cruz Roja"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O177+ProyDda!I$24*DdaAñoBase!$P177+ProyDda!I$25*DdaAñoBase!$Q177+ProyDda!I$26*DdaAñoBase!$R177)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O177+ProyDda!J$24*DdaAñoBase!$P177+ProyDda!J$25*DdaAñoBase!$Q177+ProyDda!J$26*DdaAñoBase!$R177)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O177+ProyDda!K$24*DdaAñoBase!$P177+ProyDda!K$25*DdaAñoBase!$Q177+ProyDda!K$26*DdaAñoBase!$R177)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O177+ProyDda!L$24*DdaAñoBase!$P177+ProyDda!L$25*DdaAñoBase!$Q177+ProyDda!L$26*DdaAñoBase!$R177)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O177+ProyDda!M$24*DdaAñoBase!$P177+ProyDda!M$25*DdaAñoBase!$Q177+ProyDda!M$26*DdaAñoBase!$R177)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O177+ProyDda!N$24*DdaAñoBase!$P177+ProyDda!N$25*DdaAñoBase!$Q177+ProyDda!N$26*DdaAñoBase!$R177)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R177","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R177","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R177","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R177","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R177","v":0},null,{"$f":"+H180-N180","v":0},0,0,0,0,{"$f":"+SUMPRODUCT(U180:X180,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A178","v":"BTS_5 (xxx)"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O178+ProyDda!I$24*DdaAñoBase!$P178+ProyDda!I$25*DdaAñoBase!$Q178+ProyDda!I$26*DdaAñoBase!$R178)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O178+ProyDda!J$24*DdaAñoBase!$P178+ProyDda!J$25*DdaAñoBase!$Q178+ProyDda!J$26*DdaAñoBase!$R178)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O178+ProyDda!K$24*DdaAñoBase!$P178+ProyDda!K$25*DdaAñoBase!$Q178+ProyDda!K$26*DdaAñoBase!$R178)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O178+ProyDda!L$24*DdaAñoBase!$P178+ProyDda!L$25*DdaAñoBase!$Q178+ProyDda!L$26*DdaAñoBase!$R178)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O178+ProyDda!M$24*DdaAñoBase!$P178+ProyDda!M$25*DdaAñoBase!$Q178+ProyDda!M$26*DdaAñoBase!$R178)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O178+ProyDda!N$24*DdaAñoBase!$P178+ProyDda!N$25*DdaAñoBase!$Q178+ProyDda!N$26*DdaAñoBase!$R178)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R178","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R178","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R178","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R178","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R178","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U181:X181,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A179","v":"BTS_5 Regular"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O179+ProyDda!I$24*DdaAñoBase!$P179+ProyDda!I$25*DdaAñoBase!$Q179+ProyDda!I$26*DdaAñoBase!$R179)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O179+ProyDda!J$24*DdaAñoBase!$P179+ProyDda!J$25*DdaAñoBase!$Q179+ProyDda!J$26*DdaAñoBase!$R179)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O179+ProyDda!K$24*DdaAñoBase!$P179+ProyDda!K$25*DdaAñoBase!$Q179+ProyDda!K$26*DdaAñoBase!$R179)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O179+ProyDda!L$24*DdaAñoBase!$P179+ProyDda!L$25*DdaAñoBase!$Q179+ProyDda!L$26*DdaAñoBase!$R179)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O179+ProyDda!M$24*DdaAñoBase!$P179+ProyDda!M$25*DdaAñoBase!$Q179+ProyDda!M$26*DdaAñoBase!$R179)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O179+ProyDda!N$24*DdaAñoBase!$P179+ProyDda!N$25*DdaAñoBase!$Q179+ProyDda!N$26*DdaAñoBase!$R179)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R179","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R179","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R179","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R179","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R179","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U182:X182,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A180","v":"BTS_5 Agro"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O180+ProyDda!I$24*DdaAñoBase!$P180+ProyDda!I$25*DdaAñoBase!$Q180+ProyDda!I$26*DdaAñoBase!$R180)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O180+ProyDda!J$24*DdaAñoBase!$P180+ProyDda!J$25*DdaAñoBase!$Q180+ProyDda!J$26*DdaAñoBase!$R180)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O180+ProyDda!K$24*DdaAñoBase!$P180+ProyDda!K$25*DdaAñoBase!$Q180+ProyDda!K$26*DdaAñoBase!$R180)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O180+ProyDda!L$24*DdaAñoBase!$P180+ProyDda!L$25*DdaAñoBase!$Q180+ProyDda!L$26*DdaAñoBase!$R180)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O180+ProyDda!M$24*DdaAñoBase!$P180+ProyDda!M$25*DdaAñoBase!$Q180+ProyDda!M$26*DdaAñoBase!$R180)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O180+ProyDda!N$24*DdaAñoBase!$P180+ProyDda!N$25*DdaAñoBase!$Q180+ProyDda!N$26*DdaAñoBase!$R180)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R180","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R180","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R180","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R180","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R180","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U183:X183,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A181","v":"BTS_5 Jub. 1"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O181+ProyDda!I$24*DdaAñoBase!$P181+ProyDda!I$25*DdaAñoBase!$Q181+ProyDda!I$26*DdaAñoBase!$R181)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O181+ProyDda!J$24*DdaAñoBase!$P181+ProyDda!J$25*DdaAñoBase!$Q181+ProyDda!J$26*DdaAñoBase!$R181)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O181+ProyDda!K$24*DdaAñoBase!$P181+ProyDda!K$25*DdaAñoBase!$Q181+ProyDda!K$26*DdaAñoBase!$R181)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O181+ProyDda!L$24*DdaAñoBase!$P181+ProyDda!L$25*DdaAñoBase!$Q181+ProyDda!L$26*DdaAñoBase!$R181)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O181+ProyDda!M$24*DdaAñoBase!$P181+ProyDda!M$25*DdaAñoBase!$Q181+ProyDda!M$26*DdaAñoBase!$R181)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O181+ProyDda!N$24*DdaAñoBase!$P181+ProyDda!N$25*DdaAñoBase!$Q181+ProyDda!N$26*DdaAñoBase!$R181)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R181","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R181","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R181","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R181","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R181","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U184:X184,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A182","v":"BTS_5 Jub. 2"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O182+ProyDda!I$24*DdaAñoBase!$P182+ProyDda!I$25*DdaAñoBase!$Q182+ProyDda!I$26*DdaAñoBase!$R182)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O182+ProyDda!J$24*DdaAñoBase!$P182+ProyDda!J$25*DdaAñoBase!$Q182+ProyDda!J$26*DdaAñoBase!$R182)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O182+ProyDda!K$24*DdaAñoBase!$P182+ProyDda!K$25*DdaAñoBase!$Q182+ProyDda!K$26*DdaAñoBase!$R182)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O182+ProyDda!L$24*DdaAñoBase!$P182+ProyDda!L$25*DdaAñoBase!$Q182+ProyDda!L$26*DdaAñoBase!$R182)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O182+ProyDda!M$24*DdaAñoBase!$P182+ProyDda!M$25*DdaAñoBase!$Q182+ProyDda!M$26*DdaAñoBase!$R182)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O182+ProyDda!N$24*DdaAñoBase!$P182+ProyDda!N$25*DdaAñoBase!$Q182+ProyDda!N$26*DdaAñoBase!$R182)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R182","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R182","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R182","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R182","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R182","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U185:X185,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A183","v":"BTS_5 Político"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O183+ProyDda!I$24*DdaAñoBase!$P183+ProyDda!I$25*DdaAñoBase!$Q183+ProyDda!I$26*DdaAñoBase!$R183)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O183+ProyDda!J$24*DdaAñoBase!$P183+ProyDda!J$25*DdaAñoBase!$Q183+ProyDda!J$26*DdaAñoBase!$R183)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O183+ProyDda!K$24*DdaAñoBase!$P183+ProyDda!K$25*DdaAñoBase!$Q183+ProyDda!K$26*DdaAñoBase!$R183)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O183+ProyDda!L$24*DdaAñoBase!$P183+ProyDda!L$25*DdaAñoBase!$Q183+ProyDda!L$26*DdaAñoBase!$R183)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O183+ProyDda!M$24*DdaAñoBase!$P183+ProyDda!M$25*DdaAñoBase!$Q183+ProyDda!M$26*DdaAñoBase!$R183)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O183+ProyDda!N$24*DdaAñoBase!$P183+ProyDda!N$25*DdaAñoBase!$Q183+ProyDda!N$26*DdaAñoBase!$R183)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R183","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R183","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R183","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R183","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R183","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U186:X186,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A184","v":"BTS_5 x1"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O184+ProyDda!I$24*DdaAñoBase!$P184+ProyDda!I$25*DdaAñoBase!$Q184+ProyDda!I$26*DdaAñoBase!$R184)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O184+ProyDda!J$24*DdaAñoBase!$P184+ProyDda!J$25*DdaAñoBase!$Q184+ProyDda!J$26*DdaAñoBase!$R184)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O184+ProyDda!K$24*DdaAñoBase!$P184+ProyDda!K$25*DdaAñoBase!$Q184+ProyDda!K$26*DdaAñoBase!$R184)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O184+ProyDda!L$24*DdaAñoBase!$P184+ProyDda!L$25*DdaAñoBase!$Q184+ProyDda!L$26*DdaAñoBase!$R184)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O184+ProyDda!M$24*DdaAñoBase!$P184+ProyDda!M$25*DdaAñoBase!$Q184+ProyDda!M$26*DdaAñoBase!$R184)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O184+ProyDda!N$24*DdaAñoBase!$P184+ProyDda!N$25*DdaAñoBase!$Q184+ProyDda!N$26*DdaAñoBase!$R184)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R184","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R184","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R184","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R184","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R184","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U187:X187,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A185","v":"BTS_5 x2"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O185+ProyDda!I$24*DdaAñoBase!$P185+ProyDda!I$25*DdaAñoBase!$Q185+ProyDda!I$26*DdaAñoBase!$R185)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O185+ProyDda!J$24*DdaAñoBase!$P185+ProyDda!J$25*DdaAñoBase!$Q185+ProyDda!J$26*DdaAñoBase!$R185)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O185+ProyDda!K$24*DdaAñoBase!$P185+ProyDda!K$25*DdaAñoBase!$Q185+ProyDda!K$26*DdaAñoBase!$R185)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O185+ProyDda!L$24*DdaAñoBase!$P185+ProyDda!L$25*DdaAñoBase!$Q185+ProyDda!L$26*DdaAñoBase!$R185)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O185+ProyDda!M$24*DdaAñoBase!$P185+ProyDda!M$25*DdaAñoBase!$Q185+ProyDda!M$26*DdaAñoBase!$R185)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O185+ProyDda!N$24*DdaAñoBase!$P185+ProyDda!N$25*DdaAñoBase!$Q185+ProyDda!N$26*DdaAñoBase!$R185)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R185","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R185","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R185","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R185","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R185","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U188:X188,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A186","v":"BTS_5 Discap."},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O186+ProyDda!I$24*DdaAñoBase!$P186+ProyDda!I$25*DdaAñoBase!$Q186+ProyDda!I$26*DdaAñoBase!$R186)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O186+ProyDda!J$24*DdaAñoBase!$P186+ProyDda!J$25*DdaAñoBase!$Q186+ProyDda!J$26*DdaAñoBase!$R186)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O186+ProyDda!K$24*DdaAñoBase!$P186+ProyDda!K$25*DdaAñoBase!$Q186+ProyDda!K$26*DdaAñoBase!$R186)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O186+ProyDda!L$24*DdaAñoBase!$P186+ProyDda!L$25*DdaAñoBase!$Q186+ProyDda!L$26*DdaAñoBase!$R186)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O186+ProyDda!M$24*DdaAñoBase!$P186+ProyDda!M$25*DdaAñoBase!$Q186+ProyDda!M$26*DdaAñoBase!$R186)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O186+ProyDda!N$24*DdaAñoBase!$P186+ProyDda!N$25*DdaAñoBase!$Q186+ProyDda!N$26*DdaAñoBase!$R186)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R186","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R186","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R186","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R186","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R186","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U189:X189,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A187","v":"BTS_5 Discapacitados 601-más"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O187+ProyDda!I$24*DdaAñoBase!$P187+ProyDda!I$25*DdaAñoBase!$Q187+ProyDda!I$26*DdaAñoBase!$R187)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O187+ProyDda!J$24*DdaAñoBase!$P187+ProyDda!J$25*DdaAñoBase!$Q187+ProyDda!J$26*DdaAñoBase!$R187)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O187+ProyDda!K$24*DdaAñoBase!$P187+ProyDda!K$25*DdaAñoBase!$Q187+ProyDda!K$26*DdaAñoBase!$R187)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O187+ProyDda!L$24*DdaAñoBase!$P187+ProyDda!L$25*DdaAñoBase!$Q187+ProyDda!L$26*DdaAñoBase!$R187)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O187+ProyDda!M$24*DdaAñoBase!$P187+ProyDda!M$25*DdaAñoBase!$Q187+ProyDda!M$26*DdaAñoBase!$R187)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O187+ProyDda!N$24*DdaAñoBase!$P187+ProyDda!N$25*DdaAñoBase!$Q187+ProyDda!N$26*DdaAñoBase!$R187)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R187","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R187","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R187","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R187","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R187","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U190:X190,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A188","v":"BTS_5 Cruz Roja"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O188+ProyDda!I$24*DdaAñoBase!$P188+ProyDda!I$25*DdaAñoBase!$Q188+ProyDda!I$26*DdaAñoBase!$R188)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O188+ProyDda!J$24*DdaAñoBase!$P188+ProyDda!J$25*DdaAñoBase!$Q188+ProyDda!J$26*DdaAñoBase!$R188)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O188+ProyDda!K$24*DdaAñoBase!$P188+ProyDda!K$25*DdaAñoBase!$Q188+ProyDda!K$26*DdaAñoBase!$R188)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O188+ProyDda!L$24*DdaAñoBase!$P188+ProyDda!L$25*DdaAñoBase!$Q188+ProyDda!L$26*DdaAñoBase!$R188)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O188+ProyDda!M$24*DdaAñoBase!$P188+ProyDda!M$25*DdaAñoBase!$Q188+ProyDda!M$26*DdaAñoBase!$R188)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O188+ProyDda!N$24*DdaAñoBase!$P188+ProyDda!N$25*DdaAñoBase!$Q188+ProyDda!N$26*DdaAñoBase!$R188)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R188","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R188","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R188","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R188","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R188","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U191:X191,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A189","v":"Alumbrado Público"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O189+ProyDda!I$24*DdaAñoBase!$P189+ProyDda!I$25*DdaAñoBase!$Q189+ProyDda!I$26*DdaAñoBase!$R189)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O189+ProyDda!J$24*DdaAñoBase!$P189+ProyDda!J$25*DdaAñoBase!$Q189+ProyDda!J$26*DdaAñoBase!$R189)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O189+ProyDda!K$24*DdaAñoBase!$P189+ProyDda!K$25*DdaAñoBase!$Q189+ProyDda!K$26*DdaAñoBase!$R189)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O189+ProyDda!L$24*DdaAñoBase!$P189+ProyDda!L$25*DdaAñoBase!$Q189+ProyDda!L$26*DdaAñoBase!$R189)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O189+ProyDda!M$24*DdaAñoBase!$P189+ProyDda!M$25*DdaAñoBase!$Q189+ProyDda!M$26*DdaAñoBase!$R189)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O189+ProyDda!N$24*DdaAñoBase!$P189+ProyDda!N$25*DdaAñoBase!$Q189+ProyDda!N$26*DdaAñoBase!$R189)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R189","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R189","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R189","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R189","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R189","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U192:X192,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A190","v":"GRANDES CLIENTES"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O190+ProyDda!I$24*DdaAñoBase!$P190+ProyDda!I$25*DdaAñoBase!$Q190+ProyDda!I$26*DdaAñoBase!$R190)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O190+ProyDda!J$24*DdaAñoBase!$P190+ProyDda!J$25*DdaAñoBase!$Q190+ProyDda!J$26*DdaAñoBase!$R190)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O190+ProyDda!K$24*DdaAñoBase!$P190+ProyDda!K$25*DdaAñoBase!$Q190+ProyDda!K$26*DdaAñoBase!$R190)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O190+ProyDda!L$24*DdaAñoBase!$P190+ProyDda!L$25*DdaAñoBase!$Q190+ProyDda!L$26*DdaAñoBase!$R190)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O190+ProyDda!M$24*DdaAñoBase!$P190+ProyDda!M$25*DdaAñoBase!$Q190+ProyDda!M$26*DdaAñoBase!$R190)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O190+ProyDda!N$24*DdaAñoBase!$P190+ProyDda!N$25*DdaAñoBase!$Q190+ProyDda!N$26*DdaAñoBase!$R190)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R190","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R190","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R190","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R190","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R190","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U193:X193,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A191","v":"MTD_GC"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O191+ProyDda!I$24*DdaAñoBase!$P191+ProyDda!I$25*DdaAñoBase!$Q191+ProyDda!I$26*DdaAñoBase!$R191)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O191+ProyDda!J$24*DdaAñoBase!$P191+ProyDda!J$25*DdaAñoBase!$Q191+ProyDda!J$26*DdaAñoBase!$R191)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O191+ProyDda!K$24*DdaAñoBase!$P191+ProyDda!K$25*DdaAñoBase!$Q191+ProyDda!K$26*DdaAñoBase!$R191)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O191+ProyDda!L$24*DdaAñoBase!$P191+ProyDda!L$25*DdaAñoBase!$Q191+ProyDda!L$26*DdaAñoBase!$R191)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O191+ProyDda!M$24*DdaAñoBase!$P191+ProyDda!M$25*DdaAñoBase!$Q191+ProyDda!M$26*DdaAñoBase!$R191)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O191+ProyDda!N$24*DdaAñoBase!$P191+ProyDda!N$25*DdaAñoBase!$Q191+ProyDda!N$26*DdaAñoBase!$R191)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R191","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R191","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R191","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R191","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R191","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U194:X194,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A192","v":"BTD_GC"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O192+ProyDda!I$24*DdaAñoBase!$P192+ProyDda!I$25*DdaAñoBase!$Q192+ProyDda!I$26*DdaAñoBase!$R192)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O192+ProyDda!J$24*DdaAñoBase!$P192+ProyDda!J$25*DdaAñoBase!$Q192+ProyDda!J$26*DdaAñoBase!$R192)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O192+ProyDda!K$24*DdaAñoBase!$P192+ProyDda!K$25*DdaAñoBase!$Q192+ProyDda!K$26*DdaAñoBase!$R192)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O192+ProyDda!L$24*DdaAñoBase!$P192+ProyDda!L$25*DdaAñoBase!$Q192+ProyDda!L$26*DdaAñoBase!$R192)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O192+ProyDda!M$24*DdaAñoBase!$P192+ProyDda!M$25*DdaAñoBase!$Q192+ProyDda!M$26*DdaAñoBase!$R192)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O192+ProyDda!N$24*DdaAñoBase!$P192+ProyDda!N$25*DdaAñoBase!$Q192+ProyDda!N$26*DdaAñoBase!$R192)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R192","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R192","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R192","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R192","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R192","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U195:X195,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A193","v":"BTSH"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O193+ProyDda!I$24*DdaAñoBase!$P193+ProyDda!I$25*DdaAñoBase!$Q193+ProyDda!I$26*DdaAñoBase!$R193)","v":65.001401904007778},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O193+ProyDda!J$24*DdaAñoBase!$P193+ProyDda!J$25*DdaAñoBase!$Q193+ProyDda!J$26*DdaAñoBase!$R193)","v":66.804127298411004},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O193+ProyDda!K$24*DdaAñoBase!$P193+ProyDda!K$25*DdaAñoBase!$Q193+ProyDda!K$26*DdaAñoBase!$R193)","v":67.731981916789152},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O193+ProyDda!L$24*DdaAñoBase!$P193+ProyDda!L$25*DdaAñoBase!$Q193+ProyDda!L$26*DdaAñoBase!$R193)","v":69.614353204117194},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O193+ProyDda!M$24*DdaAñoBase!$P193+ProyDda!M$25*DdaAñoBase!$Q193+ProyDda!M$26*DdaAñoBase!$R193)","v":71.550380432507922},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O193+ProyDda!N$24*DdaAñoBase!$P193+ProyDda!N$25*DdaAñoBase!$Q193+ProyDda!N$26*DdaAñoBase!$R193)","v":73.54298333756725},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R193","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R193","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R193","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R193","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R193","v":0},null,66.804127298411004,67.731981916789152,69.614353204117194,71.550380432507922,73.54298333756725,{"$f":"+SUMPRODUCT(U196:X196,PremisaCosto!$F$69:$I$69)","v":231.29223188563569},null,1.8292173155797684,1.8823712873280414,1.9360272283907278,1.9926029050593286]
[{"$f":"+DdaAñoBase!A194","v":"BTSH_1"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O194+ProyDda!I$24*DdaAñoBase!$P194+ProyDda!I$25*DdaAñoBase!$Q194+ProyDda!I$26*DdaAñoBase!$R194)","v":65.001401904007778},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O194+ProyDda!J$24*DdaAñoBase!$P194+ProyDda!J$25*DdaAñoBase!$Q194+ProyDda!J$26*DdaAñoBase!$R194)","v":66.804127298411004},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O194+ProyDda!K$24*DdaAñoBase!$P194+ProyDda!K$25*DdaAñoBase!$Q194+ProyDda!K$26*DdaAñoBase!$R194)","v":67.731981916789152},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O194+ProyDda!L$24*DdaAñoBase!$P194+ProyDda!L$25*DdaAñoBase!$Q194+ProyDda!L$26*DdaAñoBase!$R194)","v":69.614353204117194},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O194+ProyDda!M$24*DdaAñoBase!$P194+ProyDda!M$25*DdaAñoBase!$Q194+ProyDda!M$26*DdaAñoBase!$R194)","v":71.550380432507922},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O194+ProyDda!N$24*DdaAñoBase!$P194+ProyDda!N$25*DdaAñoBase!$Q194+ProyDda!N$26*DdaAñoBase!$R194)","v":73.54298333756725},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R194","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R194","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R194","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R194","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R194","v":0},null,{"$f":"+H197-N197","v":66.804127298411004},67.731981916789152,69.614353204117194,71.550380432507922,73.54298333756725,{"$f":"+SUMPRODUCT(U197:X197,PremisaCosto!$F$69:$I$69)","v":231.29223188563569},null,{"$f":"+MAX(I197-AVERAGE(H197,G197),0)","v":1.8292173155797684},{"$f":"+MAX(J197-I197,0)","v":1.8823712873280414},{"$f":"+MAX(K197-J197,0)","v":1.9360272283907278},{"$f":"+MAX(L197-K197,0)","v":1.9926029050593286}]
[{"$f":"+DdaAñoBase!A195","v":"BTSH_1 Punta"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O195+ProyDda!I$24*DdaAñoBase!$P195+ProyDda!I$25*DdaAñoBase!$Q195+ProyDda!I$26*DdaAñoBase!$R195)","v":65.001401904007778},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O195+ProyDda!J$24*DdaAñoBase!$P195+ProyDda!J$25*DdaAñoBase!$Q195+ProyDda!J$26*DdaAñoBase!$R195)","v":66.804127298411004},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O195+ProyDda!K$24*DdaAñoBase!$P195+ProyDda!K$25*DdaAñoBase!$Q195+ProyDda!K$26*DdaAñoBase!$R195)","v":67.731981916789152},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O195+ProyDda!L$24*DdaAñoBase!$P195+ProyDda!L$25*DdaAñoBase!$Q195+ProyDda!L$26*DdaAñoBase!$R195)","v":69.614353204117194},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O195+ProyDda!M$24*DdaAñoBase!$P195+ProyDda!M$25*DdaAñoBase!$Q195+ProyDda!M$26*DdaAñoBase!$R195)","v":71.550380432507922},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O195+ProyDda!N$24*DdaAñoBase!$P195+ProyDda!N$25*DdaAñoBase!$Q195+ProyDda!N$26*DdaAñoBase!$R195)","v":73.54298333756725},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R195","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R195","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R195","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R195","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R195","v":0},null,66.804127298411004,67.731981916789152,69.614353204117194,71.550380432507922,73.54298333756725,{"$f":"+SUMPRODUCT(U198:X198,PremisaCosto!$F$69:$I$69)","v":231.29223188563569},null,1.8292173155797684,1.8823712873280414,1.9360272283907278,1.9926029050593286]
[{"$f":"+DdaAñoBase!A196","v":"BTSH_1 Fuera de Punta Medio"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O196+ProyDda!I$24*DdaAñoBase!$P196+ProyDda!I$25*DdaAñoBase!$Q196+ProyDda!I$26*DdaAñoBase!$R196)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O196+ProyDda!J$24*DdaAñoBase!$P196+ProyDda!J$25*DdaAñoBase!$Q196+ProyDda!J$26*DdaAñoBase!$R196)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O196+ProyDda!K$24*DdaAñoBase!$P196+ProyDda!K$25*DdaAñoBase!$Q196+ProyDda!K$26*DdaAñoBase!$R196)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O196+ProyDda!L$24*DdaAñoBase!$P196+ProyDda!L$25*DdaAñoBase!$Q196+ProyDda!L$26*DdaAñoBase!$R196)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O196+ProyDda!M$24*DdaAñoBase!$P196+ProyDda!M$25*DdaAñoBase!$Q196+ProyDda!M$26*DdaAñoBase!$R196)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O196+ProyDda!N$24*DdaAñoBase!$P196+ProyDda!N$25*DdaAñoBase!$Q196+ProyDda!N$26*DdaAñoBase!$R196)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R196","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R196","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R196","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R196","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R196","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U199:X199,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A197","v":"BTSH_1 Fuera de Punta Bajo"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O197+ProyDda!I$24*DdaAñoBase!$P197+ProyDda!I$25*DdaAñoBase!$Q197+ProyDda!I$26*DdaAñoBase!$R197)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O197+ProyDda!J$24*DdaAñoBase!$P197+ProyDda!J$25*DdaAñoBase!$Q197+ProyDda!J$26*DdaAñoBase!$R197)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O197+ProyDda!K$24*DdaAñoBase!$P197+ProyDda!K$25*DdaAñoBase!$Q197+ProyDda!K$26*DdaAñoBase!$R197)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O197+ProyDda!L$24*DdaAñoBase!$P197+ProyDda!L$25*DdaAñoBase!$Q197+ProyDda!L$26*DdaAñoBase!$R197)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O197+ProyDda!M$24*DdaAñoBase!$P197+ProyDda!M$25*DdaAñoBase!$Q197+ProyDda!M$26*DdaAñoBase!$R197)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O197+ProyDda!N$24*DdaAñoBase!$P197+ProyDda!N$25*DdaAñoBase!$Q197+ProyDda!N$26*DdaAñoBase!$R197)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R197","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R197","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R197","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R197","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R197","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U200:X200,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A198","v":"BTSH_2"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O198+ProyDda!I$24*DdaAñoBase!$P198+ProyDda!I$25*DdaAñoBase!$Q198+ProyDda!I$26*DdaAñoBase!$R198)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O198+ProyDda!J$24*DdaAñoBase!$P198+ProyDda!J$25*DdaAñoBase!$Q198+ProyDda!J$26*DdaAñoBase!$R198)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O198+ProyDda!K$24*DdaAñoBase!$P198+ProyDda!K$25*DdaAñoBase!$Q198+ProyDda!K$26*DdaAñoBase!$R198)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O198+ProyDda!L$24*DdaAñoBase!$P198+ProyDda!L$25*DdaAñoBase!$Q198+ProyDda!L$26*DdaAñoBase!$R198)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O198+ProyDda!M$24*DdaAñoBase!$P198+ProyDda!M$25*DdaAñoBase!$Q198+ProyDda!M$26*DdaAñoBase!$R198)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O198+ProyDda!N$24*DdaAñoBase!$P198+ProyDda!N$25*DdaAñoBase!$Q198+ProyDda!N$26*DdaAñoBase!$R198)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R198","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R198","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R198","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R198","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R198","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U201:X201,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A199","v":"BTSH_2 Punta"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O199+ProyDda!I$24*DdaAñoBase!$P199+ProyDda!I$25*DdaAñoBase!$Q199+ProyDda!I$26*DdaAñoBase!$R199)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O199+ProyDda!J$24*DdaAñoBase!$P199+ProyDda!J$25*DdaAñoBase!$Q199+ProyDda!J$26*DdaAñoBase!$R199)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O199+ProyDda!K$24*DdaAñoBase!$P199+ProyDda!K$25*DdaAñoBase!$Q199+ProyDda!K$26*DdaAñoBase!$R199)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O199+ProyDda!L$24*DdaAñoBase!$P199+ProyDda!L$25*DdaAñoBase!$Q199+ProyDda!L$26*DdaAñoBase!$R199)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O199+ProyDda!M$24*DdaAñoBase!$P199+ProyDda!M$25*DdaAñoBase!$Q199+ProyDda!M$26*DdaAñoBase!$R199)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O199+ProyDda!N$24*DdaAñoBase!$P199+ProyDda!N$25*DdaAñoBase!$Q199+ProyDda!N$26*DdaAñoBase!$R199)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R199","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R199","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R199","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R199","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R199","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U202:X202,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A200","v":"BTSH_2 Fuera de Punta Medio"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O200+ProyDda!I$24*DdaAñoBase!$P200+ProyDda!I$25*DdaAñoBase!$Q200+ProyDda!I$26*DdaAñoBase!$R200)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O200+ProyDda!J$24*DdaAñoBase!$P200+ProyDda!J$25*DdaAñoBase!$Q200+ProyDda!J$26*DdaAñoBase!$R200)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O200+ProyDda!K$24*DdaAñoBase!$P200+ProyDda!K$25*DdaAñoBase!$Q200+ProyDda!K$26*DdaAñoBase!$R200)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O200+ProyDda!L$24*DdaAñoBase!$P200+ProyDda!L$25*DdaAñoBase!$Q200+ProyDda!L$26*DdaAñoBase!$R200)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O200+ProyDda!M$24*DdaAñoBase!$P200+ProyDda!M$25*DdaAñoBase!$Q200+ProyDda!M$26*DdaAñoBase!$R200)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O200+ProyDda!N$24*DdaAñoBase!$P200+ProyDda!N$25*DdaAñoBase!$Q200+ProyDda!N$26*DdaAñoBase!$R200)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R200","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R200","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R200","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R200","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R200","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U203:X203,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A201","v":"BTSH_2 Fuera de Punta Bajo"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O201+ProyDda!I$24*DdaAñoBase!$P201+ProyDda!I$25*DdaAñoBase!$Q201+ProyDda!I$26*DdaAñoBase!$R201)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O201+ProyDda!J$24*DdaAñoBase!$P201+ProyDda!J$25*DdaAñoBase!$Q201+ProyDda!J$26*DdaAñoBase!$R201)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O201+ProyDda!K$24*DdaAñoBase!$P201+ProyDda!K$25*DdaAñoBase!$Q201+ProyDda!K$26*DdaAñoBase!$R201)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O201+ProyDda!L$24*DdaAñoBase!$P201+ProyDda!L$25*DdaAñoBase!$Q201+ProyDda!L$26*DdaAñoBase!$R201)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O201+ProyDda!M$24*DdaAñoBase!$P201+ProyDda!M$25*DdaAñoBase!$Q201+ProyDda!M$26*DdaAñoBase!$R201)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O201+ProyDda!N$24*DdaAñoBase!$P201+ProyDda!N$25*DdaAñoBase!$Q201+ProyDda!N$26*DdaAñoBase!$R201)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R201","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R201","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R201","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R201","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R201","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U204:X204,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A202","v":"BTSH_3"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O202+ProyDda!I$24*DdaAñoBase!$P202+ProyDda!I$25*DdaAñoBase!$Q202+ProyDda!I$26*DdaAñoBase!$R202)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O202+ProyDda!J$24*DdaAñoBase!$P202+ProyDda!J$25*DdaAñoBase!$Q202+ProyDda!J$26*DdaAñoBase!$R202)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O202+ProyDda!K$24*DdaAñoBase!$P202+ProyDda!K$25*DdaAñoBase!$Q202+ProyDda!K$26*DdaAñoBase!$R202)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O202+ProyDda!L$24*DdaAñoBase!$P202+ProyDda!L$25*DdaAñoBase!$Q202+ProyDda!L$26*DdaAñoBase!$R202)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O202+ProyDda!M$24*DdaAñoBase!$P202+ProyDda!M$25*DdaAñoBase!$Q202+ProyDda!M$26*DdaAñoBase!$R202)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O202+ProyDda!N$24*DdaAñoBase!$P202+ProyDda!N$25*DdaAñoBase!$Q202+ProyDda!N$26*DdaAñoBase!$R202)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R202","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R202","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R202","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R202","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R202","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U205:X205,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A203","v":"BTSH_3 Punta"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O203+ProyDda!I$24*DdaAñoBase!$P203+ProyDda!I$25*DdaAñoBase!$Q203+ProyDda!I$26*DdaAñoBase!$R203)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O203+ProyDda!J$24*DdaAñoBase!$P203+ProyDda!J$25*DdaAñoBase!$Q203+ProyDda!J$26*DdaAñoBase!$R203)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O203+ProyDda!K$24*DdaAñoBase!$P203+ProyDda!K$25*DdaAñoBase!$Q203+ProyDda!K$26*DdaAñoBase!$R203)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O203+ProyDda!L$24*DdaAñoBase!$P203+ProyDda!L$25*DdaAñoBase!$Q203+ProyDda!L$26*DdaAñoBase!$R203)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O203+ProyDda!M$24*DdaAñoBase!$P203+ProyDda!M$25*DdaAñoBase!$Q203+ProyDda!M$26*DdaAñoBase!$R203)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O203+ProyDda!N$24*DdaAñoBase!$P203+ProyDda!N$25*DdaAñoBase!$Q203+ProyDda!N$26*DdaAñoBase!$R203)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R203","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R203","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R203","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R203","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R203","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U206:X206,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A204","v":"BTSH_3 Fuera de Punta Medio"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O204+ProyDda!I$24*DdaAñoBase!$P204+ProyDda!I$25*DdaAñoBase!$Q204+ProyDda!I$26*DdaAñoBase!$R204)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O204+ProyDda!J$24*DdaAñoBase!$P204+ProyDda!J$25*DdaAñoBase!$Q204+ProyDda!J$26*DdaAñoBase!$R204)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O204+ProyDda!K$24*DdaAñoBase!$P204+ProyDda!K$25*DdaAñoBase!$Q204+ProyDda!K$26*DdaAñoBase!$R204)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O204+ProyDda!L$24*DdaAñoBase!$P204+ProyDda!L$25*DdaAñoBase!$Q204+ProyDda!L$26*DdaAñoBase!$R204)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O204+ProyDda!M$24*DdaAñoBase!$P204+ProyDda!M$25*DdaAñoBase!$Q204+ProyDda!M$26*DdaAñoBase!$R204)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O204+ProyDda!N$24*DdaAñoBase!$P204+ProyDda!N$25*DdaAñoBase!$Q204+ProyDda!N$26*DdaAñoBase!$R204)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R204","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R204","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R204","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R204","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R204","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U207:X207,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A205","v":"BTSH_3 Fuera de Punta Bajo"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O205+ProyDda!I$24*DdaAñoBase!$P205+ProyDda!I$25*DdaAñoBase!$Q205+ProyDda!I$26*DdaAñoBase!$R205)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O205+ProyDda!J$24*DdaAñoBase!$P205+ProyDda!J$25*DdaAñoBase!$Q205+ProyDda!J$26*DdaAñoBase!$R205)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O205+ProyDda!K$24*DdaAñoBase!$P205+ProyDda!K$25*DdaAñoBase!$Q205+ProyDda!K$26*DdaAñoBase!$R205)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O205+ProyDda!L$24*DdaAñoBase!$P205+ProyDda!L$25*DdaAñoBase!$Q205+ProyDda!L$26*DdaAñoBase!$R205)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O205+ProyDda!M$24*DdaAñoBase!$P205+ProyDda!M$25*DdaAñoBase!$Q205+ProyDda!M$26*DdaAñoBase!$R205)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O205+ProyDda!N$24*DdaAñoBase!$P205+ProyDda!N$25*DdaAñoBase!$Q205+ProyDda!N$26*DdaAñoBase!$R205)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R205","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R205","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R205","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R205","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R205","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U208:X208,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A206","v":"BTS Prepago"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O206+ProyDda!I$24*DdaAñoBase!$P206+ProyDda!I$25*DdaAñoBase!$Q206+ProyDda!I$26*DdaAñoBase!$R206)","v":13758.825655512974},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O206+ProyDda!J$24*DdaAñoBase!$P206+ProyDda!J$25*DdaAñoBase!$Q206+ProyDda!J$26*DdaAñoBase!$R206)","v":14196.288442666018},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O206+ProyDda!K$24*DdaAñoBase!$P206+ProyDda!K$25*DdaAñoBase!$Q206+ProyDda!K$26*DdaAñoBase!$R206)","v":14421.898930453319},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O206+ProyDda!L$24*DdaAñoBase!$P206+ProyDda!L$25*DdaAñoBase!$Q206+ProyDda!L$26*DdaAñoBase!$R206)","v":14880.238440953954},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O206+ProyDda!M$24*DdaAñoBase!$P206+ProyDda!M$25*DdaAñoBase!$Q206+ProyDda!M$26*DdaAñoBase!$R206)","v":15353.05595890131},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O206+ProyDda!N$24*DdaAñoBase!$P206+ProyDda!N$25*DdaAñoBase!$Q206+ProyDda!N$26*DdaAñoBase!$R206)","v":15840.755198673445},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R206","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R206","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R206","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R206","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R206","v":0},null,14196.288442666018,14421.898930453319,14880.238440953954,15353.05595890131,15840.755198673445,{"$f":"+SUMPRODUCT(U209:X209,PremisaCosto!$F$69:$I$69)","v":49516.385321181864},null,444.34188136382181,458.33951050063479,472.81751794735646,487.69923977213512]
[{"$f":"+DdaAñoBase!A207","v":"BTS Prep"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O207+ProyDda!I$24*DdaAñoBase!$P207+ProyDda!I$25*DdaAñoBase!$Q207+ProyDda!I$26*DdaAñoBase!$R207)","v":13758.825655512974},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O207+ProyDda!J$24*DdaAñoBase!$P207+ProyDda!J$25*DdaAñoBase!$Q207+ProyDda!J$26*DdaAñoBase!$R207)","v":14196.288442666018},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O207+ProyDda!K$24*DdaAñoBase!$P207+ProyDda!K$25*DdaAñoBase!$Q207+ProyDda!K$26*DdaAñoBase!$R207)","v":14421.898930453319},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O207+ProyDda!L$24*DdaAñoBase!$P207+ProyDda!L$25*DdaAñoBase!$Q207+ProyDda!L$26*DdaAñoBase!$R207)","v":14880.238440953954},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O207+ProyDda!M$24*DdaAñoBase!$P207+ProyDda!M$25*DdaAñoBase!$Q207+ProyDda!M$26*DdaAñoBase!$R207)","v":15353.05595890131},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O207+ProyDda!N$24*DdaAñoBase!$P207+ProyDda!N$25*DdaAñoBase!$Q207+ProyDda!N$26*DdaAñoBase!$R207)","v":15840.755198673445},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R207","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R207","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R207","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R207","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R207","v":0},null,14196.288442666018,14421.898930453319,14880.238440953954,15353.05595890131,15840.755198673445,{"$f":"+SUMPRODUCT(U210:X210,PremisaCosto!$F$69:$I$69)","v":49516.385321181864},null,444.34188136382181,458.33951050063479,472.81751794735646,487.69923977213512]
[{"$f":"+DdaAñoBase!A208","v":"BTS Prepago Regular"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O208+ProyDda!I$24*DdaAñoBase!$P208+ProyDda!I$25*DdaAñoBase!$Q208+ProyDda!I$26*DdaAñoBase!$R208)","v":10272.584710956477},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O208+ProyDda!J$24*DdaAñoBase!$P208+ProyDda!J$25*DdaAñoBase!$Q208+ProyDda!J$26*DdaAñoBase!$R208)","v":10599.202232788373},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O208+ProyDda!K$24*DdaAñoBase!$P208+ProyDda!K$25*DdaAñoBase!$Q208+ProyDda!K$26*DdaAñoBase!$R208)","v":10767.647048174678},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O208+ProyDda!L$24*DdaAñoBase!$P208+ProyDda!L$25*DdaAñoBase!$Q208+ProyDda!L$26*DdaAñoBase!$R208)","v":11109.851504127613},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O208+ProyDda!M$24*DdaAñoBase!$P208+ProyDda!M$25*DdaAñoBase!$Q208+ProyDda!M$26*DdaAñoBase!$R208)","v":11462.865498748024},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O208+ProyDda!N$24*DdaAñoBase!$P208+ProyDda!N$25*DdaAñoBase!$Q208+ProyDda!N$26*DdaAñoBase!$R208)","v":11826.990452393387},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R208","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R208","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R208","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R208","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R208","v":0},null,10599.202232788373,10767.647048174678,11109.851504127613,11462.865498748024,11826.990452393387,{"$f":"+SUMPRODUCT(U211:X211,PremisaCosto!$F$69:$I$69)","v":36969.816721850017},null,331.75357630225335,342.20445595293495,353.01399462041081,364.12495364536335]
[{"$f":"+DdaAñoBase!A209","v":"BTS Prepago Agro"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O209+ProyDda!I$24*DdaAñoBase!$P209+ProyDda!I$25*DdaAñoBase!$Q209+ProyDda!I$26*DdaAñoBase!$R209)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O209+ProyDda!J$24*DdaAñoBase!$P209+ProyDda!J$25*DdaAñoBase!$Q209+ProyDda!J$26*DdaAñoBase!$R209)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O209+ProyDda!K$24*DdaAñoBase!$P209+ProyDda!K$25*DdaAñoBase!$Q209+ProyDda!K$26*DdaAñoBase!$R209)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O209+ProyDda!L$24*DdaAñoBase!$P209+ProyDda!L$25*DdaAñoBase!$Q209+ProyDda!L$26*DdaAñoBase!$R209)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O209+ProyDda!M$24*DdaAñoBase!$P209+ProyDda!M$25*DdaAñoBase!$Q209+ProyDda!M$26*DdaAñoBase!$R209)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O209+ProyDda!N$24*DdaAñoBase!$P209+ProyDda!N$25*DdaAñoBase!$Q209+ProyDda!N$26*DdaAñoBase!$R209)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R209","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R209","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R209","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R209","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R209","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U212:X212,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A210","v":"BTS Prepago Jub. 1"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O210+ProyDda!I$24*DdaAñoBase!$P210+ProyDda!I$25*DdaAñoBase!$Q210+ProyDda!I$26*DdaAñoBase!$R210)","v":3437.1332386887188},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O210+ProyDda!J$24*DdaAñoBase!$P210+ProyDda!J$25*DdaAñoBase!$Q210+ProyDda!J$26*DdaAñoBase!$R210)","v":3546.4171211987546},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O210+ProyDda!K$24*DdaAñoBase!$P210+ProyDda!K$25*DdaAñoBase!$Q210+ProyDda!K$26*DdaAñoBase!$R210)","v":3602.7775494784592},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O210+ProyDda!L$24*DdaAñoBase!$P210+ProyDda!L$25*DdaAñoBase!$Q210+ProyDda!L$26*DdaAñoBase!$R210)","v":3717.2767084611746},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O210+ProyDda!M$24*DdaAñoBase!$P210+ProyDda!M$25*DdaAñoBase!$Q210+ProyDda!M$26*DdaAñoBase!$R210)","v":3835.3926616290232},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O210+ProyDda!N$24*DdaAñoBase!$P210+ProyDda!N$25*DdaAñoBase!$Q210+ProyDda!N$26*DdaAñoBase!$R210)","v":3957.2262620738661},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R210","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R210","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R210","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R210","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R210","v":0},null,3546.4171211987546,3602.7775494784592,3717.2767084611746,3835.3926616290232,3957.2262620738661,{"$f":"+SUMPRODUCT(U213:X213,PremisaCosto!$F$69:$I$69)","v":12369.835777296717},null,111.00236953472267,114.49915898271547,118.1159531678486,121.83360044484289]
[{"$f":"+DdaAñoBase!A211","v":"BTS Prepago Jub. 2"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O211+ProyDda!I$24*DdaAñoBase!$P211+ProyDda!I$25*DdaAñoBase!$Q211+ProyDda!I$26*DdaAñoBase!$R211)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O211+ProyDda!J$24*DdaAñoBase!$P211+ProyDda!J$25*DdaAñoBase!$Q211+ProyDda!J$26*DdaAñoBase!$R211)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O211+ProyDda!K$24*DdaAñoBase!$P211+ProyDda!K$25*DdaAñoBase!$Q211+ProyDda!K$26*DdaAñoBase!$R211)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O211+ProyDda!L$24*DdaAñoBase!$P211+ProyDda!L$25*DdaAñoBase!$Q211+ProyDda!L$26*DdaAñoBase!$R211)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O211+ProyDda!M$24*DdaAñoBase!$P211+ProyDda!M$25*DdaAñoBase!$Q211+ProyDda!M$26*DdaAñoBase!$R211)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O211+ProyDda!N$24*DdaAñoBase!$P211+ProyDda!N$25*DdaAñoBase!$Q211+ProyDda!N$26*DdaAñoBase!$R211)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R211","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R211","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R211","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R211","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R211","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U214:X214,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A212","v":"BTS Prepago Político"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O212+ProyDda!I$24*DdaAñoBase!$P212+ProyDda!I$25*DdaAñoBase!$Q212+ProyDda!I$26*DdaAñoBase!$R212)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O212+ProyDda!J$24*DdaAñoBase!$P212+ProyDda!J$25*DdaAñoBase!$Q212+ProyDda!J$26*DdaAñoBase!$R212)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O212+ProyDda!K$24*DdaAñoBase!$P212+ProyDda!K$25*DdaAñoBase!$Q212+ProyDda!K$26*DdaAñoBase!$R212)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O212+ProyDda!L$24*DdaAñoBase!$P212+ProyDda!L$25*DdaAñoBase!$Q212+ProyDda!L$26*DdaAñoBase!$R212)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O212+ProyDda!M$24*DdaAñoBase!$P212+ProyDda!M$25*DdaAñoBase!$Q212+ProyDda!M$26*DdaAñoBase!$R212)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O212+ProyDda!N$24*DdaAñoBase!$P212+ProyDda!N$25*DdaAñoBase!$Q212+ProyDda!N$26*DdaAñoBase!$R212)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R212","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R212","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R212","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R212","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R212","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U215:X215,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A213","v":"BTS Prepago x1"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O213+ProyDda!I$24*DdaAñoBase!$P213+ProyDda!I$25*DdaAñoBase!$Q213+ProyDda!I$26*DdaAñoBase!$R213)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O213+ProyDda!J$24*DdaAñoBase!$P213+ProyDda!J$25*DdaAñoBase!$Q213+ProyDda!J$26*DdaAñoBase!$R213)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O213+ProyDda!K$24*DdaAñoBase!$P213+ProyDda!K$25*DdaAñoBase!$Q213+ProyDda!K$26*DdaAñoBase!$R213)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O213+ProyDda!L$24*DdaAñoBase!$P213+ProyDda!L$25*DdaAñoBase!$Q213+ProyDda!L$26*DdaAñoBase!$R213)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O213+ProyDda!M$24*DdaAñoBase!$P213+ProyDda!M$25*DdaAñoBase!$Q213+ProyDda!M$26*DdaAñoBase!$R213)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O213+ProyDda!N$24*DdaAñoBase!$P213+ProyDda!N$25*DdaAñoBase!$Q213+ProyDda!N$26*DdaAñoBase!$R213)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R213","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R213","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R213","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R213","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R213","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U216:X216,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A214","v":"BTS Prepago x2"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O214+ProyDda!I$24*DdaAñoBase!$P214+ProyDda!I$25*DdaAñoBase!$Q214+ProyDda!I$26*DdaAñoBase!$R214)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O214+ProyDda!J$24*DdaAñoBase!$P214+ProyDda!J$25*DdaAñoBase!$Q214+ProyDda!J$26*DdaAñoBase!$R214)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O214+ProyDda!K$24*DdaAñoBase!$P214+ProyDda!K$25*DdaAñoBase!$Q214+ProyDda!K$26*DdaAñoBase!$R214)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O214+ProyDda!L$24*DdaAñoBase!$P214+ProyDda!L$25*DdaAñoBase!$Q214+ProyDda!L$26*DdaAñoBase!$R214)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O214+ProyDda!M$24*DdaAñoBase!$P214+ProyDda!M$25*DdaAñoBase!$Q214+ProyDda!M$26*DdaAñoBase!$R214)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O214+ProyDda!N$24*DdaAñoBase!$P214+ProyDda!N$25*DdaAñoBase!$Q214+ProyDda!N$26*DdaAñoBase!$R214)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R214","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R214","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R214","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R214","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R214","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U217:X217,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+MAX(I217-AVERAGE(H217,G217),0)","v":0},0,0,0]
[{"$f":"+DdaAñoBase!A215","v":"BTS Prepago Discap."},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O215+ProyDda!I$24*DdaAñoBase!$P215+ProyDda!I$25*DdaAñoBase!$Q215+ProyDda!I$26*DdaAñoBase!$R215)","v":49.107705867776538},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O215+ProyDda!J$24*DdaAñoBase!$P215+ProyDda!J$25*DdaAñoBase!$Q215+ProyDda!J$26*DdaAñoBase!$R215)","v":50.66908867888889},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O215+ProyDda!K$24*DdaAñoBase!$P215+ProyDda!K$25*DdaAñoBase!$Q215+ProyDda!K$26*DdaAñoBase!$R215)","v":51.474332800178047},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O215+ProyDda!L$24*DdaAñoBase!$P215+ProyDda!L$25*DdaAñoBase!$Q215+ProyDda!L$26*DdaAñoBase!$R215)","v":53.110228365162342},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O215+ProyDda!M$24*DdaAñoBase!$P215+ProyDda!M$25*DdaAñoBase!$Q215+ProyDda!M$26*DdaAñoBase!$R215)","v":54.797798524261459},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O215+ProyDda!N$24*DdaAñoBase!$P215+ProyDda!N$25*DdaAñoBase!$Q215+ProyDda!N$26*DdaAñoBase!$R215)","v":56.538484206187505},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R215","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R215","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R215","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R215","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R215","v":0},null,50.66908867888889,51.474332800178047,53.110228365162342,54.797798524261459,56.538484206187505,{"$f":"+SUMPRODUCT(U218:X218,PremisaCosto!$F$69:$I$69)","v":176.73282203512503},null,1.5859355268453328,1.6358955649842954,1.687570159099117,1.7406856819260454]
[{"$f":"+DdaAñoBase!A216","v":"BTS Prepago Discapacitados 601-más"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O216+ProyDda!I$24*DdaAñoBase!$P216+ProyDda!I$25*DdaAñoBase!$Q216+ProyDda!I$26*DdaAñoBase!$R216)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O216+ProyDda!J$24*DdaAñoBase!$P216+ProyDda!J$25*DdaAñoBase!$Q216+ProyDda!J$26*DdaAñoBase!$R216)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O216+ProyDda!K$24*DdaAñoBase!$P216+ProyDda!K$25*DdaAñoBase!$Q216+ProyDda!K$26*DdaAñoBase!$R216)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O216+ProyDda!L$24*DdaAñoBase!$P216+ProyDda!L$25*DdaAñoBase!$Q216+ProyDda!L$26*DdaAñoBase!$R216)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O216+ProyDda!M$24*DdaAñoBase!$P216+ProyDda!M$25*DdaAñoBase!$Q216+ProyDda!M$26*DdaAñoBase!$R216)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O216+ProyDda!N$24*DdaAñoBase!$P216+ProyDda!N$25*DdaAñoBase!$Q216+ProyDda!N$26*DdaAñoBase!$R216)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R216","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R216","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R216","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R216","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R216","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U219:X219,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A217","v":"BTS Prepago Cruz Roja"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O217+ProyDda!I$24*DdaAñoBase!$P217+ProyDda!I$25*DdaAñoBase!$Q217+ProyDda!I$26*DdaAñoBase!$R217)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O217+ProyDda!J$24*DdaAñoBase!$P217+ProyDda!J$25*DdaAñoBase!$Q217+ProyDda!J$26*DdaAñoBase!$R217)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O217+ProyDda!K$24*DdaAñoBase!$P217+ProyDda!K$25*DdaAñoBase!$Q217+ProyDda!K$26*DdaAñoBase!$R217)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O217+ProyDda!L$24*DdaAñoBase!$P217+ProyDda!L$25*DdaAñoBase!$Q217+ProyDda!L$26*DdaAñoBase!$R217)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O217+ProyDda!M$24*DdaAñoBase!$P217+ProyDda!M$25*DdaAñoBase!$Q217+ProyDda!M$26*DdaAñoBase!$R217)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O217+ProyDda!N$24*DdaAñoBase!$P217+ProyDda!N$25*DdaAñoBase!$Q217+ProyDda!N$26*DdaAñoBase!$R217)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R217","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R217","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R217","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R217","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R217","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U220:X220,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A218","v":"X1D_2 (10,001-30,000)"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O218+ProyDda!I$24*DdaAñoBase!$P218+ProyDda!I$25*DdaAñoBase!$Q218+ProyDda!I$26*DdaAñoBase!$R218)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O218+ProyDda!J$24*DdaAñoBase!$P218+ProyDda!J$25*DdaAñoBase!$Q218+ProyDda!J$26*DdaAñoBase!$R218)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O218+ProyDda!K$24*DdaAñoBase!$P218+ProyDda!K$25*DdaAñoBase!$Q218+ProyDda!K$26*DdaAñoBase!$R218)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O218+ProyDda!L$24*DdaAñoBase!$P218+ProyDda!L$25*DdaAñoBase!$Q218+ProyDda!L$26*DdaAñoBase!$R218)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O218+ProyDda!M$24*DdaAñoBase!$P218+ProyDda!M$25*DdaAñoBase!$Q218+ProyDda!M$26*DdaAñoBase!$R218)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O218+ProyDda!N$24*DdaAñoBase!$P218+ProyDda!N$25*DdaAñoBase!$Q218+ProyDda!N$26*DdaAñoBase!$R218)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R218","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R218","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R218","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R218","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R218","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U221:X221,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A219","v":"X1D_2 Regular"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O219+ProyDda!I$24*DdaAñoBase!$P219+ProyDda!I$25*DdaAñoBase!$Q219+ProyDda!I$26*DdaAñoBase!$R219)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O219+ProyDda!J$24*DdaAñoBase!$P219+ProyDda!J$25*DdaAñoBase!$Q219+ProyDda!J$26*DdaAñoBase!$R219)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O219+ProyDda!K$24*DdaAñoBase!$P219+ProyDda!K$25*DdaAñoBase!$Q219+ProyDda!K$26*DdaAñoBase!$R219)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O219+ProyDda!L$24*DdaAñoBase!$P219+ProyDda!L$25*DdaAñoBase!$Q219+ProyDda!L$26*DdaAñoBase!$R219)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O219+ProyDda!M$24*DdaAñoBase!$P219+ProyDda!M$25*DdaAñoBase!$Q219+ProyDda!M$26*DdaAñoBase!$R219)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O219+ProyDda!N$24*DdaAñoBase!$P219+ProyDda!N$25*DdaAñoBase!$Q219+ProyDda!N$26*DdaAñoBase!$R219)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R219","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R219","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R219","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R219","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R219","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U222:X222,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A220","v":"X1D_2 Agro"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O220+ProyDda!I$24*DdaAñoBase!$P220+ProyDda!I$25*DdaAñoBase!$Q220+ProyDda!I$26*DdaAñoBase!$R220)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O220+ProyDda!J$24*DdaAñoBase!$P220+ProyDda!J$25*DdaAñoBase!$Q220+ProyDda!J$26*DdaAñoBase!$R220)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O220+ProyDda!K$24*DdaAñoBase!$P220+ProyDda!K$25*DdaAñoBase!$Q220+ProyDda!K$26*DdaAñoBase!$R220)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O220+ProyDda!L$24*DdaAñoBase!$P220+ProyDda!L$25*DdaAñoBase!$Q220+ProyDda!L$26*DdaAñoBase!$R220)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O220+ProyDda!M$24*DdaAñoBase!$P220+ProyDda!M$25*DdaAñoBase!$Q220+ProyDda!M$26*DdaAñoBase!$R220)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O220+ProyDda!N$24*DdaAñoBase!$P220+ProyDda!N$25*DdaAñoBase!$Q220+ProyDda!N$26*DdaAñoBase!$R220)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R220","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R220","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R220","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R220","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R220","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U223:X223,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A221","v":"X1D_2 Jub. 1"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O221+ProyDda!I$24*DdaAñoBase!$P221+ProyDda!I$25*DdaAñoBase!$Q221+ProyDda!I$26*DdaAñoBase!$R221)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O221+ProyDda!J$24*DdaAñoBase!$P221+ProyDda!J$25*DdaAñoBase!$Q221+ProyDda!J$26*DdaAñoBase!$R221)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O221+ProyDda!K$24*DdaAñoBase!$P221+ProyDda!K$25*DdaAñoBase!$Q221+ProyDda!K$26*DdaAñoBase!$R221)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O221+ProyDda!L$24*DdaAñoBase!$P221+ProyDda!L$25*DdaAñoBase!$Q221+ProyDda!L$26*DdaAñoBase!$R221)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O221+ProyDda!M$24*DdaAñoBase!$P221+ProyDda!M$25*DdaAñoBase!$Q221+ProyDda!M$26*DdaAñoBase!$R221)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O221+ProyDda!N$24*DdaAñoBase!$P221+ProyDda!N$25*DdaAñoBase!$Q221+ProyDda!N$26*DdaAñoBase!$R221)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R221","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R221","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R221","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R221","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R221","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U224:X224,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A222","v":"X1D_2 Jub. 2"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O222+ProyDda!I$24*DdaAñoBase!$P222+ProyDda!I$25*DdaAñoBase!$Q222+ProyDda!I$26*DdaAñoBase!$R222)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O222+ProyDda!J$24*DdaAñoBase!$P222+ProyDda!J$25*DdaAñoBase!$Q222+ProyDda!J$26*DdaAñoBase!$R222)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O222+ProyDda!K$24*DdaAñoBase!$P222+ProyDda!K$25*DdaAñoBase!$Q222+ProyDda!K$26*DdaAñoBase!$R222)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O222+ProyDda!L$24*DdaAñoBase!$P222+ProyDda!L$25*DdaAñoBase!$Q222+ProyDda!L$26*DdaAñoBase!$R222)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O222+ProyDda!M$24*DdaAñoBase!$P222+ProyDda!M$25*DdaAñoBase!$Q222+ProyDda!M$26*DdaAñoBase!$R222)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O222+ProyDda!N$24*DdaAñoBase!$P222+ProyDda!N$25*DdaAñoBase!$Q222+ProyDda!N$26*DdaAñoBase!$R222)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R222","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R222","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R222","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R222","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R222","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U225:X225,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A223","v":"X1D_2 Político"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O223+ProyDda!I$24*DdaAñoBase!$P223+ProyDda!I$25*DdaAñoBase!$Q223+ProyDda!I$26*DdaAñoBase!$R223)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O223+ProyDda!J$24*DdaAñoBase!$P223+ProyDda!J$25*DdaAñoBase!$Q223+ProyDda!J$26*DdaAñoBase!$R223)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O223+ProyDda!K$24*DdaAñoBase!$P223+ProyDda!K$25*DdaAñoBase!$Q223+ProyDda!K$26*DdaAñoBase!$R223)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O223+ProyDda!L$24*DdaAñoBase!$P223+ProyDda!L$25*DdaAñoBase!$Q223+ProyDda!L$26*DdaAñoBase!$R223)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O223+ProyDda!M$24*DdaAñoBase!$P223+ProyDda!M$25*DdaAñoBase!$Q223+ProyDda!M$26*DdaAñoBase!$R223)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O223+ProyDda!N$24*DdaAñoBase!$P223+ProyDda!N$25*DdaAñoBase!$Q223+ProyDda!N$26*DdaAñoBase!$R223)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R223","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R223","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R223","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R223","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R223","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U226:X226,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A224","v":"X1D_2 x1"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O224+ProyDda!I$24*DdaAñoBase!$P224+ProyDda!I$25*DdaAñoBase!$Q224+ProyDda!I$26*DdaAñoBase!$R224)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O224+ProyDda!J$24*DdaAñoBase!$P224+ProyDda!J$25*DdaAñoBase!$Q224+ProyDda!J$26*DdaAñoBase!$R224)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O224+ProyDda!K$24*DdaAñoBase!$P224+ProyDda!K$25*DdaAñoBase!$Q224+ProyDda!K$26*DdaAñoBase!$R224)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O224+ProyDda!L$24*DdaAñoBase!$P224+ProyDda!L$25*DdaAñoBase!$Q224+ProyDda!L$26*DdaAñoBase!$R224)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O224+ProyDda!M$24*DdaAñoBase!$P224+ProyDda!M$25*DdaAñoBase!$Q224+ProyDda!M$26*DdaAñoBase!$R224)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O224+ProyDda!N$24*DdaAñoBase!$P224+ProyDda!N$25*DdaAñoBase!$Q224+ProyDda!N$26*DdaAñoBase!$R224)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R224","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R224","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R224","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R224","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R224","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U227:X227,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A225","v":"X1D_2 x2"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O225+ProyDda!I$24*DdaAñoBase!$P225+ProyDda!I$25*DdaAñoBase!$Q225+ProyDda!I$26*DdaAñoBase!$R225)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O225+ProyDda!J$24*DdaAñoBase!$P225+ProyDda!J$25*DdaAñoBase!$Q225+ProyDda!J$26*DdaAñoBase!$R225)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O225+ProyDda!K$24*DdaAñoBase!$P225+ProyDda!K$25*DdaAñoBase!$Q225+ProyDda!K$26*DdaAñoBase!$R225)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O225+ProyDda!L$24*DdaAñoBase!$P225+ProyDda!L$25*DdaAñoBase!$Q225+ProyDda!L$26*DdaAñoBase!$R225)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O225+ProyDda!M$24*DdaAñoBase!$P225+ProyDda!M$25*DdaAñoBase!$Q225+ProyDda!M$26*DdaAñoBase!$R225)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O225+ProyDda!N$24*DdaAñoBase!$P225+ProyDda!N$25*DdaAñoBase!$Q225+ProyDda!N$26*DdaAñoBase!$R225)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R225","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R225","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R225","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R225","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R225","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U228:X228,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A226","v":"X1D_2 Discap."},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O226+ProyDda!I$24*DdaAñoBase!$P226+ProyDda!I$25*DdaAñoBase!$Q226+ProyDda!I$26*DdaAñoBase!$R226)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O226+ProyDda!J$24*DdaAñoBase!$P226+ProyDda!J$25*DdaAñoBase!$Q226+ProyDda!J$26*DdaAñoBase!$R226)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O226+ProyDda!K$24*DdaAñoBase!$P226+ProyDda!K$25*DdaAñoBase!$Q226+ProyDda!K$26*DdaAñoBase!$R226)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O226+ProyDda!L$24*DdaAñoBase!$P226+ProyDda!L$25*DdaAñoBase!$Q226+ProyDda!L$26*DdaAñoBase!$R226)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O226+ProyDda!M$24*DdaAñoBase!$P226+ProyDda!M$25*DdaAñoBase!$Q226+ProyDda!M$26*DdaAñoBase!$R226)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O226+ProyDda!N$24*DdaAñoBase!$P226+ProyDda!N$25*DdaAñoBase!$Q226+ProyDda!N$26*DdaAñoBase!$R226)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R226","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R226","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R226","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R226","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R226","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U229:X229,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A227","v":"X1D_2 Discapacitados 601-más"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O227+ProyDda!I$24*DdaAñoBase!$P227+ProyDda!I$25*DdaAñoBase!$Q227+ProyDda!I$26*DdaAñoBase!$R227)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O227+ProyDda!J$24*DdaAñoBase!$P227+ProyDda!J$25*DdaAñoBase!$Q227+ProyDda!J$26*DdaAñoBase!$R227)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O227+ProyDda!K$24*DdaAñoBase!$P227+ProyDda!K$25*DdaAñoBase!$Q227+ProyDda!K$26*DdaAñoBase!$R227)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O227+ProyDda!L$24*DdaAñoBase!$P227+ProyDda!L$25*DdaAñoBase!$Q227+ProyDda!L$26*DdaAñoBase!$R227)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O227+ProyDda!M$24*DdaAñoBase!$P227+ProyDda!M$25*DdaAñoBase!$Q227+ProyDda!M$26*DdaAñoBase!$R227)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O227+ProyDda!N$24*DdaAñoBase!$P227+ProyDda!N$25*DdaAñoBase!$Q227+ProyDda!N$26*DdaAñoBase!$R227)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R227","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R227","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R227","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R227","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R227","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U230:X230,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A228","v":"X1D_2 Cruz Roja"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O228+ProyDda!I$24*DdaAñoBase!$P228+ProyDda!I$25*DdaAñoBase!$Q228+ProyDda!I$26*DdaAñoBase!$R228)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O228+ProyDda!J$24*DdaAñoBase!$P228+ProyDda!J$25*DdaAñoBase!$Q228+ProyDda!J$26*DdaAñoBase!$R228)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O228+ProyDda!K$24*DdaAñoBase!$P228+ProyDda!K$25*DdaAñoBase!$Q228+ProyDda!K$26*DdaAñoBase!$R228)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O228+ProyDda!L$24*DdaAñoBase!$P228+ProyDda!L$25*DdaAñoBase!$Q228+ProyDda!L$26*DdaAñoBase!$R228)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O228+ProyDda!M$24*DdaAñoBase!$P228+ProyDda!M$25*DdaAñoBase!$Q228+ProyDda!M$26*DdaAñoBase!$R228)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O228+ProyDda!N$24*DdaAñoBase!$P228+ProyDda!N$25*DdaAñoBase!$Q228+ProyDda!N$26*DdaAñoBase!$R228)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R228","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R228","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R228","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R228","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R228","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U231:X231,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,{"$f":"+MAX(L231-K231,0)","v":0}]
[{"$f":"+DdaAñoBase!A229","v":"X1D_3 (30,001-50,000)"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O229+ProyDda!I$24*DdaAñoBase!$P229+ProyDda!I$25*DdaAñoBase!$Q229+ProyDda!I$26*DdaAñoBase!$R229)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O229+ProyDda!J$24*DdaAñoBase!$P229+ProyDda!J$25*DdaAñoBase!$Q229+ProyDda!J$26*DdaAñoBase!$R229)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O229+ProyDda!K$24*DdaAñoBase!$P229+ProyDda!K$25*DdaAñoBase!$Q229+ProyDda!K$26*DdaAñoBase!$R229)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O229+ProyDda!L$24*DdaAñoBase!$P229+ProyDda!L$25*DdaAñoBase!$Q229+ProyDda!L$26*DdaAñoBase!$R229)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O229+ProyDda!M$24*DdaAñoBase!$P229+ProyDda!M$25*DdaAñoBase!$Q229+ProyDda!M$26*DdaAñoBase!$R229)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O229+ProyDda!N$24*DdaAñoBase!$P229+ProyDda!N$25*DdaAñoBase!$Q229+ProyDda!N$26*DdaAñoBase!$R229)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R229","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R229","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R229","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R229","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R229","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U232:X232,PremisaCosto!$F$69:$I$69)","v":0},null,0,{"$f":"+MAX(J232-I232,0)","v":0},0,0]
[{"$f":"+DdaAñoBase!A230","v":"X1D_3 Regular"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O230+ProyDda!I$24*DdaAñoBase!$P230+ProyDda!I$25*DdaAñoBase!$Q230+ProyDda!I$26*DdaAñoBase!$R230)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O230+ProyDda!J$24*DdaAñoBase!$P230+ProyDda!J$25*DdaAñoBase!$Q230+ProyDda!J$26*DdaAñoBase!$R230)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O230+ProyDda!K$24*DdaAñoBase!$P230+ProyDda!K$25*DdaAñoBase!$Q230+ProyDda!K$26*DdaAñoBase!$R230)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O230+ProyDda!L$24*DdaAñoBase!$P230+ProyDda!L$25*DdaAñoBase!$Q230+ProyDda!L$26*DdaAñoBase!$R230)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O230+ProyDda!M$24*DdaAñoBase!$P230+ProyDda!M$25*DdaAñoBase!$Q230+ProyDda!M$26*DdaAñoBase!$R230)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O230+ProyDda!N$24*DdaAñoBase!$P230+ProyDda!N$25*DdaAñoBase!$Q230+ProyDda!N$26*DdaAñoBase!$R230)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R230","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R230","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R230","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R230","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R230","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U233:X233,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A231","v":"X1D_3 Agro"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O231+ProyDda!I$24*DdaAñoBase!$P231+ProyDda!I$25*DdaAñoBase!$Q231+ProyDda!I$26*DdaAñoBase!$R231)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O231+ProyDda!J$24*DdaAñoBase!$P231+ProyDda!J$25*DdaAñoBase!$Q231+ProyDda!J$26*DdaAñoBase!$R231)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O231+ProyDda!K$24*DdaAñoBase!$P231+ProyDda!K$25*DdaAñoBase!$Q231+ProyDda!K$26*DdaAñoBase!$R231)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O231+ProyDda!L$24*DdaAñoBase!$P231+ProyDda!L$25*DdaAñoBase!$Q231+ProyDda!L$26*DdaAñoBase!$R231)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O231+ProyDda!M$24*DdaAñoBase!$P231+ProyDda!M$25*DdaAñoBase!$Q231+ProyDda!M$26*DdaAñoBase!$R231)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O231+ProyDda!N$24*DdaAñoBase!$P231+ProyDda!N$25*DdaAñoBase!$Q231+ProyDda!N$26*DdaAñoBase!$R231)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R231","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R231","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R231","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R231","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R231","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U234:X234,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A232","v":"X1D_3 Jub. 1"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O232+ProyDda!I$24*DdaAñoBase!$P232+ProyDda!I$25*DdaAñoBase!$Q232+ProyDda!I$26*DdaAñoBase!$R232)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O232+ProyDda!J$24*DdaAñoBase!$P232+ProyDda!J$25*DdaAñoBase!$Q232+ProyDda!J$26*DdaAñoBase!$R232)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O232+ProyDda!K$24*DdaAñoBase!$P232+ProyDda!K$25*DdaAñoBase!$Q232+ProyDda!K$26*DdaAñoBase!$R232)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O232+ProyDda!L$24*DdaAñoBase!$P232+ProyDda!L$25*DdaAñoBase!$Q232+ProyDda!L$26*DdaAñoBase!$R232)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O232+ProyDda!M$24*DdaAñoBase!$P232+ProyDda!M$25*DdaAñoBase!$Q232+ProyDda!M$26*DdaAñoBase!$R232)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O232+ProyDda!N$24*DdaAñoBase!$P232+ProyDda!N$25*DdaAñoBase!$Q232+ProyDda!N$26*DdaAñoBase!$R232)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R232","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R232","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R232","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R232","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R232","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U235:X235,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A233","v":"X1D_3 Jub. 2"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O233+ProyDda!I$24*DdaAñoBase!$P233+ProyDda!I$25*DdaAñoBase!$Q233+ProyDda!I$26*DdaAñoBase!$R233)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O233+ProyDda!J$24*DdaAñoBase!$P233+ProyDda!J$25*DdaAñoBase!$Q233+ProyDda!J$26*DdaAñoBase!$R233)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O233+ProyDda!K$24*DdaAñoBase!$P233+ProyDda!K$25*DdaAñoBase!$Q233+ProyDda!K$26*DdaAñoBase!$R233)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O233+ProyDda!L$24*DdaAñoBase!$P233+ProyDda!L$25*DdaAñoBase!$Q233+ProyDda!L$26*DdaAñoBase!$R233)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O233+ProyDda!M$24*DdaAñoBase!$P233+ProyDda!M$25*DdaAñoBase!$Q233+ProyDda!M$26*DdaAñoBase!$R233)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O233+ProyDda!N$24*DdaAñoBase!$P233+ProyDda!N$25*DdaAñoBase!$Q233+ProyDda!N$26*DdaAñoBase!$R233)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R233","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R233","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R233","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R233","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R233","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U236:X236,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A234","v":"X1D_3 Político"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O234+ProyDda!I$24*DdaAñoBase!$P234+ProyDda!I$25*DdaAñoBase!$Q234+ProyDda!I$26*DdaAñoBase!$R234)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O234+ProyDda!J$24*DdaAñoBase!$P234+ProyDda!J$25*DdaAñoBase!$Q234+ProyDda!J$26*DdaAñoBase!$R234)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O234+ProyDda!K$24*DdaAñoBase!$P234+ProyDda!K$25*DdaAñoBase!$Q234+ProyDda!K$26*DdaAñoBase!$R234)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O234+ProyDda!L$24*DdaAñoBase!$P234+ProyDda!L$25*DdaAñoBase!$Q234+ProyDda!L$26*DdaAñoBase!$R234)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O234+ProyDda!M$24*DdaAñoBase!$P234+ProyDda!M$25*DdaAñoBase!$Q234+ProyDda!M$26*DdaAñoBase!$R234)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O234+ProyDda!N$24*DdaAñoBase!$P234+ProyDda!N$25*DdaAñoBase!$Q234+ProyDda!N$26*DdaAñoBase!$R234)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R234","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R234","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R234","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R234","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R234","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U237:X237,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A235","v":"X1D_3 x1"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O235+ProyDda!I$24*DdaAñoBase!$P235+ProyDda!I$25*DdaAñoBase!$Q235+ProyDda!I$26*DdaAñoBase!$R235)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O235+ProyDda!J$24*DdaAñoBase!$P235+ProyDda!J$25*DdaAñoBase!$Q235+ProyDda!J$26*DdaAñoBase!$R235)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O235+ProyDda!K$24*DdaAñoBase!$P235+ProyDda!K$25*DdaAñoBase!$Q235+ProyDda!K$26*DdaAñoBase!$R235)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O235+ProyDda!L$24*DdaAñoBase!$P235+ProyDda!L$25*DdaAñoBase!$Q235+ProyDda!L$26*DdaAñoBase!$R235)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O235+ProyDda!M$24*DdaAñoBase!$P235+ProyDda!M$25*DdaAñoBase!$Q235+ProyDda!M$26*DdaAñoBase!$R235)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O235+ProyDda!N$24*DdaAñoBase!$P235+ProyDda!N$25*DdaAñoBase!$Q235+ProyDda!N$26*DdaAñoBase!$R235)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R235","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R235","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R235","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R235","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R235","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U238:X238,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A236","v":"X1D_3 x2"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O236+ProyDda!I$24*DdaAñoBase!$P236+ProyDda!I$25*DdaAñoBase!$Q236+ProyDda!I$26*DdaAñoBase!$R236)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O236+ProyDda!J$24*DdaAñoBase!$P236+ProyDda!J$25*DdaAñoBase!$Q236+ProyDda!J$26*DdaAñoBase!$R236)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O236+ProyDda!K$24*DdaAñoBase!$P236+ProyDda!K$25*DdaAñoBase!$Q236+ProyDda!K$26*DdaAñoBase!$R236)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O236+ProyDda!L$24*DdaAñoBase!$P236+ProyDda!L$25*DdaAñoBase!$Q236+ProyDda!L$26*DdaAñoBase!$R236)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O236+ProyDda!M$24*DdaAñoBase!$P236+ProyDda!M$25*DdaAñoBase!$Q236+ProyDda!M$26*DdaAñoBase!$R236)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O236+ProyDda!N$24*DdaAñoBase!$P236+ProyDda!N$25*DdaAñoBase!$Q236+ProyDda!N$26*DdaAñoBase!$R236)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R236","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R236","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R236","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R236","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R236","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U239:X239,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A237","v":"X1D_3 Discap."},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O237+ProyDda!I$24*DdaAñoBase!$P237+ProyDda!I$25*DdaAñoBase!$Q237+ProyDda!I$26*DdaAñoBase!$R237)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O237+ProyDda!J$24*DdaAñoBase!$P237+ProyDda!J$25*DdaAñoBase!$Q237+ProyDda!J$26*DdaAñoBase!$R237)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O237+ProyDda!K$24*DdaAñoBase!$P237+ProyDda!K$25*DdaAñoBase!$Q237+ProyDda!K$26*DdaAñoBase!$R237)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O237+ProyDda!L$24*DdaAñoBase!$P237+ProyDda!L$25*DdaAñoBase!$Q237+ProyDda!L$26*DdaAñoBase!$R237)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O237+ProyDda!M$24*DdaAñoBase!$P237+ProyDda!M$25*DdaAñoBase!$Q237+ProyDda!M$26*DdaAñoBase!$R237)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O237+ProyDda!N$24*DdaAñoBase!$P237+ProyDda!N$25*DdaAñoBase!$Q237+ProyDda!N$26*DdaAñoBase!$R237)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R237","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R237","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R237","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R237","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R237","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U240:X240,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A238","v":"X1D_3 Discapacitados 601-más"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O238+ProyDda!I$24*DdaAñoBase!$P238+ProyDda!I$25*DdaAñoBase!$Q238+ProyDda!I$26*DdaAñoBase!$R238)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O238+ProyDda!J$24*DdaAñoBase!$P238+ProyDda!J$25*DdaAñoBase!$Q238+ProyDda!J$26*DdaAñoBase!$R238)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O238+ProyDda!K$24*DdaAñoBase!$P238+ProyDda!K$25*DdaAñoBase!$Q238+ProyDda!K$26*DdaAñoBase!$R238)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O238+ProyDda!L$24*DdaAñoBase!$P238+ProyDda!L$25*DdaAñoBase!$Q238+ProyDda!L$26*DdaAñoBase!$R238)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O238+ProyDda!M$24*DdaAñoBase!$P238+ProyDda!M$25*DdaAñoBase!$Q238+ProyDda!M$26*DdaAñoBase!$R238)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O238+ProyDda!N$24*DdaAñoBase!$P238+ProyDda!N$25*DdaAñoBase!$Q238+ProyDda!N$26*DdaAñoBase!$R238)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R238","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R238","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R238","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R238","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R238","v":0},null,{"$f":"+H241-N241","v":0},0,0,0,0,{"$f":"+SUMPRODUCT(U241:X241,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A239","v":"X1D_3 Cruz Roja"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O239+ProyDda!I$24*DdaAñoBase!$P239+ProyDda!I$25*DdaAñoBase!$Q239+ProyDda!I$26*DdaAñoBase!$R239)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O239+ProyDda!J$24*DdaAñoBase!$P239+ProyDda!J$25*DdaAñoBase!$Q239+ProyDda!J$26*DdaAñoBase!$R239)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O239+ProyDda!K$24*DdaAñoBase!$P239+ProyDda!K$25*DdaAñoBase!$Q239+ProyDda!K$26*DdaAñoBase!$R239)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O239+ProyDda!L$24*DdaAñoBase!$P239+ProyDda!L$25*DdaAñoBase!$Q239+ProyDda!L$26*DdaAñoBase!$R239)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O239+ProyDda!M$24*DdaAñoBase!$P239+ProyDda!M$25*DdaAñoBase!$Q239+ProyDda!M$26*DdaAñoBase!$R239)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O239+ProyDda!N$24*DdaAñoBase!$P239+ProyDda!N$25*DdaAñoBase!$Q239+ProyDda!N$26*DdaAñoBase!$R239)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R239","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R239","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R239","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R239","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R239","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U242:X242,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A240","v":"X1D_4 (50,001-más)"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O240+ProyDda!I$24*DdaAñoBase!$P240+ProyDda!I$25*DdaAñoBase!$Q240+ProyDda!I$26*DdaAñoBase!$R240)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O240+ProyDda!J$24*DdaAñoBase!$P240+ProyDda!J$25*DdaAñoBase!$Q240+ProyDda!J$26*DdaAñoBase!$R240)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O240+ProyDda!K$24*DdaAñoBase!$P240+ProyDda!K$25*DdaAñoBase!$Q240+ProyDda!K$26*DdaAñoBase!$R240)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O240+ProyDda!L$24*DdaAñoBase!$P240+ProyDda!L$25*DdaAñoBase!$Q240+ProyDda!L$26*DdaAñoBase!$R240)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O240+ProyDda!M$24*DdaAñoBase!$P240+ProyDda!M$25*DdaAñoBase!$Q240+ProyDda!M$26*DdaAñoBase!$R240)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O240+ProyDda!N$24*DdaAñoBase!$P240+ProyDda!N$25*DdaAñoBase!$Q240+ProyDda!N$26*DdaAñoBase!$R240)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R240","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R240","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R240","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R240","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R240","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U243:X243,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A241","v":"X1D_4 Regular"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O241+ProyDda!I$24*DdaAñoBase!$P241+ProyDda!I$25*DdaAñoBase!$Q241+ProyDda!I$26*DdaAñoBase!$R241)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O241+ProyDda!J$24*DdaAñoBase!$P241+ProyDda!J$25*DdaAñoBase!$Q241+ProyDda!J$26*DdaAñoBase!$R241)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O241+ProyDda!K$24*DdaAñoBase!$P241+ProyDda!K$25*DdaAñoBase!$Q241+ProyDda!K$26*DdaAñoBase!$R241)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O241+ProyDda!L$24*DdaAñoBase!$P241+ProyDda!L$25*DdaAñoBase!$Q241+ProyDda!L$26*DdaAñoBase!$R241)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O241+ProyDda!M$24*DdaAñoBase!$P241+ProyDda!M$25*DdaAñoBase!$Q241+ProyDda!M$26*DdaAñoBase!$R241)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O241+ProyDda!N$24*DdaAñoBase!$P241+ProyDda!N$25*DdaAñoBase!$Q241+ProyDda!N$26*DdaAñoBase!$R241)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R241","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R241","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R241","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R241","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R241","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U244:X244,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A242","v":"X1D_4 Agro"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O242+ProyDda!I$24*DdaAñoBase!$P242+ProyDda!I$25*DdaAñoBase!$Q242+ProyDda!I$26*DdaAñoBase!$R242)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O242+ProyDda!J$24*DdaAñoBase!$P242+ProyDda!J$25*DdaAñoBase!$Q242+ProyDda!J$26*DdaAñoBase!$R242)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O242+ProyDda!K$24*DdaAñoBase!$P242+ProyDda!K$25*DdaAñoBase!$Q242+ProyDda!K$26*DdaAñoBase!$R242)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O242+ProyDda!L$24*DdaAñoBase!$P242+ProyDda!L$25*DdaAñoBase!$Q242+ProyDda!L$26*DdaAñoBase!$R242)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O242+ProyDda!M$24*DdaAñoBase!$P242+ProyDda!M$25*DdaAñoBase!$Q242+ProyDda!M$26*DdaAñoBase!$R242)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O242+ProyDda!N$24*DdaAñoBase!$P242+ProyDda!N$25*DdaAñoBase!$Q242+ProyDda!N$26*DdaAñoBase!$R242)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R242","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R242","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R242","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R242","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R242","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U245:X245,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A243","v":"X1D_4 Jub. 1"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O243+ProyDda!I$24*DdaAñoBase!$P243+ProyDda!I$25*DdaAñoBase!$Q243+ProyDda!I$26*DdaAñoBase!$R243)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O243+ProyDda!J$24*DdaAñoBase!$P243+ProyDda!J$25*DdaAñoBase!$Q243+ProyDda!J$26*DdaAñoBase!$R243)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O243+ProyDda!K$24*DdaAñoBase!$P243+ProyDda!K$25*DdaAñoBase!$Q243+ProyDda!K$26*DdaAñoBase!$R243)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O243+ProyDda!L$24*DdaAñoBase!$P243+ProyDda!L$25*DdaAñoBase!$Q243+ProyDda!L$26*DdaAñoBase!$R243)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O243+ProyDda!M$24*DdaAñoBase!$P243+ProyDda!M$25*DdaAñoBase!$Q243+ProyDda!M$26*DdaAñoBase!$R243)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O243+ProyDda!N$24*DdaAñoBase!$P243+ProyDda!N$25*DdaAñoBase!$Q243+ProyDda!N$26*DdaAñoBase!$R243)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R243","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R243","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R243","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R243","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R243","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U246:X246,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A244","v":"X1D_4 Jub. 2"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O244+ProyDda!I$24*DdaAñoBase!$P244+ProyDda!I$25*DdaAñoBase!$Q244+ProyDda!I$26*DdaAñoBase!$R244)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O244+ProyDda!J$24*DdaAñoBase!$P244+ProyDda!J$25*DdaAñoBase!$Q244+ProyDda!J$26*DdaAñoBase!$R244)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O244+ProyDda!K$24*DdaAñoBase!$P244+ProyDda!K$25*DdaAñoBase!$Q244+ProyDda!K$26*DdaAñoBase!$R244)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O244+ProyDda!L$24*DdaAñoBase!$P244+ProyDda!L$25*DdaAñoBase!$Q244+ProyDda!L$26*DdaAñoBase!$R244)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O244+ProyDda!M$24*DdaAñoBase!$P244+ProyDda!M$25*DdaAñoBase!$Q244+ProyDda!M$26*DdaAñoBase!$R244)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O244+ProyDda!N$24*DdaAñoBase!$P244+ProyDda!N$25*DdaAñoBase!$Q244+ProyDda!N$26*DdaAñoBase!$R244)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R244","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R244","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R244","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R244","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R244","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U247:X247,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A245","v":"X1D_4 Político"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O245+ProyDda!I$24*DdaAñoBase!$P245+ProyDda!I$25*DdaAñoBase!$Q245+ProyDda!I$26*DdaAñoBase!$R245)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O245+ProyDda!J$24*DdaAñoBase!$P245+ProyDda!J$25*DdaAñoBase!$Q245+ProyDda!J$26*DdaAñoBase!$R245)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O245+ProyDda!K$24*DdaAñoBase!$P245+ProyDda!K$25*DdaAñoBase!$Q245+ProyDda!K$26*DdaAñoBase!$R245)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O245+ProyDda!L$24*DdaAñoBase!$P245+ProyDda!L$25*DdaAñoBase!$Q245+ProyDda!L$26*DdaAñoBase!$R245)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O245+ProyDda!M$24*DdaAñoBase!$P245+ProyDda!M$25*DdaAñoBase!$Q245+ProyDda!M$26*DdaAñoBase!$R245)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O245+ProyDda!N$24*DdaAñoBase!$P245+ProyDda!N$25*DdaAñoBase!$Q245+ProyDda!N$26*DdaAñoBase!$R245)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R245","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R245","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R245","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R245","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R245","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U248:X248,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A246","v":"X1D_4 x1"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O246+ProyDda!I$24*DdaAñoBase!$P246+ProyDda!I$25*DdaAñoBase!$Q246+ProyDda!I$26*DdaAñoBase!$R246)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O246+ProyDda!J$24*DdaAñoBase!$P246+ProyDda!J$25*DdaAñoBase!$Q246+ProyDda!J$26*DdaAñoBase!$R246)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O246+ProyDda!K$24*DdaAñoBase!$P246+ProyDda!K$25*DdaAñoBase!$Q246+ProyDda!K$26*DdaAñoBase!$R246)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O246+ProyDda!L$24*DdaAñoBase!$P246+ProyDda!L$25*DdaAñoBase!$Q246+ProyDda!L$26*DdaAñoBase!$R246)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O246+ProyDda!M$24*DdaAñoBase!$P246+ProyDda!M$25*DdaAñoBase!$Q246+ProyDda!M$26*DdaAñoBase!$R246)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O246+ProyDda!N$24*DdaAñoBase!$P246+ProyDda!N$25*DdaAñoBase!$Q246+ProyDda!N$26*DdaAñoBase!$R246)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R246","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R246","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R246","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R246","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R246","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U249:X249,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A247","v":"X1D_4 x2"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O247+ProyDda!I$24*DdaAñoBase!$P247+ProyDda!I$25*DdaAñoBase!$Q247+ProyDda!I$26*DdaAñoBase!$R247)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O247+ProyDda!J$24*DdaAñoBase!$P247+ProyDda!J$25*DdaAñoBase!$Q247+ProyDda!J$26*DdaAñoBase!$R247)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O247+ProyDda!K$24*DdaAñoBase!$P247+ProyDda!K$25*DdaAñoBase!$Q247+ProyDda!K$26*DdaAñoBase!$R247)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O247+ProyDda!L$24*DdaAñoBase!$P247+ProyDda!L$25*DdaAñoBase!$Q247+ProyDda!L$26*DdaAñoBase!$R247)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O247+ProyDda!M$24*DdaAñoBase!$P247+ProyDda!M$25*DdaAñoBase!$Q247+ProyDda!M$26*DdaAñoBase!$R247)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O247+ProyDda!N$24*DdaAñoBase!$P247+ProyDda!N$25*DdaAñoBase!$Q247+ProyDda!N$26*DdaAñoBase!$R247)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R247","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R247","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R247","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R247","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R247","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U250:X250,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A248","v":"X1D_4 Discap."},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O248+ProyDda!I$24*DdaAñoBase!$P248+ProyDda!I$25*DdaAñoBase!$Q248+ProyDda!I$26*DdaAñoBase!$R248)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O248+ProyDda!J$24*DdaAñoBase!$P248+ProyDda!J$25*DdaAñoBase!$Q248+ProyDda!J$26*DdaAñoBase!$R248)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O248+ProyDda!K$24*DdaAñoBase!$P248+ProyDda!K$25*DdaAñoBase!$Q248+ProyDda!K$26*DdaAñoBase!$R248)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O248+ProyDda!L$24*DdaAñoBase!$P248+ProyDda!L$25*DdaAñoBase!$Q248+ProyDda!L$26*DdaAñoBase!$R248)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O248+ProyDda!M$24*DdaAñoBase!$P248+ProyDda!M$25*DdaAñoBase!$Q248+ProyDda!M$26*DdaAñoBase!$R248)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O248+ProyDda!N$24*DdaAñoBase!$P248+ProyDda!N$25*DdaAñoBase!$Q248+ProyDda!N$26*DdaAñoBase!$R248)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R248","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R248","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R248","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R248","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R248","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U251:X251,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A249","v":"X1D_4 Discapacitados 601-más"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O249+ProyDda!I$24*DdaAñoBase!$P249+ProyDda!I$25*DdaAñoBase!$Q249+ProyDda!I$26*DdaAñoBase!$R249)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O249+ProyDda!J$24*DdaAñoBase!$P249+ProyDda!J$25*DdaAñoBase!$Q249+ProyDda!J$26*DdaAñoBase!$R249)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O249+ProyDda!K$24*DdaAñoBase!$P249+ProyDda!K$25*DdaAñoBase!$Q249+ProyDda!K$26*DdaAñoBase!$R249)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O249+ProyDda!L$24*DdaAñoBase!$P249+ProyDda!L$25*DdaAñoBase!$Q249+ProyDda!L$26*DdaAñoBase!$R249)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O249+ProyDda!M$24*DdaAñoBase!$P249+ProyDda!M$25*DdaAñoBase!$Q249+ProyDda!M$26*DdaAñoBase!$R249)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O249+ProyDda!N$24*DdaAñoBase!$P249+ProyDda!N$25*DdaAñoBase!$Q249+ProyDda!N$26*DdaAñoBase!$R249)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R249","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R249","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R249","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R249","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R249","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U252:X252,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A250","v":"X1D_4 Cruz Roja"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O250+ProyDda!I$24*DdaAñoBase!$P250+ProyDda!I$25*DdaAñoBase!$Q250+ProyDda!I$26*DdaAñoBase!$R250)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O250+ProyDda!J$24*DdaAñoBase!$P250+ProyDda!J$25*DdaAñoBase!$Q250+ProyDda!J$26*DdaAñoBase!$R250)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O250+ProyDda!K$24*DdaAñoBase!$P250+ProyDda!K$25*DdaAñoBase!$Q250+ProyDda!K$26*DdaAñoBase!$R250)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O250+ProyDda!L$24*DdaAñoBase!$P250+ProyDda!L$25*DdaAñoBase!$Q250+ProyDda!L$26*DdaAñoBase!$R250)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O250+ProyDda!M$24*DdaAñoBase!$P250+ProyDda!M$25*DdaAñoBase!$Q250+ProyDda!M$26*DdaAñoBase!$R250)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O250+ProyDda!N$24*DdaAñoBase!$P250+ProyDda!N$25*DdaAñoBase!$Q250+ProyDda!N$26*DdaAñoBase!$R250)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R250","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R250","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R250","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R250","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R250","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U253:X253,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A251","v":"X1D_5 (xxx)"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O251+ProyDda!I$24*DdaAñoBase!$P251+ProyDda!I$25*DdaAñoBase!$Q251+ProyDda!I$26*DdaAñoBase!$R251)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O251+ProyDda!J$24*DdaAñoBase!$P251+ProyDda!J$25*DdaAñoBase!$Q251+ProyDda!J$26*DdaAñoBase!$R251)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O251+ProyDda!K$24*DdaAñoBase!$P251+ProyDda!K$25*DdaAñoBase!$Q251+ProyDda!K$26*DdaAñoBase!$R251)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O251+ProyDda!L$24*DdaAñoBase!$P251+ProyDda!L$25*DdaAñoBase!$Q251+ProyDda!L$26*DdaAñoBase!$R251)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O251+ProyDda!M$24*DdaAñoBase!$P251+ProyDda!M$25*DdaAñoBase!$Q251+ProyDda!M$26*DdaAñoBase!$R251)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O251+ProyDda!N$24*DdaAñoBase!$P251+ProyDda!N$25*DdaAñoBase!$Q251+ProyDda!N$26*DdaAñoBase!$R251)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R251","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R251","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R251","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R251","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R251","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U254:X254,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A252","v":"X1D_5 Regular"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O252+ProyDda!I$24*DdaAñoBase!$P252+ProyDda!I$25*DdaAñoBase!$Q252+ProyDda!I$26*DdaAñoBase!$R252)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O252+ProyDda!J$24*DdaAñoBase!$P252+ProyDda!J$25*DdaAñoBase!$Q252+ProyDda!J$26*DdaAñoBase!$R252)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O252+ProyDda!K$24*DdaAñoBase!$P252+ProyDda!K$25*DdaAñoBase!$Q252+ProyDda!K$26*DdaAñoBase!$R252)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O252+ProyDda!L$24*DdaAñoBase!$P252+ProyDda!L$25*DdaAñoBase!$Q252+ProyDda!L$26*DdaAñoBase!$R252)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O252+ProyDda!M$24*DdaAñoBase!$P252+ProyDda!M$25*DdaAñoBase!$Q252+ProyDda!M$26*DdaAñoBase!$R252)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O252+ProyDda!N$24*DdaAñoBase!$P252+ProyDda!N$25*DdaAñoBase!$Q252+ProyDda!N$26*DdaAñoBase!$R252)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R252","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R252","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R252","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R252","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R252","v":0},null,{"$f":"+H255-N255","v":0},{"$f":"+I255-O255","v":0},{"$f":"+J255-P255","v":0},{"$f":"+K255-Q255","v":0},{"$f":"+L255-R255","v":0},{"$f":"+SUMPRODUCT(U255:X255,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+MAX(I255-AVERAGE(H255,G255),0)","v":0},{"$f":"+MAX(J255-I255,0)","v":0},{"$f":"+MAX(K255-J255,0)","v":0},{"$f":"+MAX(L255-K255,0)","v":0}]
[{"$f":"+DdaAñoBase!A253","v":"X1D_5 Agro"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O253+ProyDda!I$24*DdaAñoBase!$P253+ProyDda!I$25*DdaAñoBase!$Q253+ProyDda!I$26*DdaAñoBase!$R253)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O253+ProyDda!J$24*DdaAñoBase!$P253+ProyDda!J$25*DdaAñoBase!$Q253+ProyDda!J$26*DdaAñoBase!$R253)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O253+ProyDda!K$24*DdaAñoBase!$P253+ProyDda!K$25*DdaAñoBase!$Q253+ProyDda!K$26*DdaAñoBase!$R253)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O253+ProyDda!L$24*DdaAñoBase!$P253+ProyDda!L$25*DdaAñoBase!$Q253+ProyDda!L$26*DdaAñoBase!$R253)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O253+ProyDda!M$24*DdaAñoBase!$P253+ProyDda!M$25*DdaAñoBase!$Q253+ProyDda!M$26*DdaAñoBase!$R253)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O253+ProyDda!N$24*DdaAñoBase!$P253+ProyDda!N$25*DdaAñoBase!$Q253+ProyDda!N$26*DdaAñoBase!$R253)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R253","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R253","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R253","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R253","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R253","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U256:X256,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A254","v":"X1D_5 Jub. 1"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O254+ProyDda!I$24*DdaAñoBase!$P254+ProyDda!I$25*DdaAñoBase!$Q254+ProyDda!I$26*DdaAñoBase!$R254)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O254+ProyDda!J$24*DdaAñoBase!$P254+ProyDda!J$25*DdaAñoBase!$Q254+ProyDda!J$26*DdaAñoBase!$R254)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O254+ProyDda!K$24*DdaAñoBase!$P254+ProyDda!K$25*DdaAñoBase!$Q254+ProyDda!K$26*DdaAñoBase!$R254)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O254+ProyDda!L$24*DdaAñoBase!$P254+ProyDda!L$25*DdaAñoBase!$Q254+ProyDda!L$26*DdaAñoBase!$R254)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O254+ProyDda!M$24*DdaAñoBase!$P254+ProyDda!M$25*DdaAñoBase!$Q254+ProyDda!M$26*DdaAñoBase!$R254)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O254+ProyDda!N$24*DdaAñoBase!$P254+ProyDda!N$25*DdaAñoBase!$Q254+ProyDda!N$26*DdaAñoBase!$R254)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R254","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R254","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R254","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R254","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R254","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U257:X257,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A255","v":"X1D_5 Jub. 2"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O255+ProyDda!I$24*DdaAñoBase!$P255+ProyDda!I$25*DdaAñoBase!$Q255+ProyDda!I$26*DdaAñoBase!$R255)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O255+ProyDda!J$24*DdaAñoBase!$P255+ProyDda!J$25*DdaAñoBase!$Q255+ProyDda!J$26*DdaAñoBase!$R255)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O255+ProyDda!K$24*DdaAñoBase!$P255+ProyDda!K$25*DdaAñoBase!$Q255+ProyDda!K$26*DdaAñoBase!$R255)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O255+ProyDda!L$24*DdaAñoBase!$P255+ProyDda!L$25*DdaAñoBase!$Q255+ProyDda!L$26*DdaAñoBase!$R255)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O255+ProyDda!M$24*DdaAñoBase!$P255+ProyDda!M$25*DdaAñoBase!$Q255+ProyDda!M$26*DdaAñoBase!$R255)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O255+ProyDda!N$24*DdaAñoBase!$P255+ProyDda!N$25*DdaAñoBase!$Q255+ProyDda!N$26*DdaAñoBase!$R255)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R255","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R255","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R255","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R255","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R255","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U258:X258,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A256","v":"X1D_5 Político"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O256+ProyDda!I$24*DdaAñoBase!$P256+ProyDda!I$25*DdaAñoBase!$Q256+ProyDda!I$26*DdaAñoBase!$R256)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O256+ProyDda!J$24*DdaAñoBase!$P256+ProyDda!J$25*DdaAñoBase!$Q256+ProyDda!J$26*DdaAñoBase!$R256)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O256+ProyDda!K$24*DdaAñoBase!$P256+ProyDda!K$25*DdaAñoBase!$Q256+ProyDda!K$26*DdaAñoBase!$R256)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O256+ProyDda!L$24*DdaAñoBase!$P256+ProyDda!L$25*DdaAñoBase!$Q256+ProyDda!L$26*DdaAñoBase!$R256)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O256+ProyDda!M$24*DdaAñoBase!$P256+ProyDda!M$25*DdaAñoBase!$Q256+ProyDda!M$26*DdaAñoBase!$R256)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O256+ProyDda!N$24*DdaAñoBase!$P256+ProyDda!N$25*DdaAñoBase!$Q256+ProyDda!N$26*DdaAñoBase!$R256)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R256","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R256","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R256","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R256","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R256","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U259:X259,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A257","v":"X1D_5 x1"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O257+ProyDda!I$24*DdaAñoBase!$P257+ProyDda!I$25*DdaAñoBase!$Q257+ProyDda!I$26*DdaAñoBase!$R257)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O257+ProyDda!J$24*DdaAñoBase!$P257+ProyDda!J$25*DdaAñoBase!$Q257+ProyDda!J$26*DdaAñoBase!$R257)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O257+ProyDda!K$24*DdaAñoBase!$P257+ProyDda!K$25*DdaAñoBase!$Q257+ProyDda!K$26*DdaAñoBase!$R257)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O257+ProyDda!L$24*DdaAñoBase!$P257+ProyDda!L$25*DdaAñoBase!$Q257+ProyDda!L$26*DdaAñoBase!$R257)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O257+ProyDda!M$24*DdaAñoBase!$P257+ProyDda!M$25*DdaAñoBase!$Q257+ProyDda!M$26*DdaAñoBase!$R257)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O257+ProyDda!N$24*DdaAñoBase!$P257+ProyDda!N$25*DdaAñoBase!$Q257+ProyDda!N$26*DdaAñoBase!$R257)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R257","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R257","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R257","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R257","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R257","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U260:X260,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A258","v":"X1D_5 x2"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O258+ProyDda!I$24*DdaAñoBase!$P258+ProyDda!I$25*DdaAñoBase!$Q258+ProyDda!I$26*DdaAñoBase!$R258)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O258+ProyDda!J$24*DdaAñoBase!$P258+ProyDda!J$25*DdaAñoBase!$Q258+ProyDda!J$26*DdaAñoBase!$R258)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O258+ProyDda!K$24*DdaAñoBase!$P258+ProyDda!K$25*DdaAñoBase!$Q258+ProyDda!K$26*DdaAñoBase!$R258)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O258+ProyDda!L$24*DdaAñoBase!$P258+ProyDda!L$25*DdaAñoBase!$Q258+ProyDda!L$26*DdaAñoBase!$R258)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O258+ProyDda!M$24*DdaAñoBase!$P258+ProyDda!M$25*DdaAñoBase!$Q258+ProyDda!M$26*DdaAñoBase!$R258)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O258+ProyDda!N$24*DdaAñoBase!$P258+ProyDda!N$25*DdaAñoBase!$Q258+ProyDda!N$26*DdaAñoBase!$R258)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R258","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R258","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R258","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R258","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R258","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U261:X261,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A259","v":"X1D_5 Discap."},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O259+ProyDda!I$24*DdaAñoBase!$P259+ProyDda!I$25*DdaAñoBase!$Q259+ProyDda!I$26*DdaAñoBase!$R259)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O259+ProyDda!J$24*DdaAñoBase!$P259+ProyDda!J$25*DdaAñoBase!$Q259+ProyDda!J$26*DdaAñoBase!$R259)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O259+ProyDda!K$24*DdaAñoBase!$P259+ProyDda!K$25*DdaAñoBase!$Q259+ProyDda!K$26*DdaAñoBase!$R259)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O259+ProyDda!L$24*DdaAñoBase!$P259+ProyDda!L$25*DdaAñoBase!$Q259+ProyDda!L$26*DdaAñoBase!$R259)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O259+ProyDda!M$24*DdaAñoBase!$P259+ProyDda!M$25*DdaAñoBase!$Q259+ProyDda!M$26*DdaAñoBase!$R259)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O259+ProyDda!N$24*DdaAñoBase!$P259+ProyDda!N$25*DdaAñoBase!$Q259+ProyDda!N$26*DdaAñoBase!$R259)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R259","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R259","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R259","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R259","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R259","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U262:X262,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A260","v":"X1D_5 Discapacitados 601-más"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O260+ProyDda!I$24*DdaAñoBase!$P260+ProyDda!I$25*DdaAñoBase!$Q260+ProyDda!I$26*DdaAñoBase!$R260)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O260+ProyDda!J$24*DdaAñoBase!$P260+ProyDda!J$25*DdaAñoBase!$Q260+ProyDda!J$26*DdaAñoBase!$R260)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O260+ProyDda!K$24*DdaAñoBase!$P260+ProyDda!K$25*DdaAñoBase!$Q260+ProyDda!K$26*DdaAñoBase!$R260)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O260+ProyDda!L$24*DdaAñoBase!$P260+ProyDda!L$25*DdaAñoBase!$Q260+ProyDda!L$26*DdaAñoBase!$R260)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O260+ProyDda!M$24*DdaAñoBase!$P260+ProyDda!M$25*DdaAñoBase!$Q260+ProyDda!M$26*DdaAñoBase!$R260)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O260+ProyDda!N$24*DdaAñoBase!$P260+ProyDda!N$25*DdaAñoBase!$Q260+ProyDda!N$26*DdaAñoBase!$R260)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R260","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R260","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R260","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R260","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R260","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U263:X263,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A261","v":"X1D_5 Cruz Roja"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O261+ProyDda!I$24*DdaAñoBase!$P261+ProyDda!I$25*DdaAñoBase!$Q261+ProyDda!I$26*DdaAñoBase!$R261)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O261+ProyDda!J$24*DdaAñoBase!$P261+ProyDda!J$25*DdaAñoBase!$Q261+ProyDda!J$26*DdaAñoBase!$R261)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O261+ProyDda!K$24*DdaAñoBase!$P261+ProyDda!K$25*DdaAñoBase!$Q261+ProyDda!K$26*DdaAñoBase!$R261)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O261+ProyDda!L$24*DdaAñoBase!$P261+ProyDda!L$25*DdaAñoBase!$Q261+ProyDda!L$26*DdaAñoBase!$R261)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O261+ProyDda!M$24*DdaAñoBase!$P261+ProyDda!M$25*DdaAñoBase!$Q261+ProyDda!M$26*DdaAñoBase!$R261)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O261+ProyDda!N$24*DdaAñoBase!$P261+ProyDda!N$25*DdaAñoBase!$Q261+ProyDda!N$26*DdaAñoBase!$R261)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R261","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R261","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R261","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R261","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R261","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U264:X264,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A262","v":"X2H"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O262+ProyDda!I$24*DdaAñoBase!$P262+ProyDda!I$25*DdaAñoBase!$Q262+ProyDda!I$26*DdaAñoBase!$R262)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O262+ProyDda!J$24*DdaAñoBase!$P262+ProyDda!J$25*DdaAñoBase!$Q262+ProyDda!J$26*DdaAñoBase!$R262)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O262+ProyDda!K$24*DdaAñoBase!$P262+ProyDda!K$25*DdaAñoBase!$Q262+ProyDda!K$26*DdaAñoBase!$R262)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O262+ProyDda!L$24*DdaAñoBase!$P262+ProyDda!L$25*DdaAñoBase!$Q262+ProyDda!L$26*DdaAñoBase!$R262)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O262+ProyDda!M$24*DdaAñoBase!$P262+ProyDda!M$25*DdaAñoBase!$Q262+ProyDda!M$26*DdaAñoBase!$R262)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O262+ProyDda!N$24*DdaAñoBase!$P262+ProyDda!N$25*DdaAñoBase!$Q262+ProyDda!N$26*DdaAñoBase!$R262)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R262","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R262","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R262","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R262","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R262","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U265:X265,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A263","v":"X2H Punta"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O263+ProyDda!I$24*DdaAñoBase!$P263+ProyDda!I$25*DdaAñoBase!$Q263+ProyDda!I$26*DdaAñoBase!$R263)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O263+ProyDda!J$24*DdaAñoBase!$P263+ProyDda!J$25*DdaAñoBase!$Q263+ProyDda!J$26*DdaAñoBase!$R263)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O263+ProyDda!K$24*DdaAñoBase!$P263+ProyDda!K$25*DdaAñoBase!$Q263+ProyDda!K$26*DdaAñoBase!$R263)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O263+ProyDda!L$24*DdaAñoBase!$P263+ProyDda!L$25*DdaAñoBase!$Q263+ProyDda!L$26*DdaAñoBase!$R263)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O263+ProyDda!M$24*DdaAñoBase!$P263+ProyDda!M$25*DdaAñoBase!$Q263+ProyDda!M$26*DdaAñoBase!$R263)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O263+ProyDda!N$24*DdaAñoBase!$P263+ProyDda!N$25*DdaAñoBase!$Q263+ProyDda!N$26*DdaAñoBase!$R263)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R263","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R263","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R263","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R263","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R263","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U266:X266,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A264","v":"X2H Fuera de Punta"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O264+ProyDda!J$24*DdaAñoBase!$P264+ProyDda!J$25*DdaAñoBase!$Q264+ProyDda!J$26*DdaAñoBase!$R264)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O264+ProyDda!K$24*DdaAñoBase!$P264+ProyDda!K$25*DdaAñoBase!$Q264+ProyDda!K$26*DdaAñoBase!$R264)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O264+ProyDda!L$24*DdaAñoBase!$P264+ProyDda!L$25*DdaAñoBase!$Q264+ProyDda!L$26*DdaAñoBase!$R264)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O264+ProyDda!M$24*DdaAñoBase!$P264+ProyDda!M$25*DdaAñoBase!$Q264+ProyDda!M$26*DdaAñoBase!$R264)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O264+ProyDda!N$24*DdaAñoBase!$P264+ProyDda!N$25*DdaAñoBase!$Q264+ProyDda!N$26*DdaAñoBase!$R264)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R264","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R264","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R264","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R264","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R264","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U267:X267,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A265","v":"X2D"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O265+ProyDda!J$24*DdaAñoBase!$P265+ProyDda!J$25*DdaAñoBase!$Q265+ProyDda!J$26*DdaAñoBase!$R265)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O265+ProyDda!K$24*DdaAñoBase!$P265+ProyDda!K$25*DdaAñoBase!$Q265+ProyDda!K$26*DdaAñoBase!$R265)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O265+ProyDda!L$24*DdaAñoBase!$P265+ProyDda!L$25*DdaAñoBase!$Q265+ProyDda!L$26*DdaAñoBase!$R265)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O265+ProyDda!M$24*DdaAñoBase!$P265+ProyDda!M$25*DdaAñoBase!$Q265+ProyDda!M$26*DdaAñoBase!$R265)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O265+ProyDda!N$24*DdaAñoBase!$P265+ProyDda!N$25*DdaAñoBase!$Q265+ProyDda!N$26*DdaAñoBase!$R265)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R265","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R265","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R265","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R265","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R265","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U268:X268,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A266","v":"X2D_1 (0 - 10000)"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O266+ProyDda!J$24*DdaAñoBase!$P266+ProyDda!J$25*DdaAñoBase!$Q266+ProyDda!J$26*DdaAñoBase!$R266)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O266+ProyDda!K$24*DdaAñoBase!$P266+ProyDda!K$25*DdaAñoBase!$Q266+ProyDda!K$26*DdaAñoBase!$R266)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O266+ProyDda!L$24*DdaAñoBase!$P266+ProyDda!L$25*DdaAñoBase!$Q266+ProyDda!L$26*DdaAñoBase!$R266)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O266+ProyDda!M$24*DdaAñoBase!$P266+ProyDda!M$25*DdaAñoBase!$Q266+ProyDda!M$26*DdaAñoBase!$R266)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O266+ProyDda!N$24*DdaAñoBase!$P266+ProyDda!N$25*DdaAñoBase!$Q266+ProyDda!N$26*DdaAñoBase!$R266)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R266","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R266","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R266","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R266","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R266","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U269:X269,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A267","v":"X2D_1 Regular"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O267+ProyDda!J$24*DdaAñoBase!$P267+ProyDda!J$25*DdaAñoBase!$Q267+ProyDda!J$26*DdaAñoBase!$R267)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O267+ProyDda!K$24*DdaAñoBase!$P267+ProyDda!K$25*DdaAñoBase!$Q267+ProyDda!K$26*DdaAñoBase!$R267)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O267+ProyDda!L$24*DdaAñoBase!$P267+ProyDda!L$25*DdaAñoBase!$Q267+ProyDda!L$26*DdaAñoBase!$R267)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O267+ProyDda!M$24*DdaAñoBase!$P267+ProyDda!M$25*DdaAñoBase!$Q267+ProyDda!M$26*DdaAñoBase!$R267)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O267+ProyDda!N$24*DdaAñoBase!$P267+ProyDda!N$25*DdaAñoBase!$Q267+ProyDda!N$26*DdaAñoBase!$R267)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R267","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R267","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R267","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R267","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R267","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U270:X270,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A268","v":"X2D_1 Agro"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O268+ProyDda!J$24*DdaAñoBase!$P268+ProyDda!J$25*DdaAñoBase!$Q268+ProyDda!J$26*DdaAñoBase!$R268)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O268+ProyDda!K$24*DdaAñoBase!$P268+ProyDda!K$25*DdaAñoBase!$Q268+ProyDda!K$26*DdaAñoBase!$R268)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O268+ProyDda!L$24*DdaAñoBase!$P268+ProyDda!L$25*DdaAñoBase!$Q268+ProyDda!L$26*DdaAñoBase!$R268)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O268+ProyDda!M$24*DdaAñoBase!$P268+ProyDda!M$25*DdaAñoBase!$Q268+ProyDda!M$26*DdaAñoBase!$R268)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O268+ProyDda!N$24*DdaAñoBase!$P268+ProyDda!N$25*DdaAñoBase!$Q268+ProyDda!N$26*DdaAñoBase!$R268)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R268","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R268","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R268","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R268","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R268","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U271:X271,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A269","v":"X2D_1 Jub. 1"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O269+ProyDda!J$24*DdaAñoBase!$P269+ProyDda!J$25*DdaAñoBase!$Q269+ProyDda!J$26*DdaAñoBase!$R269)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O269+ProyDda!K$24*DdaAñoBase!$P269+ProyDda!K$25*DdaAñoBase!$Q269+ProyDda!K$26*DdaAñoBase!$R269)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O269+ProyDda!L$24*DdaAñoBase!$P269+ProyDda!L$25*DdaAñoBase!$Q269+ProyDda!L$26*DdaAñoBase!$R269)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O269+ProyDda!M$24*DdaAñoBase!$P269+ProyDda!M$25*DdaAñoBase!$Q269+ProyDda!M$26*DdaAñoBase!$R269)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O269+ProyDda!N$24*DdaAñoBase!$P269+ProyDda!N$25*DdaAñoBase!$Q269+ProyDda!N$26*DdaAñoBase!$R269)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R269","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R269","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R269","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R269","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R269","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U272:X272,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A270","v":"X2D_1 Jub. 2"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O270+ProyDda!J$24*DdaAñoBase!$P270+ProyDda!J$25*DdaAñoBase!$Q270+ProyDda!J$26*DdaAñoBase!$R270)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O270+ProyDda!K$24*DdaAñoBase!$P270+ProyDda!K$25*DdaAñoBase!$Q270+ProyDda!K$26*DdaAñoBase!$R270)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O270+ProyDda!L$24*DdaAñoBase!$P270+ProyDda!L$25*DdaAñoBase!$Q270+ProyDda!L$26*DdaAñoBase!$R270)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O270+ProyDda!M$24*DdaAñoBase!$P270+ProyDda!M$25*DdaAñoBase!$Q270+ProyDda!M$26*DdaAñoBase!$R270)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O270+ProyDda!N$24*DdaAñoBase!$P270+ProyDda!N$25*DdaAñoBase!$Q270+ProyDda!N$26*DdaAñoBase!$R270)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R270","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R270","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R270","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R270","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R270","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U273:X273,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A271","v":"X2D_1 Político"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O271+ProyDda!J$24*DdaAñoBase!$P271+ProyDda!J$25*DdaAñoBase!$Q271+ProyDda!J$26*DdaAñoBase!$R271)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O271+ProyDda!K$24*DdaAñoBase!$P271+ProyDda!K$25*DdaAñoBase!$Q271+ProyDda!K$26*DdaAñoBase!$R271)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O271+ProyDda!L$24*DdaAñoBase!$P271+ProyDda!L$25*DdaAñoBase!$Q271+ProyDda!L$26*DdaAñoBase!$R271)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O271+ProyDda!M$24*DdaAñoBase!$P271+ProyDda!M$25*DdaAñoBase!$Q271+ProyDda!M$26*DdaAñoBase!$R271)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O271+ProyDda!N$24*DdaAñoBase!$P271+ProyDda!N$25*DdaAñoBase!$Q271+ProyDda!N$26*DdaAñoBase!$R271)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R271","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R271","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R271","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R271","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R271","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U274:X274,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A272","v":"X2D_1 x1"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O272+ProyDda!J$24*DdaAñoBase!$P272+ProyDda!J$25*DdaAñoBase!$Q272+ProyDda!J$26*DdaAñoBase!$R272)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O272+ProyDda!K$24*DdaAñoBase!$P272+ProyDda!K$25*DdaAñoBase!$Q272+ProyDda!K$26*DdaAñoBase!$R272)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O272+ProyDda!L$24*DdaAñoBase!$P272+ProyDda!L$25*DdaAñoBase!$Q272+ProyDda!L$26*DdaAñoBase!$R272)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O272+ProyDda!M$24*DdaAñoBase!$P272+ProyDda!M$25*DdaAñoBase!$Q272+ProyDda!M$26*DdaAñoBase!$R272)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O272+ProyDda!N$24*DdaAñoBase!$P272+ProyDda!N$25*DdaAñoBase!$Q272+ProyDda!N$26*DdaAñoBase!$R272)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R272","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R272","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R272","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R272","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R272","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U275:X275,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A273","v":"X2D_1 x2"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O273+ProyDda!J$24*DdaAñoBase!$P273+ProyDda!J$25*DdaAñoBase!$Q273+ProyDda!J$26*DdaAñoBase!$R273)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O273+ProyDda!K$24*DdaAñoBase!$P273+ProyDda!K$25*DdaAñoBase!$Q273+ProyDda!K$26*DdaAñoBase!$R273)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O273+ProyDda!L$24*DdaAñoBase!$P273+ProyDda!L$25*DdaAñoBase!$Q273+ProyDda!L$26*DdaAñoBase!$R273)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O273+ProyDda!M$24*DdaAñoBase!$P273+ProyDda!M$25*DdaAñoBase!$Q273+ProyDda!M$26*DdaAñoBase!$R273)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O273+ProyDda!N$24*DdaAñoBase!$P273+ProyDda!N$25*DdaAñoBase!$Q273+ProyDda!N$26*DdaAñoBase!$R273)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R273","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R273","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R273","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R273","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R273","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U276:X276,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A274","v":"X2D_1 Discap."},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O274+ProyDda!J$24*DdaAñoBase!$P274+ProyDda!J$25*DdaAñoBase!$Q274+ProyDda!J$26*DdaAñoBase!$R274)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O274+ProyDda!K$24*DdaAñoBase!$P274+ProyDda!K$25*DdaAñoBase!$Q274+ProyDda!K$26*DdaAñoBase!$R274)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O274+ProyDda!L$24*DdaAñoBase!$P274+ProyDda!L$25*DdaAñoBase!$Q274+ProyDda!L$26*DdaAñoBase!$R274)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O274+ProyDda!M$24*DdaAñoBase!$P274+ProyDda!M$25*DdaAñoBase!$Q274+ProyDda!M$26*DdaAñoBase!$R274)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O274+ProyDda!N$24*DdaAñoBase!$P274+ProyDda!N$25*DdaAñoBase!$Q274+ProyDda!N$26*DdaAñoBase!$R274)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R274","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R274","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R274","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R274","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R274","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U277:X277,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A275","v":"X2D_1 Discapacitados 601-más"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O275+ProyDda!J$24*DdaAñoBase!$P275+ProyDda!J$25*DdaAñoBase!$Q275+ProyDda!J$26*DdaAñoBase!$R275)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O275+ProyDda!K$24*DdaAñoBase!$P275+ProyDda!K$25*DdaAñoBase!$Q275+ProyDda!K$26*DdaAñoBase!$R275)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O275+ProyDda!L$24*DdaAñoBase!$P275+ProyDda!L$25*DdaAñoBase!$Q275+ProyDda!L$26*DdaAñoBase!$R275)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O275+ProyDda!M$24*DdaAñoBase!$P275+ProyDda!M$25*DdaAñoBase!$Q275+ProyDda!M$26*DdaAñoBase!$R275)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O275+ProyDda!N$24*DdaAñoBase!$P275+ProyDda!N$25*DdaAñoBase!$Q275+ProyDda!N$26*DdaAñoBase!$R275)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R275","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R275","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R275","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R275","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R275","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U278:X278,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A276","v":"X2D_1 Cruz Roja"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O276+ProyDda!J$24*DdaAñoBase!$P276+ProyDda!J$25*DdaAñoBase!$Q276+ProyDda!J$26*DdaAñoBase!$R276)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O276+ProyDda!K$24*DdaAñoBase!$P276+ProyDda!K$25*DdaAñoBase!$Q276+ProyDda!K$26*DdaAñoBase!$R276)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O276+ProyDda!L$24*DdaAñoBase!$P276+ProyDda!L$25*DdaAñoBase!$Q276+ProyDda!L$26*DdaAñoBase!$R276)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O276+ProyDda!M$24*DdaAñoBase!$P276+ProyDda!M$25*DdaAñoBase!$Q276+ProyDda!M$26*DdaAñoBase!$R276)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O276+ProyDda!N$24*DdaAñoBase!$P276+ProyDda!N$25*DdaAñoBase!$Q276+ProyDda!N$26*DdaAñoBase!$R276)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R276","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R276","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R276","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R276","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R276","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U279:X279,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A277","v":"X2D_2 (10,001-30,000)"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O277+ProyDda!J$24*DdaAñoBase!$P277+ProyDda!J$25*DdaAñoBase!$Q277+ProyDda!J$26*DdaAñoBase!$R277)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O277+ProyDda!K$24*DdaAñoBase!$P277+ProyDda!K$25*DdaAñoBase!$Q277+ProyDda!K$26*DdaAñoBase!$R277)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O277+ProyDda!L$24*DdaAñoBase!$P277+ProyDda!L$25*DdaAñoBase!$Q277+ProyDda!L$26*DdaAñoBase!$R277)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O277+ProyDda!M$24*DdaAñoBase!$P277+ProyDda!M$25*DdaAñoBase!$Q277+ProyDda!M$26*DdaAñoBase!$R277)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O277+ProyDda!N$24*DdaAñoBase!$P277+ProyDda!N$25*DdaAñoBase!$Q277+ProyDda!N$26*DdaAñoBase!$R277)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R277","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R277","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R277","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R277","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R277","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U280:X280,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A278","v":"X2D_2 Regular"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O278+ProyDda!J$24*DdaAñoBase!$P278+ProyDda!J$25*DdaAñoBase!$Q278+ProyDda!J$26*DdaAñoBase!$R278)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O278+ProyDda!K$24*DdaAñoBase!$P278+ProyDda!K$25*DdaAñoBase!$Q278+ProyDda!K$26*DdaAñoBase!$R278)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O278+ProyDda!L$24*DdaAñoBase!$P278+ProyDda!L$25*DdaAñoBase!$Q278+ProyDda!L$26*DdaAñoBase!$R278)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O278+ProyDda!M$24*DdaAñoBase!$P278+ProyDda!M$25*DdaAñoBase!$Q278+ProyDda!M$26*DdaAñoBase!$R278)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O278+ProyDda!N$24*DdaAñoBase!$P278+ProyDda!N$25*DdaAñoBase!$Q278+ProyDda!N$26*DdaAñoBase!$R278)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R278","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R278","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R278","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R278","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R278","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U281:X281,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A279","v":"X2D_2 Agro"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O279+ProyDda!J$24*DdaAñoBase!$P279+ProyDda!J$25*DdaAñoBase!$Q279+ProyDda!J$26*DdaAñoBase!$R279)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O279+ProyDda!K$24*DdaAñoBase!$P279+ProyDda!K$25*DdaAñoBase!$Q279+ProyDda!K$26*DdaAñoBase!$R279)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O279+ProyDda!L$24*DdaAñoBase!$P279+ProyDda!L$25*DdaAñoBase!$Q279+ProyDda!L$26*DdaAñoBase!$R279)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O279+ProyDda!M$24*DdaAñoBase!$P279+ProyDda!M$25*DdaAñoBase!$Q279+ProyDda!M$26*DdaAñoBase!$R279)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O279+ProyDda!N$24*DdaAñoBase!$P279+ProyDda!N$25*DdaAñoBase!$Q279+ProyDda!N$26*DdaAñoBase!$R279)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R279","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R279","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R279","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R279","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R279","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U282:X282,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A280","v":"X2D_2 Jub. 1"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O280+ProyDda!J$24*DdaAñoBase!$P280+ProyDda!J$25*DdaAñoBase!$Q280+ProyDda!J$26*DdaAñoBase!$R280)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O280+ProyDda!K$24*DdaAñoBase!$P280+ProyDda!K$25*DdaAñoBase!$Q280+ProyDda!K$26*DdaAñoBase!$R280)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O280+ProyDda!L$24*DdaAñoBase!$P280+ProyDda!L$25*DdaAñoBase!$Q280+ProyDda!L$26*DdaAñoBase!$R280)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O280+ProyDda!M$24*DdaAñoBase!$P280+ProyDda!M$25*DdaAñoBase!$Q280+ProyDda!M$26*DdaAñoBase!$R280)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O280+ProyDda!N$24*DdaAñoBase!$P280+ProyDda!N$25*DdaAñoBase!$Q280+ProyDda!N$26*DdaAñoBase!$R280)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R280","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R280","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R280","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R280","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R280","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U283:X283,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A281","v":"X2D_2 Jub. 2"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O281+ProyDda!J$24*DdaAñoBase!$P281+ProyDda!J$25*DdaAñoBase!$Q281+ProyDda!J$26*DdaAñoBase!$R281)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O281+ProyDda!K$24*DdaAñoBase!$P281+ProyDda!K$25*DdaAñoBase!$Q281+ProyDda!K$26*DdaAñoBase!$R281)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O281+ProyDda!L$24*DdaAñoBase!$P281+ProyDda!L$25*DdaAñoBase!$Q281+ProyDda!L$26*DdaAñoBase!$R281)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O281+ProyDda!M$24*DdaAñoBase!$P281+ProyDda!M$25*DdaAñoBase!$Q281+ProyDda!M$26*DdaAñoBase!$R281)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O281+ProyDda!N$24*DdaAñoBase!$P281+ProyDda!N$25*DdaAñoBase!$Q281+ProyDda!N$26*DdaAñoBase!$R281)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R281","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R281","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R281","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R281","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R281","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U284:X284,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A282","v":"X2D_2 Político"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O282+ProyDda!J$24*DdaAñoBase!$P282+ProyDda!J$25*DdaAñoBase!$Q282+ProyDda!J$26*DdaAñoBase!$R282)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O282+ProyDda!K$24*DdaAñoBase!$P282+ProyDda!K$25*DdaAñoBase!$Q282+ProyDda!K$26*DdaAñoBase!$R282)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O282+ProyDda!L$24*DdaAñoBase!$P282+ProyDda!L$25*DdaAñoBase!$Q282+ProyDda!L$26*DdaAñoBase!$R282)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O282+ProyDda!M$24*DdaAñoBase!$P282+ProyDda!M$25*DdaAñoBase!$Q282+ProyDda!M$26*DdaAñoBase!$R282)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O282+ProyDda!N$24*DdaAñoBase!$P282+ProyDda!N$25*DdaAñoBase!$Q282+ProyDda!N$26*DdaAñoBase!$R282)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R282","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R282","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R282","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R282","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R282","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U285:X285,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A283","v":"X2D_2 x1"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O283+ProyDda!J$24*DdaAñoBase!$P283+ProyDda!J$25*DdaAñoBase!$Q283+ProyDda!J$26*DdaAñoBase!$R283)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O283+ProyDda!K$24*DdaAñoBase!$P283+ProyDda!K$25*DdaAñoBase!$Q283+ProyDda!K$26*DdaAñoBase!$R283)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O283+ProyDda!L$24*DdaAñoBase!$P283+ProyDda!L$25*DdaAñoBase!$Q283+ProyDda!L$26*DdaAñoBase!$R283)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O283+ProyDda!M$24*DdaAñoBase!$P283+ProyDda!M$25*DdaAñoBase!$Q283+ProyDda!M$26*DdaAñoBase!$R283)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O283+ProyDda!N$24*DdaAñoBase!$P283+ProyDda!N$25*DdaAñoBase!$Q283+ProyDda!N$26*DdaAñoBase!$R283)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R283","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R283","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R283","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R283","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R283","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U286:X286,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A284","v":"X2D_2 x2"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O284+ProyDda!J$24*DdaAñoBase!$P284+ProyDda!J$25*DdaAñoBase!$Q284+ProyDda!J$26*DdaAñoBase!$R284)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O284+ProyDda!K$24*DdaAñoBase!$P284+ProyDda!K$25*DdaAñoBase!$Q284+ProyDda!K$26*DdaAñoBase!$R284)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O284+ProyDda!L$24*DdaAñoBase!$P284+ProyDda!L$25*DdaAñoBase!$Q284+ProyDda!L$26*DdaAñoBase!$R284)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O284+ProyDda!M$24*DdaAñoBase!$P284+ProyDda!M$25*DdaAñoBase!$Q284+ProyDda!M$26*DdaAñoBase!$R284)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O284+ProyDda!N$24*DdaAñoBase!$P284+ProyDda!N$25*DdaAñoBase!$Q284+ProyDda!N$26*DdaAñoBase!$R284)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R284","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R284","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R284","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R284","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R284","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U287:X287,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A285","v":"X2D_2 Discap."},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O285+ProyDda!J$24*DdaAñoBase!$P285+ProyDda!J$25*DdaAñoBase!$Q285+ProyDda!J$26*DdaAñoBase!$R285)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O285+ProyDda!K$24*DdaAñoBase!$P285+ProyDda!K$25*DdaAñoBase!$Q285+ProyDda!K$26*DdaAñoBase!$R285)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O285+ProyDda!L$24*DdaAñoBase!$P285+ProyDda!L$25*DdaAñoBase!$Q285+ProyDda!L$26*DdaAñoBase!$R285)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O285+ProyDda!M$24*DdaAñoBase!$P285+ProyDda!M$25*DdaAñoBase!$Q285+ProyDda!M$26*DdaAñoBase!$R285)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O285+ProyDda!N$24*DdaAñoBase!$P285+ProyDda!N$25*DdaAñoBase!$Q285+ProyDda!N$26*DdaAñoBase!$R285)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R285","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R285","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R285","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R285","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R285","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U288:X288,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A286","v":"X2D_2 Discapacitados 601-más"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O286+ProyDda!J$24*DdaAñoBase!$P286+ProyDda!J$25*DdaAñoBase!$Q286+ProyDda!J$26*DdaAñoBase!$R286)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O286+ProyDda!K$24*DdaAñoBase!$P286+ProyDda!K$25*DdaAñoBase!$Q286+ProyDda!K$26*DdaAñoBase!$R286)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O286+ProyDda!L$24*DdaAñoBase!$P286+ProyDda!L$25*DdaAñoBase!$Q286+ProyDda!L$26*DdaAñoBase!$R286)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O286+ProyDda!M$24*DdaAñoBase!$P286+ProyDda!M$25*DdaAñoBase!$Q286+ProyDda!M$26*DdaAñoBase!$R286)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O286+ProyDda!N$24*DdaAñoBase!$P286+ProyDda!N$25*DdaAñoBase!$Q286+ProyDda!N$26*DdaAñoBase!$R286)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R286","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R286","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R286","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R286","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R286","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U289:X289,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A287","v":"X2D_2 Cruz Roja"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O287+ProyDda!J$24*DdaAñoBase!$P287+ProyDda!J$25*DdaAñoBase!$Q287+ProyDda!J$26*DdaAñoBase!$R287)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O287+ProyDda!K$24*DdaAñoBase!$P287+ProyDda!K$25*DdaAñoBase!$Q287+ProyDda!K$26*DdaAñoBase!$R287)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O287+ProyDda!L$24*DdaAñoBase!$P287+ProyDda!L$25*DdaAñoBase!$Q287+ProyDda!L$26*DdaAñoBase!$R287)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O287+ProyDda!M$24*DdaAñoBase!$P287+ProyDda!M$25*DdaAñoBase!$Q287+ProyDda!M$26*DdaAñoBase!$R287)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O287+ProyDda!N$24*DdaAñoBase!$P287+ProyDda!N$25*DdaAñoBase!$Q287+ProyDda!N$26*DdaAñoBase!$R287)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R287","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R287","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R287","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R287","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R287","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U290:X290,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A288","v":"X2D_3 (30,001-50,000)"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O288+ProyDda!J$24*DdaAñoBase!$P288+ProyDda!J$25*DdaAñoBase!$Q288+ProyDda!J$26*DdaAñoBase!$R288)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O288+ProyDda!K$24*DdaAñoBase!$P288+ProyDda!K$25*DdaAñoBase!$Q288+ProyDda!K$26*DdaAñoBase!$R288)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O288+ProyDda!L$24*DdaAñoBase!$P288+ProyDda!L$25*DdaAñoBase!$Q288+ProyDda!L$26*DdaAñoBase!$R288)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O288+ProyDda!M$24*DdaAñoBase!$P288+ProyDda!M$25*DdaAñoBase!$Q288+ProyDda!M$26*DdaAñoBase!$R288)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O288+ProyDda!N$24*DdaAñoBase!$P288+ProyDda!N$25*DdaAñoBase!$Q288+ProyDda!N$26*DdaAñoBase!$R288)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R288","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R288","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R288","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R288","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R288","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U291:X291,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A289","v":"X2D_3 Regular"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O289+ProyDda!J$24*DdaAñoBase!$P289+ProyDda!J$25*DdaAñoBase!$Q289+ProyDda!J$26*DdaAñoBase!$R289)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O289+ProyDda!K$24*DdaAñoBase!$P289+ProyDda!K$25*DdaAñoBase!$Q289+ProyDda!K$26*DdaAñoBase!$R289)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O289+ProyDda!L$24*DdaAñoBase!$P289+ProyDda!L$25*DdaAñoBase!$Q289+ProyDda!L$26*DdaAñoBase!$R289)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O289+ProyDda!M$24*DdaAñoBase!$P289+ProyDda!M$25*DdaAñoBase!$Q289+ProyDda!M$26*DdaAñoBase!$R289)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O289+ProyDda!N$24*DdaAñoBase!$P289+ProyDda!N$25*DdaAñoBase!$Q289+ProyDda!N$26*DdaAñoBase!$R289)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R289","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R289","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R289","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R289","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R289","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U292:X292,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A290","v":"X2D_3 Agro"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O290+ProyDda!J$24*DdaAñoBase!$P290+ProyDda!J$25*DdaAñoBase!$Q290+ProyDda!J$26*DdaAñoBase!$R290)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O290+ProyDda!K$24*DdaAñoBase!$P290+ProyDda!K$25*DdaAñoBase!$Q290+ProyDda!K$26*DdaAñoBase!$R290)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O290+ProyDda!L$24*DdaAñoBase!$P290+ProyDda!L$25*DdaAñoBase!$Q290+ProyDda!L$26*DdaAñoBase!$R290)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O290+ProyDda!M$24*DdaAñoBase!$P290+ProyDda!M$25*DdaAñoBase!$Q290+ProyDda!M$26*DdaAñoBase!$R290)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O290+ProyDda!N$24*DdaAñoBase!$P290+ProyDda!N$25*DdaAñoBase!$Q290+ProyDda!N$26*DdaAñoBase!$R290)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R290","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R290","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R290","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R290","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R290","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U293:X293,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A291","v":"X2D_3 Jub. 1"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O291+ProyDda!J$24*DdaAñoBase!$P291+ProyDda!J$25*DdaAñoBase!$Q291+ProyDda!J$26*DdaAñoBase!$R291)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O291+ProyDda!K$24*DdaAñoBase!$P291+ProyDda!K$25*DdaAñoBase!$Q291+ProyDda!K$26*DdaAñoBase!$R291)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O291+ProyDda!L$24*DdaAñoBase!$P291+ProyDda!L$25*DdaAñoBase!$Q291+ProyDda!L$26*DdaAñoBase!$R291)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O291+ProyDda!M$24*DdaAñoBase!$P291+ProyDda!M$25*DdaAñoBase!$Q291+ProyDda!M$26*DdaAñoBase!$R291)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O291+ProyDda!N$24*DdaAñoBase!$P291+ProyDda!N$25*DdaAñoBase!$Q291+ProyDda!N$26*DdaAñoBase!$R291)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R291","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R291","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R291","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R291","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R291","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U294:X294,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A292","v":"X2D_3 Jub. 2"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O292+ProyDda!J$24*DdaAñoBase!$P292+ProyDda!J$25*DdaAñoBase!$Q292+ProyDda!J$26*DdaAñoBase!$R292)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O292+ProyDda!K$24*DdaAñoBase!$P292+ProyDda!K$25*DdaAñoBase!$Q292+ProyDda!K$26*DdaAñoBase!$R292)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O292+ProyDda!L$24*DdaAñoBase!$P292+ProyDda!L$25*DdaAñoBase!$Q292+ProyDda!L$26*DdaAñoBase!$R292)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O292+ProyDda!M$24*DdaAñoBase!$P292+ProyDda!M$25*DdaAñoBase!$Q292+ProyDda!M$26*DdaAñoBase!$R292)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O292+ProyDda!N$24*DdaAñoBase!$P292+ProyDda!N$25*DdaAñoBase!$Q292+ProyDda!N$26*DdaAñoBase!$R292)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R292","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R292","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R292","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R292","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R292","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U295:X295,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A293","v":"X2D_3 Político"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O293+ProyDda!J$24*DdaAñoBase!$P293+ProyDda!J$25*DdaAñoBase!$Q293+ProyDda!J$26*DdaAñoBase!$R293)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O293+ProyDda!K$24*DdaAñoBase!$P293+ProyDda!K$25*DdaAñoBase!$Q293+ProyDda!K$26*DdaAñoBase!$R293)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O293+ProyDda!L$24*DdaAñoBase!$P293+ProyDda!L$25*DdaAñoBase!$Q293+ProyDda!L$26*DdaAñoBase!$R293)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O293+ProyDda!M$24*DdaAñoBase!$P293+ProyDda!M$25*DdaAñoBase!$Q293+ProyDda!M$26*DdaAñoBase!$R293)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O293+ProyDda!N$24*DdaAñoBase!$P293+ProyDda!N$25*DdaAñoBase!$Q293+ProyDda!N$26*DdaAñoBase!$R293)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R293","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R293","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R293","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R293","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R293","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U296:X296,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A294","v":"X2D_3 x1"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O294+ProyDda!J$24*DdaAñoBase!$P294+ProyDda!J$25*DdaAñoBase!$Q294+ProyDda!J$26*DdaAñoBase!$R294)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O294+ProyDda!K$24*DdaAñoBase!$P294+ProyDda!K$25*DdaAñoBase!$Q294+ProyDda!K$26*DdaAñoBase!$R294)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O294+ProyDda!L$24*DdaAñoBase!$P294+ProyDda!L$25*DdaAñoBase!$Q294+ProyDda!L$26*DdaAñoBase!$R294)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O294+ProyDda!M$24*DdaAñoBase!$P294+ProyDda!M$25*DdaAñoBase!$Q294+ProyDda!M$26*DdaAñoBase!$R294)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O294+ProyDda!N$24*DdaAñoBase!$P294+ProyDda!N$25*DdaAñoBase!$Q294+ProyDda!N$26*DdaAñoBase!$R294)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R294","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R294","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R294","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R294","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R294","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U297:X297,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A295","v":"X2D_3 x2"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O295+ProyDda!J$24*DdaAñoBase!$P295+ProyDda!J$25*DdaAñoBase!$Q295+ProyDda!J$26*DdaAñoBase!$R295)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O295+ProyDda!K$24*DdaAñoBase!$P295+ProyDda!K$25*DdaAñoBase!$Q295+ProyDda!K$26*DdaAñoBase!$R295)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O295+ProyDda!L$24*DdaAñoBase!$P295+ProyDda!L$25*DdaAñoBase!$Q295+ProyDda!L$26*DdaAñoBase!$R295)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O295+ProyDda!M$24*DdaAñoBase!$P295+ProyDda!M$25*DdaAñoBase!$Q295+ProyDda!M$26*DdaAñoBase!$R295)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O295+ProyDda!N$24*DdaAñoBase!$P295+ProyDda!N$25*DdaAñoBase!$Q295+ProyDda!N$26*DdaAñoBase!$R295)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R295","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R295","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R295","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R295","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R295","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U298:X298,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A296","v":"X2D_3 Discap."},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O296+ProyDda!J$24*DdaAñoBase!$P296+ProyDda!J$25*DdaAñoBase!$Q296+ProyDda!J$26*DdaAñoBase!$R296)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O296+ProyDda!K$24*DdaAñoBase!$P296+ProyDda!K$25*DdaAñoBase!$Q296+ProyDda!K$26*DdaAñoBase!$R296)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O296+ProyDda!L$24*DdaAñoBase!$P296+ProyDda!L$25*DdaAñoBase!$Q296+ProyDda!L$26*DdaAñoBase!$R296)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O296+ProyDda!M$24*DdaAñoBase!$P296+ProyDda!M$25*DdaAñoBase!$Q296+ProyDda!M$26*DdaAñoBase!$R296)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O296+ProyDda!N$24*DdaAñoBase!$P296+ProyDda!N$25*DdaAñoBase!$Q296+ProyDda!N$26*DdaAñoBase!$R296)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R296","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R296","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R296","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R296","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R296","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U299:X299,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A297","v":"X2D_3 Discapacitados 601-más"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O297+ProyDda!J$24*DdaAñoBase!$P297+ProyDda!J$25*DdaAñoBase!$Q297+ProyDda!J$26*DdaAñoBase!$R297)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O297+ProyDda!K$24*DdaAñoBase!$P297+ProyDda!K$25*DdaAñoBase!$Q297+ProyDda!K$26*DdaAñoBase!$R297)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O297+ProyDda!L$24*DdaAñoBase!$P297+ProyDda!L$25*DdaAñoBase!$Q297+ProyDda!L$26*DdaAñoBase!$R297)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O297+ProyDda!M$24*DdaAñoBase!$P297+ProyDda!M$25*DdaAñoBase!$Q297+ProyDda!M$26*DdaAñoBase!$R297)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O297+ProyDda!N$24*DdaAñoBase!$P297+ProyDda!N$25*DdaAñoBase!$Q297+ProyDda!N$26*DdaAñoBase!$R297)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R297","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R297","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R297","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R297","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R297","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U300:X300,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A298","v":"X2D_3 Cruz Roja"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O298+ProyDda!J$24*DdaAñoBase!$P298+ProyDda!J$25*DdaAñoBase!$Q298+ProyDda!J$26*DdaAñoBase!$R298)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O298+ProyDda!K$24*DdaAñoBase!$P298+ProyDda!K$25*DdaAñoBase!$Q298+ProyDda!K$26*DdaAñoBase!$R298)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O298+ProyDda!L$24*DdaAñoBase!$P298+ProyDda!L$25*DdaAñoBase!$Q298+ProyDda!L$26*DdaAñoBase!$R298)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O298+ProyDda!M$24*DdaAñoBase!$P298+ProyDda!M$25*DdaAñoBase!$Q298+ProyDda!M$26*DdaAñoBase!$R298)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O298+ProyDda!N$24*DdaAñoBase!$P298+ProyDda!N$25*DdaAñoBase!$Q298+ProyDda!N$26*DdaAñoBase!$R298)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R298","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R298","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R298","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R298","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R298","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U301:X301,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A299","v":"X2D_4 (50,001-más)"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O299+ProyDda!J$24*DdaAñoBase!$P299+ProyDda!J$25*DdaAñoBase!$Q299+ProyDda!J$26*DdaAñoBase!$R299)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O299+ProyDda!K$24*DdaAñoBase!$P299+ProyDda!K$25*DdaAñoBase!$Q299+ProyDda!K$26*DdaAñoBase!$R299)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O299+ProyDda!L$24*DdaAñoBase!$P299+ProyDda!L$25*DdaAñoBase!$Q299+ProyDda!L$26*DdaAñoBase!$R299)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O299+ProyDda!M$24*DdaAñoBase!$P299+ProyDda!M$25*DdaAñoBase!$Q299+ProyDda!M$26*DdaAñoBase!$R299)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O299+ProyDda!N$24*DdaAñoBase!$P299+ProyDda!N$25*DdaAñoBase!$Q299+ProyDda!N$26*DdaAñoBase!$R299)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R299","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R299","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R299","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R299","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R299","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U302:X302,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A300","v":"X2D_4 Regular"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O300+ProyDda!J$24*DdaAñoBase!$P300+ProyDda!J$25*DdaAñoBase!$Q300+ProyDda!J$26*DdaAñoBase!$R300)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O300+ProyDda!K$24*DdaAñoBase!$P300+ProyDda!K$25*DdaAñoBase!$Q300+ProyDda!K$26*DdaAñoBase!$R300)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O300+ProyDda!L$24*DdaAñoBase!$P300+ProyDda!L$25*DdaAñoBase!$Q300+ProyDda!L$26*DdaAñoBase!$R300)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O300+ProyDda!M$24*DdaAñoBase!$P300+ProyDda!M$25*DdaAñoBase!$Q300+ProyDda!M$26*DdaAñoBase!$R300)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O300+ProyDda!N$24*DdaAñoBase!$P300+ProyDda!N$25*DdaAñoBase!$Q300+ProyDda!N$26*DdaAñoBase!$R300)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R300","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R300","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R300","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R300","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R300","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U303:X303,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A301","v":"X2D_4 Agro"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O301+ProyDda!J$24*DdaAñoBase!$P301+ProyDda!J$25*DdaAñoBase!$Q301+ProyDda!J$26*DdaAñoBase!$R301)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O301+ProyDda!K$24*DdaAñoBase!$P301+ProyDda!K$25*DdaAñoBase!$Q301+ProyDda!K$26*DdaAñoBase!$R301)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O301+ProyDda!L$24*DdaAñoBase!$P301+ProyDda!L$25*DdaAñoBase!$Q301+ProyDda!L$26*DdaAñoBase!$R301)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O301+ProyDda!M$24*DdaAñoBase!$P301+ProyDda!M$25*DdaAñoBase!$Q301+ProyDda!M$26*DdaAñoBase!$R301)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O301+ProyDda!N$24*DdaAñoBase!$P301+ProyDda!N$25*DdaAñoBase!$Q301+ProyDda!N$26*DdaAñoBase!$R301)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R301","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R301","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R301","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R301","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R301","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U304:X304,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A302","v":"X2D_4 Jub. 1"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O302+ProyDda!J$24*DdaAñoBase!$P302+ProyDda!J$25*DdaAñoBase!$Q302+ProyDda!J$26*DdaAñoBase!$R302)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O302+ProyDda!K$24*DdaAñoBase!$P302+ProyDda!K$25*DdaAñoBase!$Q302+ProyDda!K$26*DdaAñoBase!$R302)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O302+ProyDda!L$24*DdaAñoBase!$P302+ProyDda!L$25*DdaAñoBase!$Q302+ProyDda!L$26*DdaAñoBase!$R302)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O302+ProyDda!M$24*DdaAñoBase!$P302+ProyDda!M$25*DdaAñoBase!$Q302+ProyDda!M$26*DdaAñoBase!$R302)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O302+ProyDda!N$24*DdaAñoBase!$P302+ProyDda!N$25*DdaAñoBase!$Q302+ProyDda!N$26*DdaAñoBase!$R302)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R302","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R302","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R302","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R302","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R302","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U305:X305,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A303","v":"X2D_4 Jub. 2"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O303+ProyDda!J$24*DdaAñoBase!$P303+ProyDda!J$25*DdaAñoBase!$Q303+ProyDda!J$26*DdaAñoBase!$R303)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O303+ProyDda!K$24*DdaAñoBase!$P303+ProyDda!K$25*DdaAñoBase!$Q303+ProyDda!K$26*DdaAñoBase!$R303)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O303+ProyDda!L$24*DdaAñoBase!$P303+ProyDda!L$25*DdaAñoBase!$Q303+ProyDda!L$26*DdaAñoBase!$R303)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O303+ProyDda!M$24*DdaAñoBase!$P303+ProyDda!M$25*DdaAñoBase!$Q303+ProyDda!M$26*DdaAñoBase!$R303)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O303+ProyDda!N$24*DdaAñoBase!$P303+ProyDda!N$25*DdaAñoBase!$Q303+ProyDda!N$26*DdaAñoBase!$R303)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R303","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R303","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R303","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R303","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R303","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U306:X306,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A304","v":"X2D_4 Político"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O304+ProyDda!J$24*DdaAñoBase!$P304+ProyDda!J$25*DdaAñoBase!$Q304+ProyDda!J$26*DdaAñoBase!$R304)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O304+ProyDda!K$24*DdaAñoBase!$P304+ProyDda!K$25*DdaAñoBase!$Q304+ProyDda!K$26*DdaAñoBase!$R304)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O304+ProyDda!L$24*DdaAñoBase!$P304+ProyDda!L$25*DdaAñoBase!$Q304+ProyDda!L$26*DdaAñoBase!$R304)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O304+ProyDda!M$24*DdaAñoBase!$P304+ProyDda!M$25*DdaAñoBase!$Q304+ProyDda!M$26*DdaAñoBase!$R304)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O304+ProyDda!N$24*DdaAñoBase!$P304+ProyDda!N$25*DdaAñoBase!$Q304+ProyDda!N$26*DdaAñoBase!$R304)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R304","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R304","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R304","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R304","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R304","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U307:X307,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A305","v":"X2D_4 x1"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O305+ProyDda!J$24*DdaAñoBase!$P305+ProyDda!J$25*DdaAñoBase!$Q305+ProyDda!J$26*DdaAñoBase!$R305)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O305+ProyDda!K$24*DdaAñoBase!$P305+ProyDda!K$25*DdaAñoBase!$Q305+ProyDda!K$26*DdaAñoBase!$R305)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O305+ProyDda!L$24*DdaAñoBase!$P305+ProyDda!L$25*DdaAñoBase!$Q305+ProyDda!L$26*DdaAñoBase!$R305)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O305+ProyDda!M$24*DdaAñoBase!$P305+ProyDda!M$25*DdaAñoBase!$Q305+ProyDda!M$26*DdaAñoBase!$R305)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O305+ProyDda!N$24*DdaAñoBase!$P305+ProyDda!N$25*DdaAñoBase!$Q305+ProyDda!N$26*DdaAñoBase!$R305)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R305","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R305","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R305","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R305","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R305","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U308:X308,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A306","v":"X2D_4 x2"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O306+ProyDda!J$24*DdaAñoBase!$P306+ProyDda!J$25*DdaAñoBase!$Q306+ProyDda!J$26*DdaAñoBase!$R306)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O306+ProyDda!K$24*DdaAñoBase!$P306+ProyDda!K$25*DdaAñoBase!$Q306+ProyDda!K$26*DdaAñoBase!$R306)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O306+ProyDda!L$24*DdaAñoBase!$P306+ProyDda!L$25*DdaAñoBase!$Q306+ProyDda!L$26*DdaAñoBase!$R306)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O306+ProyDda!M$24*DdaAñoBase!$P306+ProyDda!M$25*DdaAñoBase!$Q306+ProyDda!M$26*DdaAñoBase!$R306)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O306+ProyDda!N$24*DdaAñoBase!$P306+ProyDda!N$25*DdaAñoBase!$Q306+ProyDda!N$26*DdaAñoBase!$R306)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R306","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R306","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R306","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R306","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R306","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U309:X309,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A307","v":"X2D_4 Discap."},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O307+ProyDda!J$24*DdaAñoBase!$P307+ProyDda!J$25*DdaAñoBase!$Q307+ProyDda!J$26*DdaAñoBase!$R307)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O307+ProyDda!K$24*DdaAñoBase!$P307+ProyDda!K$25*DdaAñoBase!$Q307+ProyDda!K$26*DdaAñoBase!$R307)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O307+ProyDda!L$24*DdaAñoBase!$P307+ProyDda!L$25*DdaAñoBase!$Q307+ProyDda!L$26*DdaAñoBase!$R307)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O307+ProyDda!M$24*DdaAñoBase!$P307+ProyDda!M$25*DdaAñoBase!$Q307+ProyDda!M$26*DdaAñoBase!$R307)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O307+ProyDda!N$24*DdaAñoBase!$P307+ProyDda!N$25*DdaAñoBase!$Q307+ProyDda!N$26*DdaAñoBase!$R307)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R307","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R307","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R307","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R307","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R307","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U310:X310,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A308","v":"X2D_4 Discapacitados 601-más"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O308+ProyDda!J$24*DdaAñoBase!$P308+ProyDda!J$25*DdaAñoBase!$Q308+ProyDda!J$26*DdaAñoBase!$R308)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O308+ProyDda!K$24*DdaAñoBase!$P308+ProyDda!K$25*DdaAñoBase!$Q308+ProyDda!K$26*DdaAñoBase!$R308)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O308+ProyDda!L$24*DdaAñoBase!$P308+ProyDda!L$25*DdaAñoBase!$Q308+ProyDda!L$26*DdaAñoBase!$R308)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O308+ProyDda!M$24*DdaAñoBase!$P308+ProyDda!M$25*DdaAñoBase!$Q308+ProyDda!M$26*DdaAñoBase!$R308)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O308+ProyDda!N$24*DdaAñoBase!$P308+ProyDda!N$25*DdaAñoBase!$Q308+ProyDda!N$26*DdaAñoBase!$R308)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R308","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R308","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R308","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R308","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R308","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U311:X311,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A309","v":"X2D_4 Cruz Roja"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O309+ProyDda!J$24*DdaAñoBase!$P309+ProyDda!J$25*DdaAñoBase!$Q309+ProyDda!J$26*DdaAñoBase!$R309)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O309+ProyDda!K$24*DdaAñoBase!$P309+ProyDda!K$25*DdaAñoBase!$Q309+ProyDda!K$26*DdaAñoBase!$R309)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O309+ProyDda!L$24*DdaAñoBase!$P309+ProyDda!L$25*DdaAñoBase!$Q309+ProyDda!L$26*DdaAñoBase!$R309)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O309+ProyDda!M$24*DdaAñoBase!$P309+ProyDda!M$25*DdaAñoBase!$Q309+ProyDda!M$26*DdaAñoBase!$R309)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O309+ProyDda!N$24*DdaAñoBase!$P309+ProyDda!N$25*DdaAñoBase!$Q309+ProyDda!N$26*DdaAñoBase!$R309)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R309","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R309","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R309","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R309","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R309","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U312:X312,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A310","v":"X2D_5 (xxx)"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O310+ProyDda!J$24*DdaAñoBase!$P310+ProyDda!J$25*DdaAñoBase!$Q310+ProyDda!J$26*DdaAñoBase!$R310)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O310+ProyDda!K$24*DdaAñoBase!$P310+ProyDda!K$25*DdaAñoBase!$Q310+ProyDda!K$26*DdaAñoBase!$R310)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O310+ProyDda!L$24*DdaAñoBase!$P310+ProyDda!L$25*DdaAñoBase!$Q310+ProyDda!L$26*DdaAñoBase!$R310)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O310+ProyDda!M$24*DdaAñoBase!$P310+ProyDda!M$25*DdaAñoBase!$Q310+ProyDda!M$26*DdaAñoBase!$R310)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O310+ProyDda!N$24*DdaAñoBase!$P310+ProyDda!N$25*DdaAñoBase!$Q310+ProyDda!N$26*DdaAñoBase!$R310)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R310","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R310","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R310","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R310","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R310","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U313:X313,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A311","v":"X2D_5 Regular"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O311+ProyDda!J$24*DdaAñoBase!$P311+ProyDda!J$25*DdaAñoBase!$Q311+ProyDda!J$26*DdaAñoBase!$R311)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O311+ProyDda!K$24*DdaAñoBase!$P311+ProyDda!K$25*DdaAñoBase!$Q311+ProyDda!K$26*DdaAñoBase!$R311)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O311+ProyDda!L$24*DdaAñoBase!$P311+ProyDda!L$25*DdaAñoBase!$Q311+ProyDda!L$26*DdaAñoBase!$R311)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O311+ProyDda!M$24*DdaAñoBase!$P311+ProyDda!M$25*DdaAñoBase!$Q311+ProyDda!M$26*DdaAñoBase!$R311)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O311+ProyDda!N$24*DdaAñoBase!$P311+ProyDda!N$25*DdaAñoBase!$Q311+ProyDda!N$26*DdaAñoBase!$R311)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R311","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R311","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R311","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R311","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R311","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U314:X314,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A312","v":"X2D_5 Agro"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O312+ProyDda!J$24*DdaAñoBase!$P312+ProyDda!J$25*DdaAñoBase!$Q312+ProyDda!J$26*DdaAñoBase!$R312)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O312+ProyDda!K$24*DdaAñoBase!$P312+ProyDda!K$25*DdaAñoBase!$Q312+ProyDda!K$26*DdaAñoBase!$R312)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O312+ProyDda!L$24*DdaAñoBase!$P312+ProyDda!L$25*DdaAñoBase!$Q312+ProyDda!L$26*DdaAñoBase!$R312)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O312+ProyDda!M$24*DdaAñoBase!$P312+ProyDda!M$25*DdaAñoBase!$Q312+ProyDda!M$26*DdaAñoBase!$R312)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O312+ProyDda!N$24*DdaAñoBase!$P312+ProyDda!N$25*DdaAñoBase!$Q312+ProyDda!N$26*DdaAñoBase!$R312)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R312","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R312","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R312","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R312","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R312","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U315:X315,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A313","v":"X2D_5 Jub. 1"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O313+ProyDda!J$24*DdaAñoBase!$P313+ProyDda!J$25*DdaAñoBase!$Q313+ProyDda!J$26*DdaAñoBase!$R313)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O313+ProyDda!K$24*DdaAñoBase!$P313+ProyDda!K$25*DdaAñoBase!$Q313+ProyDda!K$26*DdaAñoBase!$R313)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O313+ProyDda!L$24*DdaAñoBase!$P313+ProyDda!L$25*DdaAñoBase!$Q313+ProyDda!L$26*DdaAñoBase!$R313)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O313+ProyDda!M$24*DdaAñoBase!$P313+ProyDda!M$25*DdaAñoBase!$Q313+ProyDda!M$26*DdaAñoBase!$R313)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O313+ProyDda!N$24*DdaAñoBase!$P313+ProyDda!N$25*DdaAñoBase!$Q313+ProyDda!N$26*DdaAñoBase!$R313)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R313","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R313","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R313","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R313","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R313","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U316:X316,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A314","v":"X2D_5 Jub. 2"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O314+ProyDda!J$24*DdaAñoBase!$P314+ProyDda!J$25*DdaAñoBase!$Q314+ProyDda!J$26*DdaAñoBase!$R314)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O314+ProyDda!K$24*DdaAñoBase!$P314+ProyDda!K$25*DdaAñoBase!$Q314+ProyDda!K$26*DdaAñoBase!$R314)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O314+ProyDda!L$24*DdaAñoBase!$P314+ProyDda!L$25*DdaAñoBase!$Q314+ProyDda!L$26*DdaAñoBase!$R314)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O314+ProyDda!M$24*DdaAñoBase!$P314+ProyDda!M$25*DdaAñoBase!$Q314+ProyDda!M$26*DdaAñoBase!$R314)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O314+ProyDda!N$24*DdaAñoBase!$P314+ProyDda!N$25*DdaAñoBase!$Q314+ProyDda!N$26*DdaAñoBase!$R314)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R314","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R314","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R314","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R314","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R314","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U317:X317,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A315","v":"X2D_5 Político"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O315+ProyDda!J$24*DdaAñoBase!$P315+ProyDda!J$25*DdaAñoBase!$Q315+ProyDda!J$26*DdaAñoBase!$R315)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O315+ProyDda!K$24*DdaAñoBase!$P315+ProyDda!K$25*DdaAñoBase!$Q315+ProyDda!K$26*DdaAñoBase!$R315)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O315+ProyDda!L$24*DdaAñoBase!$P315+ProyDda!L$25*DdaAñoBase!$Q315+ProyDda!L$26*DdaAñoBase!$R315)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O315+ProyDda!M$24*DdaAñoBase!$P315+ProyDda!M$25*DdaAñoBase!$Q315+ProyDda!M$26*DdaAñoBase!$R315)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O315+ProyDda!N$24*DdaAñoBase!$P315+ProyDda!N$25*DdaAñoBase!$Q315+ProyDda!N$26*DdaAñoBase!$R315)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R315","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R315","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R315","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R315","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R315","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U318:X318,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A316","v":"X2D_5 x1"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O316+ProyDda!J$24*DdaAñoBase!$P316+ProyDda!J$25*DdaAñoBase!$Q316+ProyDda!J$26*DdaAñoBase!$R316)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O316+ProyDda!K$24*DdaAñoBase!$P316+ProyDda!K$25*DdaAñoBase!$Q316+ProyDda!K$26*DdaAñoBase!$R316)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O316+ProyDda!L$24*DdaAñoBase!$P316+ProyDda!L$25*DdaAñoBase!$Q316+ProyDda!L$26*DdaAñoBase!$R316)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O316+ProyDda!M$24*DdaAñoBase!$P316+ProyDda!M$25*DdaAñoBase!$Q316+ProyDda!M$26*DdaAñoBase!$R316)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O316+ProyDda!N$24*DdaAñoBase!$P316+ProyDda!N$25*DdaAñoBase!$Q316+ProyDda!N$26*DdaAñoBase!$R316)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R316","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R316","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R316","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R316","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R316","v":0},null,{"$f":"+H319-N319","v":0},{"$f":"+I319-O319","v":0},{"$f":"+J319-P319","v":0},{"$f":"+K319-Q319","v":0},{"$f":"+L319-R319","v":0},{"$f":"+SUMPRODUCT(U319:X319,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+MAX(I319-AVERAGE(H319,G319),0)","v":0},{"$f":"+MAX(J319-I319,0)","v":0},{"$f":"+MAX(K319-J319,0)","v":0},{"$f":"+MAX(L319-K319,0)","v":0}]
[{"$f":"+DdaAñoBase!A317","v":"X2D_5 x2"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O317+ProyDda!J$24*DdaAñoBase!$P317+ProyDda!J$25*DdaAñoBase!$Q317+ProyDda!J$26*DdaAñoBase!$R317)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O317+ProyDda!K$24*DdaAñoBase!$P317+ProyDda!K$25*DdaAñoBase!$Q317+ProyDda!K$26*DdaAñoBase!$R317)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O317+ProyDda!L$24*DdaAñoBase!$P317+ProyDda!L$25*DdaAñoBase!$Q317+ProyDda!L$26*DdaAñoBase!$R317)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O317+ProyDda!M$24*DdaAñoBase!$P317+ProyDda!M$25*DdaAñoBase!$Q317+ProyDda!M$26*DdaAñoBase!$R317)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O317+ProyDda!N$24*DdaAñoBase!$P317+ProyDda!N$25*DdaAñoBase!$Q317+ProyDda!N$26*DdaAñoBase!$R317)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R317","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R317","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R317","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R317","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R317","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U320:X320,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A318","v":"X2D_5 Discap."},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O318+ProyDda!J$24*DdaAñoBase!$P318+ProyDda!J$25*DdaAñoBase!$Q318+ProyDda!J$26*DdaAñoBase!$R318)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O318+ProyDda!K$24*DdaAñoBase!$P318+ProyDda!K$25*DdaAñoBase!$Q318+ProyDda!K$26*DdaAñoBase!$R318)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O318+ProyDda!L$24*DdaAñoBase!$P318+ProyDda!L$25*DdaAñoBase!$Q318+ProyDda!L$26*DdaAñoBase!$R318)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O318+ProyDda!M$24*DdaAñoBase!$P318+ProyDda!M$25*DdaAñoBase!$Q318+ProyDda!M$26*DdaAñoBase!$R318)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O318+ProyDda!N$24*DdaAñoBase!$P318+ProyDda!N$25*DdaAñoBase!$Q318+ProyDda!N$26*DdaAñoBase!$R318)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R318","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R318","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R318","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R318","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R318","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U321:X321,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A319","v":"X2D_5 Discapacitados 601-más"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O319+ProyDda!J$24*DdaAñoBase!$P319+ProyDda!J$25*DdaAñoBase!$Q319+ProyDda!J$26*DdaAñoBase!$R319)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O319+ProyDda!K$24*DdaAñoBase!$P319+ProyDda!K$25*DdaAñoBase!$Q319+ProyDda!K$26*DdaAñoBase!$R319)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O319+ProyDda!L$24*DdaAñoBase!$P319+ProyDda!L$25*DdaAñoBase!$Q319+ProyDda!L$26*DdaAñoBase!$R319)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O319+ProyDda!M$24*DdaAñoBase!$P319+ProyDda!M$25*DdaAñoBase!$Q319+ProyDda!M$26*DdaAñoBase!$R319)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O319+ProyDda!N$24*DdaAñoBase!$P319+ProyDda!N$25*DdaAñoBase!$Q319+ProyDda!N$26*DdaAñoBase!$R319)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R319","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R319","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R319","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R319","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R319","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U322:X322,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A320","v":"X2D_5 Cruz Roja"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O320+ProyDda!J$24*DdaAñoBase!$P320+ProyDda!J$25*DdaAñoBase!$Q320+ProyDda!J$26*DdaAñoBase!$R320)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O320+ProyDda!K$24*DdaAñoBase!$P320+ProyDda!K$25*DdaAñoBase!$Q320+ProyDda!K$26*DdaAñoBase!$R320)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O320+ProyDda!L$24*DdaAñoBase!$P320+ProyDda!L$25*DdaAñoBase!$Q320+ProyDda!L$26*DdaAñoBase!$R320)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O320+ProyDda!M$24*DdaAñoBase!$P320+ProyDda!M$25*DdaAñoBase!$Q320+ProyDda!M$26*DdaAñoBase!$R320)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O320+ProyDda!N$24*DdaAñoBase!$P320+ProyDda!N$25*DdaAñoBase!$Q320+ProyDda!N$26*DdaAñoBase!$R320)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R320","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R320","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R320","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R320","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R320","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U323:X323,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A321","v":"X3D"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O321+ProyDda!J$24*DdaAñoBase!$P321+ProyDda!J$25*DdaAñoBase!$Q321+ProyDda!J$26*DdaAñoBase!$R321)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O321+ProyDda!K$24*DdaAñoBase!$P321+ProyDda!K$25*DdaAñoBase!$Q321+ProyDda!K$26*DdaAñoBase!$R321)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O321+ProyDda!L$24*DdaAñoBase!$P321+ProyDda!L$25*DdaAñoBase!$Q321+ProyDda!L$26*DdaAñoBase!$R321)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O321+ProyDda!M$24*DdaAñoBase!$P321+ProyDda!M$25*DdaAñoBase!$Q321+ProyDda!M$26*DdaAñoBase!$R321)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O321+ProyDda!N$24*DdaAñoBase!$P321+ProyDda!N$25*DdaAñoBase!$Q321+ProyDda!N$26*DdaAñoBase!$R321)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R321","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R321","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R321","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R321","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R321","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U324:X324,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A322","v":"X3D_1 (0-10,000)"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O322+ProyDda!J$24*DdaAñoBase!$P322+ProyDda!J$25*DdaAñoBase!$Q322+ProyDda!J$26*DdaAñoBase!$R322)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O322+ProyDda!K$24*DdaAñoBase!$P322+ProyDda!K$25*DdaAñoBase!$Q322+ProyDda!K$26*DdaAñoBase!$R322)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O322+ProyDda!L$24*DdaAñoBase!$P322+ProyDda!L$25*DdaAñoBase!$Q322+ProyDda!L$26*DdaAñoBase!$R322)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O322+ProyDda!M$24*DdaAñoBase!$P322+ProyDda!M$25*DdaAñoBase!$Q322+ProyDda!M$26*DdaAñoBase!$R322)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O322+ProyDda!N$24*DdaAñoBase!$P322+ProyDda!N$25*DdaAñoBase!$Q322+ProyDda!N$26*DdaAñoBase!$R322)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R322","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R322","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R322","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R322","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R322","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U325:X325,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A323","v":"X3D_1 Regular"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O323+ProyDda!J$24*DdaAñoBase!$P323+ProyDda!J$25*DdaAñoBase!$Q323+ProyDda!J$26*DdaAñoBase!$R323)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O323+ProyDda!K$24*DdaAñoBase!$P323+ProyDda!K$25*DdaAñoBase!$Q323+ProyDda!K$26*DdaAñoBase!$R323)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O323+ProyDda!L$24*DdaAñoBase!$P323+ProyDda!L$25*DdaAñoBase!$Q323+ProyDda!L$26*DdaAñoBase!$R323)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O323+ProyDda!M$24*DdaAñoBase!$P323+ProyDda!M$25*DdaAñoBase!$Q323+ProyDda!M$26*DdaAñoBase!$R323)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O323+ProyDda!N$24*DdaAñoBase!$P323+ProyDda!N$25*DdaAñoBase!$Q323+ProyDda!N$26*DdaAñoBase!$R323)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R323","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R323","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R323","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R323","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R323","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U326:X326,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A324","v":"X3D_1 Agro"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O324+ProyDda!J$24*DdaAñoBase!$P324+ProyDda!J$25*DdaAñoBase!$Q324+ProyDda!J$26*DdaAñoBase!$R324)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O324+ProyDda!K$24*DdaAñoBase!$P324+ProyDda!K$25*DdaAñoBase!$Q324+ProyDda!K$26*DdaAñoBase!$R324)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O324+ProyDda!L$24*DdaAñoBase!$P324+ProyDda!L$25*DdaAñoBase!$Q324+ProyDda!L$26*DdaAñoBase!$R324)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O324+ProyDda!M$24*DdaAñoBase!$P324+ProyDda!M$25*DdaAñoBase!$Q324+ProyDda!M$26*DdaAñoBase!$R324)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O324+ProyDda!N$24*DdaAñoBase!$P324+ProyDda!N$25*DdaAñoBase!$Q324+ProyDda!N$26*DdaAñoBase!$R324)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R324","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R324","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R324","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R324","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R324","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U327:X327,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A325","v":"X3D_1 Jub. 1"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O325+ProyDda!J$24*DdaAñoBase!$P325+ProyDda!J$25*DdaAñoBase!$Q325+ProyDda!J$26*DdaAñoBase!$R325)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O325+ProyDda!K$24*DdaAñoBase!$P325+ProyDda!K$25*DdaAñoBase!$Q325+ProyDda!K$26*DdaAñoBase!$R325)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O325+ProyDda!L$24*DdaAñoBase!$P325+ProyDda!L$25*DdaAñoBase!$Q325+ProyDda!L$26*DdaAñoBase!$R325)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O325+ProyDda!M$24*DdaAñoBase!$P325+ProyDda!M$25*DdaAñoBase!$Q325+ProyDda!M$26*DdaAñoBase!$R325)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O325+ProyDda!N$24*DdaAñoBase!$P325+ProyDda!N$25*DdaAñoBase!$Q325+ProyDda!N$26*DdaAñoBase!$R325)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R325","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R325","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R325","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R325","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R325","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U328:X328,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A326","v":"X3D_1 Jub. 2"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O326+ProyDda!J$24*DdaAñoBase!$P326+ProyDda!J$25*DdaAñoBase!$Q326+ProyDda!J$26*DdaAñoBase!$R326)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O326+ProyDda!K$24*DdaAñoBase!$P326+ProyDda!K$25*DdaAñoBase!$Q326+ProyDda!K$26*DdaAñoBase!$R326)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O326+ProyDda!L$24*DdaAñoBase!$P326+ProyDda!L$25*DdaAñoBase!$Q326+ProyDda!L$26*DdaAñoBase!$R326)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O326+ProyDda!M$24*DdaAñoBase!$P326+ProyDda!M$25*DdaAñoBase!$Q326+ProyDda!M$26*DdaAñoBase!$R326)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O326+ProyDda!N$24*DdaAñoBase!$P326+ProyDda!N$25*DdaAñoBase!$Q326+ProyDda!N$26*DdaAñoBase!$R326)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R326","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R326","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R326","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R326","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R326","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U329:X329,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A327","v":"X3D_1 Político"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O327+ProyDda!J$24*DdaAñoBase!$P327+ProyDda!J$25*DdaAñoBase!$Q327+ProyDda!J$26*DdaAñoBase!$R327)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O327+ProyDda!K$24*DdaAñoBase!$P327+ProyDda!K$25*DdaAñoBase!$Q327+ProyDda!K$26*DdaAñoBase!$R327)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O327+ProyDda!L$24*DdaAñoBase!$P327+ProyDda!L$25*DdaAñoBase!$Q327+ProyDda!L$26*DdaAñoBase!$R327)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O327+ProyDda!M$24*DdaAñoBase!$P327+ProyDda!M$25*DdaAñoBase!$Q327+ProyDda!M$26*DdaAñoBase!$R327)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O327+ProyDda!N$24*DdaAñoBase!$P327+ProyDda!N$25*DdaAñoBase!$Q327+ProyDda!N$26*DdaAñoBase!$R327)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R327","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R327","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R327","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R327","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R327","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U330:X330,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A328","v":"X3D_1 x1"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O328+ProyDda!J$24*DdaAñoBase!$P328+ProyDda!J$25*DdaAñoBase!$Q328+ProyDda!J$26*DdaAñoBase!$R328)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O328+ProyDda!K$24*DdaAñoBase!$P328+ProyDda!K$25*DdaAñoBase!$Q328+ProyDda!K$26*DdaAñoBase!$R328)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O328+ProyDda!L$24*DdaAñoBase!$P328+ProyDda!L$25*DdaAñoBase!$Q328+ProyDda!L$26*DdaAñoBase!$R328)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O328+ProyDda!M$24*DdaAñoBase!$P328+ProyDda!M$25*DdaAñoBase!$Q328+ProyDda!M$26*DdaAñoBase!$R328)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O328+ProyDda!N$24*DdaAñoBase!$P328+ProyDda!N$25*DdaAñoBase!$Q328+ProyDda!N$26*DdaAñoBase!$R328)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R328","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R328","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R328","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R328","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R328","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U331:X331,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A329","v":"X3D_1 x2"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O329+ProyDda!J$24*DdaAñoBase!$P329+ProyDda!J$25*DdaAñoBase!$Q329+ProyDda!J$26*DdaAñoBase!$R329)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O329+ProyDda!K$24*DdaAñoBase!$P329+ProyDda!K$25*DdaAñoBase!$Q329+ProyDda!K$26*DdaAñoBase!$R329)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O329+ProyDda!L$24*DdaAñoBase!$P329+ProyDda!L$25*DdaAñoBase!$Q329+ProyDda!L$26*DdaAñoBase!$R329)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O329+ProyDda!M$24*DdaAñoBase!$P329+ProyDda!M$25*DdaAñoBase!$Q329+ProyDda!M$26*DdaAñoBase!$R329)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O329+ProyDda!N$24*DdaAñoBase!$P329+ProyDda!N$25*DdaAñoBase!$Q329+ProyDda!N$26*DdaAñoBase!$R329)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R329","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R329","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R329","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R329","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R329","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U332:X332,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A330","v":"X3D_1 Discap."},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O330+ProyDda!J$24*DdaAñoBase!$P330+ProyDda!J$25*DdaAñoBase!$Q330+ProyDda!J$26*DdaAñoBase!$R330)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O330+ProyDda!K$24*DdaAñoBase!$P330+ProyDda!K$25*DdaAñoBase!$Q330+ProyDda!K$26*DdaAñoBase!$R330)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O330+ProyDda!L$24*DdaAñoBase!$P330+ProyDda!L$25*DdaAñoBase!$Q330+ProyDda!L$26*DdaAñoBase!$R330)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O330+ProyDda!M$24*DdaAñoBase!$P330+ProyDda!M$25*DdaAñoBase!$Q330+ProyDda!M$26*DdaAñoBase!$R330)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O330+ProyDda!N$24*DdaAñoBase!$P330+ProyDda!N$25*DdaAñoBase!$Q330+ProyDda!N$26*DdaAñoBase!$R330)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R330","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R330","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R330","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R330","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R330","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U333:X333,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A331","v":"X3D_1 Discapacitados 601-más"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O331+ProyDda!J$24*DdaAñoBase!$P331+ProyDda!J$25*DdaAñoBase!$Q331+ProyDda!J$26*DdaAñoBase!$R331)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O331+ProyDda!K$24*DdaAñoBase!$P331+ProyDda!K$25*DdaAñoBase!$Q331+ProyDda!K$26*DdaAñoBase!$R331)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O331+ProyDda!L$24*DdaAñoBase!$P331+ProyDda!L$25*DdaAñoBase!$Q331+ProyDda!L$26*DdaAñoBase!$R331)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O331+ProyDda!M$24*DdaAñoBase!$P331+ProyDda!M$25*DdaAñoBase!$Q331+ProyDda!M$26*DdaAñoBase!$R331)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O331+ProyDda!N$24*DdaAñoBase!$P331+ProyDda!N$25*DdaAñoBase!$Q331+ProyDda!N$26*DdaAñoBase!$R331)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R331","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R331","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R331","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R331","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R331","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U334:X334,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A332","v":"X3D_1 Cruz Roja"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O332+ProyDda!J$24*DdaAñoBase!$P332+ProyDda!J$25*DdaAñoBase!$Q332+ProyDda!J$26*DdaAñoBase!$R332)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O332+ProyDda!K$24*DdaAñoBase!$P332+ProyDda!K$25*DdaAñoBase!$Q332+ProyDda!K$26*DdaAñoBase!$R332)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O332+ProyDda!L$24*DdaAñoBase!$P332+ProyDda!L$25*DdaAñoBase!$Q332+ProyDda!L$26*DdaAñoBase!$R332)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O332+ProyDda!M$24*DdaAñoBase!$P332+ProyDda!M$25*DdaAñoBase!$Q332+ProyDda!M$26*DdaAñoBase!$R332)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O332+ProyDda!N$24*DdaAñoBase!$P332+ProyDda!N$25*DdaAñoBase!$Q332+ProyDda!N$26*DdaAñoBase!$R332)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R332","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R332","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R332","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R332","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R332","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U335:X335,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A333","v":"X3D_2 (10,001-30,000)"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O333+ProyDda!J$24*DdaAñoBase!$P333+ProyDda!J$25*DdaAñoBase!$Q333+ProyDda!J$26*DdaAñoBase!$R333)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O333+ProyDda!K$24*DdaAñoBase!$P333+ProyDda!K$25*DdaAñoBase!$Q333+ProyDda!K$26*DdaAñoBase!$R333)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O333+ProyDda!L$24*DdaAñoBase!$P333+ProyDda!L$25*DdaAñoBase!$Q333+ProyDda!L$26*DdaAñoBase!$R333)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O333+ProyDda!M$24*DdaAñoBase!$P333+ProyDda!M$25*DdaAñoBase!$Q333+ProyDda!M$26*DdaAñoBase!$R333)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O333+ProyDda!N$24*DdaAñoBase!$P333+ProyDda!N$25*DdaAñoBase!$Q333+ProyDda!N$26*DdaAñoBase!$R333)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R333","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R333","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R333","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R333","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R333","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U336:X336,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A334","v":"X3D_2 Regular"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O334+ProyDda!J$24*DdaAñoBase!$P334+ProyDda!J$25*DdaAñoBase!$Q334+ProyDda!J$26*DdaAñoBase!$R334)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O334+ProyDda!K$24*DdaAñoBase!$P334+ProyDda!K$25*DdaAñoBase!$Q334+ProyDda!K$26*DdaAñoBase!$R334)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O334+ProyDda!L$24*DdaAñoBase!$P334+ProyDda!L$25*DdaAñoBase!$Q334+ProyDda!L$26*DdaAñoBase!$R334)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O334+ProyDda!M$24*DdaAñoBase!$P334+ProyDda!M$25*DdaAñoBase!$Q334+ProyDda!M$26*DdaAñoBase!$R334)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O334+ProyDda!N$24*DdaAñoBase!$P334+ProyDda!N$25*DdaAñoBase!$Q334+ProyDda!N$26*DdaAñoBase!$R334)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R334","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R334","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R334","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R334","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R334","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U337:X337,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A335","v":"X3D_2 Agro"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O335+ProyDda!J$24*DdaAñoBase!$P335+ProyDda!J$25*DdaAñoBase!$Q335+ProyDda!J$26*DdaAñoBase!$R335)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O335+ProyDda!K$24*DdaAñoBase!$P335+ProyDda!K$25*DdaAñoBase!$Q335+ProyDda!K$26*DdaAñoBase!$R335)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O335+ProyDda!L$24*DdaAñoBase!$P335+ProyDda!L$25*DdaAñoBase!$Q335+ProyDda!L$26*DdaAñoBase!$R335)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O335+ProyDda!M$24*DdaAñoBase!$P335+ProyDda!M$25*DdaAñoBase!$Q335+ProyDda!M$26*DdaAñoBase!$R335)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O335+ProyDda!N$24*DdaAñoBase!$P335+ProyDda!N$25*DdaAñoBase!$Q335+ProyDda!N$26*DdaAñoBase!$R335)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R335","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R335","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R335","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R335","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R335","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U338:X338,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A336","v":"X3D_2 Jub. 1"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O336+ProyDda!J$24*DdaAñoBase!$P336+ProyDda!J$25*DdaAñoBase!$Q336+ProyDda!J$26*DdaAñoBase!$R336)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O336+ProyDda!K$24*DdaAñoBase!$P336+ProyDda!K$25*DdaAñoBase!$Q336+ProyDda!K$26*DdaAñoBase!$R336)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O336+ProyDda!L$24*DdaAñoBase!$P336+ProyDda!L$25*DdaAñoBase!$Q336+ProyDda!L$26*DdaAñoBase!$R336)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O336+ProyDda!M$24*DdaAñoBase!$P336+ProyDda!M$25*DdaAñoBase!$Q336+ProyDda!M$26*DdaAñoBase!$R336)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O336+ProyDda!N$24*DdaAñoBase!$P336+ProyDda!N$25*DdaAñoBase!$Q336+ProyDda!N$26*DdaAñoBase!$R336)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R336","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R336","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R336","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R336","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R336","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U339:X339,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A337","v":"X3D_2 Jub. 2"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O337+ProyDda!J$24*DdaAñoBase!$P337+ProyDda!J$25*DdaAñoBase!$Q337+ProyDda!J$26*DdaAñoBase!$R337)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O337+ProyDda!K$24*DdaAñoBase!$P337+ProyDda!K$25*DdaAñoBase!$Q337+ProyDda!K$26*DdaAñoBase!$R337)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O337+ProyDda!L$24*DdaAñoBase!$P337+ProyDda!L$25*DdaAñoBase!$Q337+ProyDda!L$26*DdaAñoBase!$R337)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O337+ProyDda!M$24*DdaAñoBase!$P337+ProyDda!M$25*DdaAñoBase!$Q337+ProyDda!M$26*DdaAñoBase!$R337)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O337+ProyDda!N$24*DdaAñoBase!$P337+ProyDda!N$25*DdaAñoBase!$Q337+ProyDda!N$26*DdaAñoBase!$R337)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R337","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R337","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R337","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R337","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R337","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U340:X340,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A338","v":"X3D_2 Político"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O338+ProyDda!J$24*DdaAñoBase!$P338+ProyDda!J$25*DdaAñoBase!$Q338+ProyDda!J$26*DdaAñoBase!$R338)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O338+ProyDda!K$24*DdaAñoBase!$P338+ProyDda!K$25*DdaAñoBase!$Q338+ProyDda!K$26*DdaAñoBase!$R338)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O338+ProyDda!L$24*DdaAñoBase!$P338+ProyDda!L$25*DdaAñoBase!$Q338+ProyDda!L$26*DdaAñoBase!$R338)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O338+ProyDda!M$24*DdaAñoBase!$P338+ProyDda!M$25*DdaAñoBase!$Q338+ProyDda!M$26*DdaAñoBase!$R338)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O338+ProyDda!N$24*DdaAñoBase!$P338+ProyDda!N$25*DdaAñoBase!$Q338+ProyDda!N$26*DdaAñoBase!$R338)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R338","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R338","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R338","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R338","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R338","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U341:X341,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A339","v":"X3D_2 x1"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O339+ProyDda!J$24*DdaAñoBase!$P339+ProyDda!J$25*DdaAñoBase!$Q339+ProyDda!J$26*DdaAñoBase!$R339)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O339+ProyDda!K$24*DdaAñoBase!$P339+ProyDda!K$25*DdaAñoBase!$Q339+ProyDda!K$26*DdaAñoBase!$R339)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O339+ProyDda!L$24*DdaAñoBase!$P339+ProyDda!L$25*DdaAñoBase!$Q339+ProyDda!L$26*DdaAñoBase!$R339)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O339+ProyDda!M$24*DdaAñoBase!$P339+ProyDda!M$25*DdaAñoBase!$Q339+ProyDda!M$26*DdaAñoBase!$R339)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O339+ProyDda!N$24*DdaAñoBase!$P339+ProyDda!N$25*DdaAñoBase!$Q339+ProyDda!N$26*DdaAñoBase!$R339)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R339","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R339","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R339","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R339","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R339","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U342:X342,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A340","v":"X3D_2 x2"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O340+ProyDda!J$24*DdaAñoBase!$P340+ProyDda!J$25*DdaAñoBase!$Q340+ProyDda!J$26*DdaAñoBase!$R340)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O340+ProyDda!K$24*DdaAñoBase!$P340+ProyDda!K$25*DdaAñoBase!$Q340+ProyDda!K$26*DdaAñoBase!$R340)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O340+ProyDda!L$24*DdaAñoBase!$P340+ProyDda!L$25*DdaAñoBase!$Q340+ProyDda!L$26*DdaAñoBase!$R340)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O340+ProyDda!M$24*DdaAñoBase!$P340+ProyDda!M$25*DdaAñoBase!$Q340+ProyDda!M$26*DdaAñoBase!$R340)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O340+ProyDda!N$24*DdaAñoBase!$P340+ProyDda!N$25*DdaAñoBase!$Q340+ProyDda!N$26*DdaAñoBase!$R340)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R340","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R340","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R340","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R340","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R340","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U343:X343,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A341","v":"X3D_2 Discap."},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O341+ProyDda!J$24*DdaAñoBase!$P341+ProyDda!J$25*DdaAñoBase!$Q341+ProyDda!J$26*DdaAñoBase!$R341)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O341+ProyDda!K$24*DdaAñoBase!$P341+ProyDda!K$25*DdaAñoBase!$Q341+ProyDda!K$26*DdaAñoBase!$R341)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O341+ProyDda!L$24*DdaAñoBase!$P341+ProyDda!L$25*DdaAñoBase!$Q341+ProyDda!L$26*DdaAñoBase!$R341)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O341+ProyDda!M$24*DdaAñoBase!$P341+ProyDda!M$25*DdaAñoBase!$Q341+ProyDda!M$26*DdaAñoBase!$R341)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O341+ProyDda!N$24*DdaAñoBase!$P341+ProyDda!N$25*DdaAñoBase!$Q341+ProyDda!N$26*DdaAñoBase!$R341)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R341","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R341","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R341","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R341","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R341","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U344:X344,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A342","v":"X3D_2 Discapacitados 601-más"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O342+ProyDda!J$24*DdaAñoBase!$P342+ProyDda!J$25*DdaAñoBase!$Q342+ProyDda!J$26*DdaAñoBase!$R342)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O342+ProyDda!K$24*DdaAñoBase!$P342+ProyDda!K$25*DdaAñoBase!$Q342+ProyDda!K$26*DdaAñoBase!$R342)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O342+ProyDda!L$24*DdaAñoBase!$P342+ProyDda!L$25*DdaAñoBase!$Q342+ProyDda!L$26*DdaAñoBase!$R342)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O342+ProyDda!M$24*DdaAñoBase!$P342+ProyDda!M$25*DdaAñoBase!$Q342+ProyDda!M$26*DdaAñoBase!$R342)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O342+ProyDda!N$24*DdaAñoBase!$P342+ProyDda!N$25*DdaAñoBase!$Q342+ProyDda!N$26*DdaAñoBase!$R342)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R342","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R342","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R342","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R342","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R342","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U345:X345,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A343","v":"X3D_2 Cruz Roja"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O343+ProyDda!J$24*DdaAñoBase!$P343+ProyDda!J$25*DdaAñoBase!$Q343+ProyDda!J$26*DdaAñoBase!$R343)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O343+ProyDda!K$24*DdaAñoBase!$P343+ProyDda!K$25*DdaAñoBase!$Q343+ProyDda!K$26*DdaAñoBase!$R343)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O343+ProyDda!L$24*DdaAñoBase!$P343+ProyDda!L$25*DdaAñoBase!$Q343+ProyDda!L$26*DdaAñoBase!$R343)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O343+ProyDda!M$24*DdaAñoBase!$P343+ProyDda!M$25*DdaAñoBase!$Q343+ProyDda!M$26*DdaAñoBase!$R343)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O343+ProyDda!N$24*DdaAñoBase!$P343+ProyDda!N$25*DdaAñoBase!$Q343+ProyDda!N$26*DdaAñoBase!$R343)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R343","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R343","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R343","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R343","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R343","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U346:X346,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A344","v":"X3D_3 (30,001-50,000)"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O344+ProyDda!J$24*DdaAñoBase!$P344+ProyDda!J$25*DdaAñoBase!$Q344+ProyDda!J$26*DdaAñoBase!$R344)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O344+ProyDda!K$24*DdaAñoBase!$P344+ProyDda!K$25*DdaAñoBase!$Q344+ProyDda!K$26*DdaAñoBase!$R344)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O344+ProyDda!L$24*DdaAñoBase!$P344+ProyDda!L$25*DdaAñoBase!$Q344+ProyDda!L$26*DdaAñoBase!$R344)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O344+ProyDda!M$24*DdaAñoBase!$P344+ProyDda!M$25*DdaAñoBase!$Q344+ProyDda!M$26*DdaAñoBase!$R344)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O344+ProyDda!N$24*DdaAñoBase!$P344+ProyDda!N$25*DdaAñoBase!$Q344+ProyDda!N$26*DdaAñoBase!$R344)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R344","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R344","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R344","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R344","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R344","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U347:X347,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A345","v":"X3D_3 Regular"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O345+ProyDda!J$24*DdaAñoBase!$P345+ProyDda!J$25*DdaAñoBase!$Q345+ProyDda!J$26*DdaAñoBase!$R345)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O345+ProyDda!K$24*DdaAñoBase!$P345+ProyDda!K$25*DdaAñoBase!$Q345+ProyDda!K$26*DdaAñoBase!$R345)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O345+ProyDda!L$24*DdaAñoBase!$P345+ProyDda!L$25*DdaAñoBase!$Q345+ProyDda!L$26*DdaAñoBase!$R345)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O345+ProyDda!M$24*DdaAñoBase!$P345+ProyDda!M$25*DdaAñoBase!$Q345+ProyDda!M$26*DdaAñoBase!$R345)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O345+ProyDda!N$24*DdaAñoBase!$P345+ProyDda!N$25*DdaAñoBase!$Q345+ProyDda!N$26*DdaAñoBase!$R345)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R345","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R345","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R345","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R345","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R345","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U348:X348,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A346","v":"X3D_3 Agro"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O346+ProyDda!J$24*DdaAñoBase!$P346+ProyDda!J$25*DdaAñoBase!$Q346+ProyDda!J$26*DdaAñoBase!$R346)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O346+ProyDda!K$24*DdaAñoBase!$P346+ProyDda!K$25*DdaAñoBase!$Q346+ProyDda!K$26*DdaAñoBase!$R346)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O346+ProyDda!L$24*DdaAñoBase!$P346+ProyDda!L$25*DdaAñoBase!$Q346+ProyDda!L$26*DdaAñoBase!$R346)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O346+ProyDda!M$24*DdaAñoBase!$P346+ProyDda!M$25*DdaAñoBase!$Q346+ProyDda!M$26*DdaAñoBase!$R346)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O346+ProyDda!N$24*DdaAñoBase!$P346+ProyDda!N$25*DdaAñoBase!$Q346+ProyDda!N$26*DdaAñoBase!$R346)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R346","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R346","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R346","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R346","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R346","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U349:X349,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A347","v":"X3D_3 Jub. 1"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O347+ProyDda!J$24*DdaAñoBase!$P347+ProyDda!J$25*DdaAñoBase!$Q347+ProyDda!J$26*DdaAñoBase!$R347)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O347+ProyDda!K$24*DdaAñoBase!$P347+ProyDda!K$25*DdaAñoBase!$Q347+ProyDda!K$26*DdaAñoBase!$R347)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O347+ProyDda!L$24*DdaAñoBase!$P347+ProyDda!L$25*DdaAñoBase!$Q347+ProyDda!L$26*DdaAñoBase!$R347)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O347+ProyDda!M$24*DdaAñoBase!$P347+ProyDda!M$25*DdaAñoBase!$Q347+ProyDda!M$26*DdaAñoBase!$R347)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O347+ProyDda!N$24*DdaAñoBase!$P347+ProyDda!N$25*DdaAñoBase!$Q347+ProyDda!N$26*DdaAñoBase!$R347)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R347","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R347","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R347","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R347","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R347","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U350:X350,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A348","v":"X3D_3 Jub. 2"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O348+ProyDda!J$24*DdaAñoBase!$P348+ProyDda!J$25*DdaAñoBase!$Q348+ProyDda!J$26*DdaAñoBase!$R348)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O348+ProyDda!K$24*DdaAñoBase!$P348+ProyDda!K$25*DdaAñoBase!$Q348+ProyDda!K$26*DdaAñoBase!$R348)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O348+ProyDda!L$24*DdaAñoBase!$P348+ProyDda!L$25*DdaAñoBase!$Q348+ProyDda!L$26*DdaAñoBase!$R348)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O348+ProyDda!M$24*DdaAñoBase!$P348+ProyDda!M$25*DdaAñoBase!$Q348+ProyDda!M$26*DdaAñoBase!$R348)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O348+ProyDda!N$24*DdaAñoBase!$P348+ProyDda!N$25*DdaAñoBase!$Q348+ProyDda!N$26*DdaAñoBase!$R348)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R348","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R348","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R348","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R348","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R348","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U351:X351,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A349","v":"X3D_3 Político"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O349+ProyDda!J$24*DdaAñoBase!$P349+ProyDda!J$25*DdaAñoBase!$Q349+ProyDda!J$26*DdaAñoBase!$R349)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O349+ProyDda!K$24*DdaAñoBase!$P349+ProyDda!K$25*DdaAñoBase!$Q349+ProyDda!K$26*DdaAñoBase!$R349)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O349+ProyDda!L$24*DdaAñoBase!$P349+ProyDda!L$25*DdaAñoBase!$Q349+ProyDda!L$26*DdaAñoBase!$R349)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O349+ProyDda!M$24*DdaAñoBase!$P349+ProyDda!M$25*DdaAñoBase!$Q349+ProyDda!M$26*DdaAñoBase!$R349)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O349+ProyDda!N$24*DdaAñoBase!$P349+ProyDda!N$25*DdaAñoBase!$Q349+ProyDda!N$26*DdaAñoBase!$R349)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R349","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R349","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R349","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R349","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R349","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U352:X352,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A350","v":"X3D_3 x1"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O350+ProyDda!J$24*DdaAñoBase!$P350+ProyDda!J$25*DdaAñoBase!$Q350+ProyDda!J$26*DdaAñoBase!$R350)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O350+ProyDda!K$24*DdaAñoBase!$P350+ProyDda!K$25*DdaAñoBase!$Q350+ProyDda!K$26*DdaAñoBase!$R350)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O350+ProyDda!L$24*DdaAñoBase!$P350+ProyDda!L$25*DdaAñoBase!$Q350+ProyDda!L$26*DdaAñoBase!$R350)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O350+ProyDda!M$24*DdaAñoBase!$P350+ProyDda!M$25*DdaAñoBase!$Q350+ProyDda!M$26*DdaAñoBase!$R350)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O350+ProyDda!N$24*DdaAñoBase!$P350+ProyDda!N$25*DdaAñoBase!$Q350+ProyDda!N$26*DdaAñoBase!$R350)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R350","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R350","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R350","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R350","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R350","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U353:X353,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A351","v":"X3D_3 x2"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O351+ProyDda!J$24*DdaAñoBase!$P351+ProyDda!J$25*DdaAñoBase!$Q351+ProyDda!J$26*DdaAñoBase!$R351)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O351+ProyDda!K$24*DdaAñoBase!$P351+ProyDda!K$25*DdaAñoBase!$Q351+ProyDda!K$26*DdaAñoBase!$R351)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O351+ProyDda!L$24*DdaAñoBase!$P351+ProyDda!L$25*DdaAñoBase!$Q351+ProyDda!L$26*DdaAñoBase!$R351)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O351+ProyDda!M$24*DdaAñoBase!$P351+ProyDda!M$25*DdaAñoBase!$Q351+ProyDda!M$26*DdaAñoBase!$R351)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O351+ProyDda!N$24*DdaAñoBase!$P351+ProyDda!N$25*DdaAñoBase!$Q351+ProyDda!N$26*DdaAñoBase!$R351)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R351","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R351","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R351","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R351","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R351","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U354:X354,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A352","v":"X3D_3 Discap."},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O352+ProyDda!J$24*DdaAñoBase!$P352+ProyDda!J$25*DdaAñoBase!$Q352+ProyDda!J$26*DdaAñoBase!$R352)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O352+ProyDda!K$24*DdaAñoBase!$P352+ProyDda!K$25*DdaAñoBase!$Q352+ProyDda!K$26*DdaAñoBase!$R352)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O352+ProyDda!L$24*DdaAñoBase!$P352+ProyDda!L$25*DdaAñoBase!$Q352+ProyDda!L$26*DdaAñoBase!$R352)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O352+ProyDda!M$24*DdaAñoBase!$P352+ProyDda!M$25*DdaAñoBase!$Q352+ProyDda!M$26*DdaAñoBase!$R352)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O352+ProyDda!N$24*DdaAñoBase!$P352+ProyDda!N$25*DdaAñoBase!$Q352+ProyDda!N$26*DdaAñoBase!$R352)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R352","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R352","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R352","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R352","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R352","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U355:X355,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A353","v":"X3D_3 Discapacitados 601-más"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O353+ProyDda!J$24*DdaAñoBase!$P353+ProyDda!J$25*DdaAñoBase!$Q353+ProyDda!J$26*DdaAñoBase!$R353)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O353+ProyDda!K$24*DdaAñoBase!$P353+ProyDda!K$25*DdaAñoBase!$Q353+ProyDda!K$26*DdaAñoBase!$R353)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O353+ProyDda!L$24*DdaAñoBase!$P353+ProyDda!L$25*DdaAñoBase!$Q353+ProyDda!L$26*DdaAñoBase!$R353)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O353+ProyDda!M$24*DdaAñoBase!$P353+ProyDda!M$25*DdaAñoBase!$Q353+ProyDda!M$26*DdaAñoBase!$R353)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O353+ProyDda!N$24*DdaAñoBase!$P353+ProyDda!N$25*DdaAñoBase!$Q353+ProyDda!N$26*DdaAñoBase!$R353)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R353","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R353","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R353","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R353","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R353","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U356:X356,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A354","v":"X3D_3 Cruz Roja"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O354+ProyDda!J$24*DdaAñoBase!$P354+ProyDda!J$25*DdaAñoBase!$Q354+ProyDda!J$26*DdaAñoBase!$R354)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O354+ProyDda!K$24*DdaAñoBase!$P354+ProyDda!K$25*DdaAñoBase!$Q354+ProyDda!K$26*DdaAñoBase!$R354)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O354+ProyDda!L$24*DdaAñoBase!$P354+ProyDda!L$25*DdaAñoBase!$Q354+ProyDda!L$26*DdaAñoBase!$R354)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O354+ProyDda!M$24*DdaAñoBase!$P354+ProyDda!M$25*DdaAñoBase!$Q354+ProyDda!M$26*DdaAñoBase!$R354)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O354+ProyDda!N$24*DdaAñoBase!$P354+ProyDda!N$25*DdaAñoBase!$Q354+ProyDda!N$26*DdaAñoBase!$R354)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R354","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R354","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R354","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R354","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R354","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U357:X357,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A355","v":"X3D_4 (50,001-más)"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O355+ProyDda!J$24*DdaAñoBase!$P355+ProyDda!J$25*DdaAñoBase!$Q355+ProyDda!J$26*DdaAñoBase!$R355)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O355+ProyDda!K$24*DdaAñoBase!$P355+ProyDda!K$25*DdaAñoBase!$Q355+ProyDda!K$26*DdaAñoBase!$R355)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O355+ProyDda!L$24*DdaAñoBase!$P355+ProyDda!L$25*DdaAñoBase!$Q355+ProyDda!L$26*DdaAñoBase!$R355)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O355+ProyDda!M$24*DdaAñoBase!$P355+ProyDda!M$25*DdaAñoBase!$Q355+ProyDda!M$26*DdaAñoBase!$R355)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O355+ProyDda!N$24*DdaAñoBase!$P355+ProyDda!N$25*DdaAñoBase!$Q355+ProyDda!N$26*DdaAñoBase!$R355)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R355","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R355","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R355","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R355","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R355","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U358:X358,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A356","v":"X3D_4 Regular"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O356+ProyDda!J$24*DdaAñoBase!$P356+ProyDda!J$25*DdaAñoBase!$Q356+ProyDda!J$26*DdaAñoBase!$R356)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O356+ProyDda!K$24*DdaAñoBase!$P356+ProyDda!K$25*DdaAñoBase!$Q356+ProyDda!K$26*DdaAñoBase!$R356)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O356+ProyDda!L$24*DdaAñoBase!$P356+ProyDda!L$25*DdaAñoBase!$Q356+ProyDda!L$26*DdaAñoBase!$R356)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O356+ProyDda!M$24*DdaAñoBase!$P356+ProyDda!M$25*DdaAñoBase!$Q356+ProyDda!M$26*DdaAñoBase!$R356)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O356+ProyDda!N$24*DdaAñoBase!$P356+ProyDda!N$25*DdaAñoBase!$Q356+ProyDda!N$26*DdaAñoBase!$R356)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R356","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R356","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R356","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R356","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R356","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U359:X359,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A357","v":"X3D_4 Agro"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O357+ProyDda!J$24*DdaAñoBase!$P357+ProyDda!J$25*DdaAñoBase!$Q357+ProyDda!J$26*DdaAñoBase!$R357)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O357+ProyDda!K$24*DdaAñoBase!$P357+ProyDda!K$25*DdaAñoBase!$Q357+ProyDda!K$26*DdaAñoBase!$R357)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O357+ProyDda!L$24*DdaAñoBase!$P357+ProyDda!L$25*DdaAñoBase!$Q357+ProyDda!L$26*DdaAñoBase!$R357)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O357+ProyDda!M$24*DdaAñoBase!$P357+ProyDda!M$25*DdaAñoBase!$Q357+ProyDda!M$26*DdaAñoBase!$R357)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O357+ProyDda!N$24*DdaAñoBase!$P357+ProyDda!N$25*DdaAñoBase!$Q357+ProyDda!N$26*DdaAñoBase!$R357)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R357","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R357","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R357","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R357","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R357","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U360:X360,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A358","v":"X3D_4 Jub. 1"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O358+ProyDda!J$24*DdaAñoBase!$P358+ProyDda!J$25*DdaAñoBase!$Q358+ProyDda!J$26*DdaAñoBase!$R358)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O358+ProyDda!K$24*DdaAñoBase!$P358+ProyDda!K$25*DdaAñoBase!$Q358+ProyDda!K$26*DdaAñoBase!$R358)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O358+ProyDda!L$24*DdaAñoBase!$P358+ProyDda!L$25*DdaAñoBase!$Q358+ProyDda!L$26*DdaAñoBase!$R358)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O358+ProyDda!M$24*DdaAñoBase!$P358+ProyDda!M$25*DdaAñoBase!$Q358+ProyDda!M$26*DdaAñoBase!$R358)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O358+ProyDda!N$24*DdaAñoBase!$P358+ProyDda!N$25*DdaAñoBase!$Q358+ProyDda!N$26*DdaAñoBase!$R358)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R358","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R358","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R358","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R358","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R358","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U361:X361,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A359","v":"X3D_4 Jub. 2"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O359+ProyDda!J$24*DdaAñoBase!$P359+ProyDda!J$25*DdaAñoBase!$Q359+ProyDda!J$26*DdaAñoBase!$R359)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O359+ProyDda!K$24*DdaAñoBase!$P359+ProyDda!K$25*DdaAñoBase!$Q359+ProyDda!K$26*DdaAñoBase!$R359)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O359+ProyDda!L$24*DdaAñoBase!$P359+ProyDda!L$25*DdaAñoBase!$Q359+ProyDda!L$26*DdaAñoBase!$R359)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O359+ProyDda!M$24*DdaAñoBase!$P359+ProyDda!M$25*DdaAñoBase!$Q359+ProyDda!M$26*DdaAñoBase!$R359)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O359+ProyDda!N$24*DdaAñoBase!$P359+ProyDda!N$25*DdaAñoBase!$Q359+ProyDda!N$26*DdaAñoBase!$R359)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R359","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R359","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R359","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R359","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R359","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U362:X362,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A360","v":"X3D_4 Político"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O360+ProyDda!J$24*DdaAñoBase!$P360+ProyDda!J$25*DdaAñoBase!$Q360+ProyDda!J$26*DdaAñoBase!$R360)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O360+ProyDda!K$24*DdaAñoBase!$P360+ProyDda!K$25*DdaAñoBase!$Q360+ProyDda!K$26*DdaAñoBase!$R360)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O360+ProyDda!L$24*DdaAñoBase!$P360+ProyDda!L$25*DdaAñoBase!$Q360+ProyDda!L$26*DdaAñoBase!$R360)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O360+ProyDda!M$24*DdaAñoBase!$P360+ProyDda!M$25*DdaAñoBase!$Q360+ProyDda!M$26*DdaAñoBase!$R360)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O360+ProyDda!N$24*DdaAñoBase!$P360+ProyDda!N$25*DdaAñoBase!$Q360+ProyDda!N$26*DdaAñoBase!$R360)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R360","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R360","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R360","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R360","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R360","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U363:X363,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A361","v":"X3D_4 x1"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O361+ProyDda!J$24*DdaAñoBase!$P361+ProyDda!J$25*DdaAñoBase!$Q361+ProyDda!J$26*DdaAñoBase!$R361)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O361+ProyDda!K$24*DdaAñoBase!$P361+ProyDda!K$25*DdaAñoBase!$Q361+ProyDda!K$26*DdaAñoBase!$R361)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O361+ProyDda!L$24*DdaAñoBase!$P361+ProyDda!L$25*DdaAñoBase!$Q361+ProyDda!L$26*DdaAñoBase!$R361)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O361+ProyDda!M$24*DdaAñoBase!$P361+ProyDda!M$25*DdaAñoBase!$Q361+ProyDda!M$26*DdaAñoBase!$R361)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O361+ProyDda!N$24*DdaAñoBase!$P361+ProyDda!N$25*DdaAñoBase!$Q361+ProyDda!N$26*DdaAñoBase!$R361)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R361","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R361","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R361","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R361","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R361","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U364:X364,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A362","v":"X3D_4 x2"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O362+ProyDda!J$24*DdaAñoBase!$P362+ProyDda!J$25*DdaAñoBase!$Q362+ProyDda!J$26*DdaAñoBase!$R362)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O362+ProyDda!K$24*DdaAñoBase!$P362+ProyDda!K$25*DdaAñoBase!$Q362+ProyDda!K$26*DdaAñoBase!$R362)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O362+ProyDda!L$24*DdaAñoBase!$P362+ProyDda!L$25*DdaAñoBase!$Q362+ProyDda!L$26*DdaAñoBase!$R362)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O362+ProyDda!M$24*DdaAñoBase!$P362+ProyDda!M$25*DdaAñoBase!$Q362+ProyDda!M$26*DdaAñoBase!$R362)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O362+ProyDda!N$24*DdaAñoBase!$P362+ProyDda!N$25*DdaAñoBase!$Q362+ProyDda!N$26*DdaAñoBase!$R362)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R362","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R362","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R362","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R362","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R362","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U365:X365,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A363","v":"X3D_4 Discap."},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O363+ProyDda!J$24*DdaAñoBase!$P363+ProyDda!J$25*DdaAñoBase!$Q363+ProyDda!J$26*DdaAñoBase!$R363)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O363+ProyDda!K$24*DdaAñoBase!$P363+ProyDda!K$25*DdaAñoBase!$Q363+ProyDda!K$26*DdaAñoBase!$R363)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O363+ProyDda!L$24*DdaAñoBase!$P363+ProyDda!L$25*DdaAñoBase!$Q363+ProyDda!L$26*DdaAñoBase!$R363)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O363+ProyDda!M$24*DdaAñoBase!$P363+ProyDda!M$25*DdaAñoBase!$Q363+ProyDda!M$26*DdaAñoBase!$R363)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O363+ProyDda!N$24*DdaAñoBase!$P363+ProyDda!N$25*DdaAñoBase!$Q363+ProyDda!N$26*DdaAñoBase!$R363)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R363","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R363","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R363","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R363","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R363","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U366:X366,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A364","v":"X3D_4 Discapacitados 601-más"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O364+ProyDda!J$24*DdaAñoBase!$P364+ProyDda!J$25*DdaAñoBase!$Q364+ProyDda!J$26*DdaAñoBase!$R364)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O364+ProyDda!K$24*DdaAñoBase!$P364+ProyDda!K$25*DdaAñoBase!$Q364+ProyDda!K$26*DdaAñoBase!$R364)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O364+ProyDda!L$24*DdaAñoBase!$P364+ProyDda!L$25*DdaAñoBase!$Q364+ProyDda!L$26*DdaAñoBase!$R364)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O364+ProyDda!M$24*DdaAñoBase!$P364+ProyDda!M$25*DdaAñoBase!$Q364+ProyDda!M$26*DdaAñoBase!$R364)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O364+ProyDda!N$24*DdaAñoBase!$P364+ProyDda!N$25*DdaAñoBase!$Q364+ProyDda!N$26*DdaAñoBase!$R364)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R364","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R364","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R364","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R364","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R364","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U367:X367,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A365","v":"X3D_4 Cruz Roja"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O365+ProyDda!J$24*DdaAñoBase!$P365+ProyDda!J$25*DdaAñoBase!$Q365+ProyDda!J$26*DdaAñoBase!$R365)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O365+ProyDda!K$24*DdaAñoBase!$P365+ProyDda!K$25*DdaAñoBase!$Q365+ProyDda!K$26*DdaAñoBase!$R365)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O365+ProyDda!L$24*DdaAñoBase!$P365+ProyDda!L$25*DdaAñoBase!$Q365+ProyDda!L$26*DdaAñoBase!$R365)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O365+ProyDda!M$24*DdaAñoBase!$P365+ProyDda!M$25*DdaAñoBase!$Q365+ProyDda!M$26*DdaAñoBase!$R365)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O365+ProyDda!N$24*DdaAñoBase!$P365+ProyDda!N$25*DdaAñoBase!$Q365+ProyDda!N$26*DdaAñoBase!$R365)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R365","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R365","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R365","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R365","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R365","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U368:X368,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A366","v":"X3D_5 (xxx)"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O366+ProyDda!J$24*DdaAñoBase!$P366+ProyDda!J$25*DdaAñoBase!$Q366+ProyDda!J$26*DdaAñoBase!$R366)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O366+ProyDda!K$24*DdaAñoBase!$P366+ProyDda!K$25*DdaAñoBase!$Q366+ProyDda!K$26*DdaAñoBase!$R366)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O366+ProyDda!L$24*DdaAñoBase!$P366+ProyDda!L$25*DdaAñoBase!$Q366+ProyDda!L$26*DdaAñoBase!$R366)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O366+ProyDda!M$24*DdaAñoBase!$P366+ProyDda!M$25*DdaAñoBase!$Q366+ProyDda!M$26*DdaAñoBase!$R366)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O366+ProyDda!N$24*DdaAñoBase!$P366+ProyDda!N$25*DdaAñoBase!$Q366+ProyDda!N$26*DdaAñoBase!$R366)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R366","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R366","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R366","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R366","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R366","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U369:X369,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A367","v":"X3D_5 Regular"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O367+ProyDda!J$24*DdaAñoBase!$P367+ProyDda!J$25*DdaAñoBase!$Q367+ProyDda!J$26*DdaAñoBase!$R367)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O367+ProyDda!K$24*DdaAñoBase!$P367+ProyDda!K$25*DdaAñoBase!$Q367+ProyDda!K$26*DdaAñoBase!$R367)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O367+ProyDda!L$24*DdaAñoBase!$P367+ProyDda!L$25*DdaAñoBase!$Q367+ProyDda!L$26*DdaAñoBase!$R367)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O367+ProyDda!M$24*DdaAñoBase!$P367+ProyDda!M$25*DdaAñoBase!$Q367+ProyDda!M$26*DdaAñoBase!$R367)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O367+ProyDda!N$24*DdaAñoBase!$P367+ProyDda!N$25*DdaAñoBase!$Q367+ProyDda!N$26*DdaAñoBase!$R367)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R367","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R367","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R367","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R367","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R367","v":0},null,{"$f":"+H370-N370","v":0},{"$f":"+I370-O370","v":0},{"$f":"+J370-P370","v":0},{"$f":"+K370-Q370","v":0},{"$f":"+L370-R370","v":0},{"$f":"+SUMPRODUCT(U370:X370,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A368","v":"X3D_5 Agro"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O368+ProyDda!J$24*DdaAñoBase!$P368+ProyDda!J$25*DdaAñoBase!$Q368+ProyDda!J$26*DdaAñoBase!$R368)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O368+ProyDda!K$24*DdaAñoBase!$P368+ProyDda!K$25*DdaAñoBase!$Q368+ProyDda!K$26*DdaAñoBase!$R368)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O368+ProyDda!L$24*DdaAñoBase!$P368+ProyDda!L$25*DdaAñoBase!$Q368+ProyDda!L$26*DdaAñoBase!$R368)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O368+ProyDda!M$24*DdaAñoBase!$P368+ProyDda!M$25*DdaAñoBase!$Q368+ProyDda!M$26*DdaAñoBase!$R368)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O368+ProyDda!N$24*DdaAñoBase!$P368+ProyDda!N$25*DdaAñoBase!$Q368+ProyDda!N$26*DdaAñoBase!$R368)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R368","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R368","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R368","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R368","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R368","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U371:X371,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A369","v":"X3D_5 Jub. 1"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O369+ProyDda!J$24*DdaAñoBase!$P369+ProyDda!J$25*DdaAñoBase!$Q369+ProyDda!J$26*DdaAñoBase!$R369)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O369+ProyDda!K$24*DdaAñoBase!$P369+ProyDda!K$25*DdaAñoBase!$Q369+ProyDda!K$26*DdaAñoBase!$R369)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O369+ProyDda!L$24*DdaAñoBase!$P369+ProyDda!L$25*DdaAñoBase!$Q369+ProyDda!L$26*DdaAñoBase!$R369)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O369+ProyDda!M$24*DdaAñoBase!$P369+ProyDda!M$25*DdaAñoBase!$Q369+ProyDda!M$26*DdaAñoBase!$R369)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O369+ProyDda!N$24*DdaAñoBase!$P369+ProyDda!N$25*DdaAñoBase!$Q369+ProyDda!N$26*DdaAñoBase!$R369)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R369","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R369","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R369","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R369","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R369","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U372:X372,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A370","v":"X3D_5 Jub. 2"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O370+ProyDda!J$24*DdaAñoBase!$P370+ProyDda!J$25*DdaAñoBase!$Q370+ProyDda!J$26*DdaAñoBase!$R370)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O370+ProyDda!K$24*DdaAñoBase!$P370+ProyDda!K$25*DdaAñoBase!$Q370+ProyDda!K$26*DdaAñoBase!$R370)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O370+ProyDda!L$24*DdaAñoBase!$P370+ProyDda!L$25*DdaAñoBase!$Q370+ProyDda!L$26*DdaAñoBase!$R370)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O370+ProyDda!M$24*DdaAñoBase!$P370+ProyDda!M$25*DdaAñoBase!$Q370+ProyDda!M$26*DdaAñoBase!$R370)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O370+ProyDda!N$24*DdaAñoBase!$P370+ProyDda!N$25*DdaAñoBase!$Q370+ProyDda!N$26*DdaAñoBase!$R370)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R370","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R370","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R370","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R370","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R370","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U373:X373,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A371","v":"X3D_5 Político"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O371+ProyDda!J$24*DdaAñoBase!$P371+ProyDda!J$25*DdaAñoBase!$Q371+ProyDda!J$26*DdaAñoBase!$R371)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O371+ProyDda!K$24*DdaAñoBase!$P371+ProyDda!K$25*DdaAñoBase!$Q371+ProyDda!K$26*DdaAñoBase!$R371)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O371+ProyDda!L$24*DdaAñoBase!$P371+ProyDda!L$25*DdaAñoBase!$Q371+ProyDda!L$26*DdaAñoBase!$R371)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O371+ProyDda!M$24*DdaAñoBase!$P371+ProyDda!M$25*DdaAñoBase!$Q371+ProyDda!M$26*DdaAñoBase!$R371)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O371+ProyDda!N$24*DdaAñoBase!$P371+ProyDda!N$25*DdaAñoBase!$Q371+ProyDda!N$26*DdaAñoBase!$R371)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R371","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R371","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R371","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R371","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R371","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U374:X374,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A372","v":"X3D_5 x1"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O372+ProyDda!J$24*DdaAñoBase!$P372+ProyDda!J$25*DdaAñoBase!$Q372+ProyDda!J$26*DdaAñoBase!$R372)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O372+ProyDda!K$24*DdaAñoBase!$P372+ProyDda!K$25*DdaAñoBase!$Q372+ProyDda!K$26*DdaAñoBase!$R372)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O372+ProyDda!L$24*DdaAñoBase!$P372+ProyDda!L$25*DdaAñoBase!$Q372+ProyDda!L$26*DdaAñoBase!$R372)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O372+ProyDda!M$24*DdaAñoBase!$P372+ProyDda!M$25*DdaAñoBase!$Q372+ProyDda!M$26*DdaAñoBase!$R372)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O372+ProyDda!N$24*DdaAñoBase!$P372+ProyDda!N$25*DdaAñoBase!$Q372+ProyDda!N$26*DdaAñoBase!$R372)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R372","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R372","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R372","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R372","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R372","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U375:X375,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A373","v":"X3D_5 x2"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O373+ProyDda!J$24*DdaAñoBase!$P373+ProyDda!J$25*DdaAñoBase!$Q373+ProyDda!J$26*DdaAñoBase!$R373)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O373+ProyDda!K$24*DdaAñoBase!$P373+ProyDda!K$25*DdaAñoBase!$Q373+ProyDda!K$26*DdaAñoBase!$R373)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O373+ProyDda!L$24*DdaAñoBase!$P373+ProyDda!L$25*DdaAñoBase!$Q373+ProyDda!L$26*DdaAñoBase!$R373)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O373+ProyDda!M$24*DdaAñoBase!$P373+ProyDda!M$25*DdaAñoBase!$Q373+ProyDda!M$26*DdaAñoBase!$R373)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O373+ProyDda!N$24*DdaAñoBase!$P373+ProyDda!N$25*DdaAñoBase!$Q373+ProyDda!N$26*DdaAñoBase!$R373)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R373","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R373","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R373","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R373","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R373","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U376:X376,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A374","v":"X3D_5 Discap."},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O374+ProyDda!J$24*DdaAñoBase!$P374+ProyDda!J$25*DdaAñoBase!$Q374+ProyDda!J$26*DdaAñoBase!$R374)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O374+ProyDda!K$24*DdaAñoBase!$P374+ProyDda!K$25*DdaAñoBase!$Q374+ProyDda!K$26*DdaAñoBase!$R374)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O374+ProyDda!L$24*DdaAñoBase!$P374+ProyDda!L$25*DdaAñoBase!$Q374+ProyDda!L$26*DdaAñoBase!$R374)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O374+ProyDda!M$24*DdaAñoBase!$P374+ProyDda!M$25*DdaAñoBase!$Q374+ProyDda!M$26*DdaAñoBase!$R374)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O374+ProyDda!N$24*DdaAñoBase!$P374+ProyDda!N$25*DdaAñoBase!$Q374+ProyDda!N$26*DdaAñoBase!$R374)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R374","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R374","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R374","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R374","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R374","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U377:X377,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A375","v":"X3D_5 Discapacitados 601-más"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O375+ProyDda!J$24*DdaAñoBase!$P375+ProyDda!J$25*DdaAñoBase!$Q375+ProyDda!J$26*DdaAñoBase!$R375)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O375+ProyDda!K$24*DdaAñoBase!$P375+ProyDda!K$25*DdaAñoBase!$Q375+ProyDda!K$26*DdaAñoBase!$R375)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O375+ProyDda!L$24*DdaAñoBase!$P375+ProyDda!L$25*DdaAñoBase!$Q375+ProyDda!L$26*DdaAñoBase!$R375)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O375+ProyDda!M$24*DdaAñoBase!$P375+ProyDda!M$25*DdaAñoBase!$Q375+ProyDda!M$26*DdaAñoBase!$R375)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O375+ProyDda!N$24*DdaAñoBase!$P375+ProyDda!N$25*DdaAñoBase!$Q375+ProyDda!N$26*DdaAñoBase!$R375)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R375","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R375","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R375","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R375","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R375","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U378:X378,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A376","v":"X3D_5 Cruz Roja"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O376+ProyDda!J$24*DdaAñoBase!$P376+ProyDda!J$25*DdaAñoBase!$Q376+ProyDda!J$26*DdaAñoBase!$R376)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O376+ProyDda!K$24*DdaAñoBase!$P376+ProyDda!K$25*DdaAñoBase!$Q376+ProyDda!K$26*DdaAñoBase!$R376)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O376+ProyDda!L$24*DdaAñoBase!$P376+ProyDda!L$25*DdaAñoBase!$Q376+ProyDda!L$26*DdaAñoBase!$R376)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O376+ProyDda!M$24*DdaAñoBase!$P376+ProyDda!M$25*DdaAñoBase!$Q376+ProyDda!M$26*DdaAñoBase!$R376)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O376+ProyDda!N$24*DdaAñoBase!$P376+ProyDda!N$25*DdaAñoBase!$Q376+ProyDda!N$26*DdaAñoBase!$R376)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R376","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R376","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R376","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R376","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R376","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U379:X379,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]

{"sheet":"Potencia","index":11,"n_rows":379,"n_cols":24,"rows_kept":379,"cut":false,"hidden":false,"merged":[[7,5,7,10],[7,12,7,16],[7,18,7,22]]}
["Potencia facturada"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"*Comentario: la demanda base es el año 2022 para evitar distorciones ocasionadas por la pandemia en el 2021"]
[null,null,null,null,null,"Potencia Proyectada (MW/año)",null,null,null,null,null,null,"Consumo Propio Potencia (MW/año)",null,null,null,null,null,"Potencia para Facturación (MW/año)"]
["Categorías",null,null,null,null,{"$f":"+ProyDda!D35","v":2025},{"$f":"+ProyDda!E35","v":2026},{"$f":"+ProyDda!F35","v":"2026/2027"},{"$f":"+ProyDda!G35","v":"2027/2028"},{"$f":"+ProyDda!H35","v":"2028/2029"},{"$f":"+ProyDda!I35","v":"2029/2030"},null,{"$f":"+G9","v":2026},{"$f":"+H9","v":"2026/2027"},{"$f":"+I9","v":"2027/2028"},{"$f":"+J9","v":"2028/2029"},{"$f":"+K9","v":"2029/2030"},null,{"$f":"+M9","v":2026},{"$f":"+N9","v":"2026/2027"},{"$f":"+O9","v":"2027/2028"},{"$f":"+P9","v":"2028/2029"},{"$f":"+Q9","v":"2029/2030"},"VP"]
[{"$f":"+DdaAñoBase!A7","v":"TOTAL"},null,null,null,null,{"$f":"+SUM(F11,F15,F16,F20,F76,F80,F136,F192,F196,F209,F265,F268,F324)","v":671.7980383333329},{"$f":"+SUM(G11,G15,G16,G20,G76,G80,G136,G192,G196,G209,G265,G268,G324)","v":676.4325402314098},689.69834337550662,701.9771537862124,714.80981554636378,727.07085005349018,null,{"$f":"+SUM(M11,M15,M16,M20,M76,M80,M136,M192,M196,M209,M265,M268,M324)","v":0.62854452655243309},{"$f":"+SUM(N11,N15,N16,N20,N76,N80,N136,N192,N196,N209,N265,N268,N324)","v":0.632880637459455},{"$f":"+SUM(O11,O15,O16,O20,O76,O80,O136,O192,O196,O209,O265,O268,O324)","v":0.64529232591455998},{"$f":"+SUM(P11,P15,P16,P20,P76,P80,P136,P192,P196,P209,P265,P268,P324)","v":0.65678056886235314},{"$f":"+SUM(Q11,Q15,Q16,Q20,Q76,Q80,Q136,Q192,Q196,Q209,Q265,Q268,Q324)","v":0.66878700360939802},null,{"$f":"+SUM(S11,S15,S16,S20,S76,S80,S136,S192,S196,S209,S265,S268,S324)","v":675.80399570485736},{"$f":"+SUM(T11,T15,T16,T20,T76,T80,T136,T192,T196,T209,T265,T268,T324)","v":689.06546273804724},{"$f":"+SUM(U11,U15,U16,U20,U76,U80,U136,U192,U196,U209,U265,U268,U324)","v":701.33186146029789},{"$f":"+SUM(V11,V15,V16,V20,V76,V80,V136,V192,V196,V209,V265,V268,V324)","v":714.15303497750142},{"$f":"+SUM(W11,W15,W16,W20,W76,W80,W136,W192,W196,W209,W265,W268,W324)","v":726.40206304988078},{"$f":"+SUMPRODUCT(T10:W10,PremisaCosto!$F$69:$I$69)","v":2321.18339694632}]
[{"$f":"+DdaAñoBase!A8","v":"ATH"},null,null,null,null,{"$f":"+DdaAñoBase!T8","v":3.2499999999999999E-4},{"$f":"+IF(Energía!F11=0,0,F11*Energía!G11/Energía!F11)","v":3.2725366675287557E-4},{"$f":"+IF(Energía!G11=0,0,G11*Energía!H11/Energía!G11)","v":3.3367755813817364E-4},{"$f":"+IF(Energía!H11=0,0,H11*Energía!I11/Energía!H11)","v":3.3962972199822443E-4},{"$f":"+IF(Energía!I11=0,0,I11*Energía!J11/Energía!I11)","v":3.4584995668737278E-4},{"$f":"+IF(Energía!J11=0,0,J11*Energía!K11/Energía!J11)","v":3.5179175197642715E-4},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F11*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":3.0407497413409017E-7},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G11*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":3.0618353924051329E-7},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H11*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":3.1219383033843547E-7},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I11*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":3.1776276594393334E-7},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J11*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":3.2358251271996641E-7},null,{"$f":"+G11-M11","v":3.2694959177874151E-4},{"$f":"+H11-N11","v":3.3337137459893315E-4},{"$f":"+I11-O11","v":3.39317528167886E-4},{"$f":"+J11-P11","v":3.4553219392142884E-4},{"$f":"+K11-Q11","v":3.5146816946370719E-4},{"$f":"+SUMPRODUCT(T11:W11,PremisaCosto!$F$69:$I$69)","v":1.1230450542656489E-3}]
[{"$f":"+DdaAñoBase!A9","v":"ATH Punta"},null,null,null,null,{"$f":"+DdaAñoBase!T9","v":2.5000000000000001E-5},{"$f":"+IF(Energía!F12=0,0,F12*Energía!G12/Energía!F12)","v":2.5173358980990429E-5},{"$f":"+IF(Energía!G12=0,0,G12*Energía!H12/Energía!G12)","v":2.5667504472167202E-5},{"$f":"+IF(Energía!H12=0,0,H12*Energía!I12/Energía!H12)","v":2.6125363230632646E-5},{"$f":"+IF(Energía!I12=0,0,I12*Energía!J12/Energía!I12)","v":2.66038428221056E-5},{"$f":"+IF(Energía!J12=0,0,J12*Energía!K12/Energía!J12)","v":2.70609039981867E-5},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F12*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":2.3390382625699247E-8},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G12*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":2.3552579941577945E-8},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H12*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":2.4014910026033496E-8},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I12*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":2.444328968799487E-8},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J12*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":2.4890962516920496E-8},null,{"$f":"+G12-M12","v":2.5149968598364729E-5},{"$f":"+H12-N12","v":2.5643951892225624E-5},{"$f":"+I12-O12","v":2.6101348320606614E-5},{"$f":"+J12-P12","v":2.6579399532417605E-5},{"$f":"+K12-Q12","v":2.7036013035669779E-5},{"$f":"+SUMPRODUCT(T12:W12,PremisaCosto!$F$69:$I$69)","v":8.6388081097357616E-5}]
[{"$f":"+DdaAñoBase!A10","v":"ATH Fuera de Punta Medio"},null,null,null,null,{"$f":"+DdaAñoBase!T10","v":1.4999999999999999E-4},{"$f":"+IF(Energía!F13=0,0,F13*Energía!G13/Energía!F13)","v":1.5104015388594258E-4},{"$f":"+IF(Energía!G13=0,0,G13*Energía!H13/Energía!G13)","v":1.5400502683300324E-4},{"$f":"+IF(Energía!H13=0,0,H13*Energía!I13/Energía!H13)","v":1.567521793837959E-4},{"$f":"+IF(Energía!I13=0,0,I13*Energía!J13/Energía!I13)","v":1.5962305693263359E-4},{"$f":"+IF(Energía!J13=0,0,J13*Energía!K13/Energía!J13)","v":1.6236542398912022E-4},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F13*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":1.4034229575419545E-7},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G13*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":1.4131547964946766E-7},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H13*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":1.4408946015620099E-7},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I13*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":1.4665973812796925E-7},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J13*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":1.4934577510152298E-7},null,{"$f":"+G13-M13","v":1.5089981159018838E-4},{"$f":"+H13-N13","v":1.5386371135335379E-4},{"$f":"+I13-O13","v":1.5660808992363969E-4},{"$f":"+J13-P13","v":1.5947639719450561E-4},{"$f":"+K13-Q13","v":1.622160782140187E-4},{"$f":"+SUMPRODUCT(T13:W13,PremisaCosto!$F$69:$I$69)","v":5.1832848658414567E-4}]
[{"$f":"+DdaAñoBase!A11","v":"ATH Fuera de Punta Bajo"},null,null,null,null,{"$f":"+DdaAñoBase!T11","v":1.4999999999999999E-4},{"$f":"+IF(Energía!F14=0,0,F14*Energía!G14/Energía!F14)","v":1.5104015388594258E-4},{"$f":"+IF(Energía!G14=0,0,G14*Energía!H14/Energía!G14)","v":1.5400502683300324E-4},{"$f":"+IF(Energía!H14=0,0,H14*Energía!I14/Energía!H14)","v":1.567521793837959E-4},{"$f":"+IF(Energía!I14=0,0,I14*Energía!J14/Energía!I14)","v":1.5962305693263359E-4},{"$f":"+IF(Energía!J14=0,0,J14*Energía!K14/Energía!J14)","v":1.6236542398912022E-4},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F14*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":1.4034229575419545E-7},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G14*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":1.4131547964946766E-7},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H14*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":1.4408946015620099E-7},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I14*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":1.4665973812796925E-7},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J14*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":1.4934577510152298E-7},null,1.5089981159018838E-4,1.5386371135335379E-4,1.5660808992363969E-4,1.5947639719450561E-4,1.622160782140187E-4,{"$f":"+SUMPRODUCT(T14:W14,PremisaCosto!$F$69:$I$69)","v":5.1832848658414567E-4}]
[{"$f":"+DdaAñoBase!A12","v":"ATD"},null,null,null,null,{"$f":"+DdaAñoBase!T12","v":2.1999999999999999E-2},{"$f":"+IF(Energía!F15=0,0,F15*Energía!G15/Energía!F15)","v":2.215255590327158E-2},{"$f":"+IF(Energía!G15=0,0,G15*Energía!H15/Energía!G15)","v":2.2587403935507143E-2},{"$f":"+IF(Energía!H15=0,0,H15*Energía!I15/Energía!H15)","v":2.2990319642956735E-2},{"$f":"+IF(Energía!I15=0,0,I15*Energía!J15/Energía!I15)","v":2.3411381683452928E-2},{"$f":"+IF(Energía!J15=0,0,J15*Energía!K15/Energía!J15)","v":2.3813595518404295E-2},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F15*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":2.0583536710615335E-5},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G15*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":2.0726270348588593E-5},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H15*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":2.113312082290948E-5},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I15*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":2.1510094925435492E-5},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J15*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":2.1904047014890037E-5},null,2.2131972366560965E-2,2.2566677665158554E-2,2.2969186522133825E-2,2.3389871588527494E-2,2.3791691471389403E-2,{"$f":"+SUMPRODUCT(T15:W15,PremisaCosto!$F$69:$I$69)","v":7.6021511365674699E-2}]
[{"$f":"+DdaAñoBase!A13","v":"MTH"},null,null,null,null,{"$f":"+DdaAñoBase!T13","v":4.7530766666666633},{"$f":"+IF(Energía!F16=0,0,F16*Energía!G16/Energía!F16)","v":4.7860362077667729},{"$f":"+IF(Energía!G16=0,0,G16*Energía!H16/Energía!G16)","v":4.8799846639288065},{"$f":"+IF(Energía!H16=0,0,H16*Energía!I16/Energía!H16)","v":4.9670341751884495},{"$f":"+IF(Energía!I16=0,0,I16*Energía!J16/Energía!I16)","v":5.0580041824566999},{"$f":"+IF(Energía!J16=0,0,J16*Energía!K16/Energía!J16)","v":5.1449020549075115},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F16*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":4.4470512753046563E-3},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G16*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":4.4778887264046172E-3},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H16*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":4.5657883398735654E-3},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I16*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":4.6472331949032912E-3},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J16*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":4.7323461260019729E-3},null,4.7815891564914681,4.8755067752024015,4.9624683868485757,5.0533569492617962,5.1401697087815093,{"$f":"+SUMPRODUCT(T16:W16,PremisaCosto!$F$69:$I$69)","v":16.424366901678312}]
[{"$f":"+DdaAñoBase!A14","v":"MTH Punta"},null,null,null,null,{"$f":"+DdaAñoBase!T14","v":2.2019933333333301},{"$f":"+IF(Energía!F17=0,0,F17*Energía!G17/Energía!F17)","v":2.2172627461499057},{"$f":"+IF(Energía!G17=0,0,G17*Energía!H17/Energía!G17)","v":2.2607869492406247},{"$f":"+IF(Energía!H17=0,0,H17*Energía!I17/Energía!H17)","v":2.3011150265905926},{"$f":"+IF(Energía!I17=0,0,I17*Energía!J17/Energía!I17)","v":2.3432593814129721},{"$f":"+IF(Energía!J17=0,0,J17*Energía!K17/Energía!J17)","v":2.3835172079192155},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F17*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":2.0602186642362198E-3},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G17*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":2.0745049605661982E-3},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H17*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":2.1152268711170205E-3},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I17*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":2.1529584375080024E-3},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J17*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":2.1923893409003495E-3},null,2.2152025274856695,2.2587124442800586,2.2989997997194758,2.3411064229754639,2.3813248185783151,{"$f":"+SUMPRODUCT(T17:W17,PremisaCosto!$F$69:$I$69)","v":7.6090391462336227}]
[{"$f":"+DdaAñoBase!A15","v":"MTH Fuera de Punta Medio"},null,null,null,null,{"$f":"+DdaAñoBase!T15","v":1.577},{"$f":"+IF(Energía!F19=0,0,F18*Energía!G19/Energía!F19)","v":1.5879354845208764},{"$f":"+IF(Energía!G19=0,0,G18*Energía!H19/Energía!G19)","v":1.6191061821043071},{"$f":"+IF(Energía!H19=0,0,H18*Energía!I19/Energía!H19)","v":1.6479879125883075},{"$f":"+IF(Energía!I19=0,0,I18*Energía!J19/Energía!I19)","v":1.6781704052184212},{"$f":"+IF(Energía!J19=0,0,J18*Energía!K19/Energía!J19)","v":1.7070018242056169},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F18*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":1.4754653360291082E-3},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G18*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":1.4856967427147368E-3},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H18*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":1.5148605244421928E-3},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I18*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":1.5418827135187166E-3},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J18*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":1.5701219155673449E-3},null,{"$f":"+G18-M18","v":1.5864600191848472},{"$f":"+H18-N18","v":1.6176204853615923},{"$f":"+I18-O18","v":1.6464730520638653},{"$f":"+J18-P18","v":1.6766285225049025},{"$f":"+K18-Q18","v":1.7054317022900496},{"$f":"+SUMPRODUCT(T18:W18,PremisaCosto!$F$69:$I$69)","v":5.449360155621318}]
[{"$f":"+DdaAñoBase!A16","v":"MTH Fuera de Punta Bajo"},null,null,null,null,{"$f":"+DdaAñoBase!T16","v":0.97408333333333297},{"$f":"+IF(Energía!F19=0,0,F19*Energía!G19/Energía!F19)","v":0.98083797709599019},{"$f":"+IF(Energía!G19=0,0,G19*Energía!H19/Energía!G19)","v":1.0000915325838744},{"$f":"+IF(Energía!H19=0,0,H19*Energía!I19/Energía!H19)","v":1.0179312360095498},{"$f":"+IF(Energía!I19=0,0,I19*Energía!J19/Energía!I19)","v":1.0365743958253075},{"$f":"+IF(Energía!J19=0,0,J19*Energía!K19/Energía!J19)","v":1.0543830227826807},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F19*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":9.1136727503932796E-4},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G19*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":9.1768702312368183E-4},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H19*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":9.3570094431435135E-4},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I19*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":9.5239204387657331E-4},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J19*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":9.698348695342786E-4},null,0.97992660982095081,0.99917384556075073,1.0169955350652355,1.035622003781431,1.0534131879131465,{"$f":"+SUMPRODUCT(T19:W19,PremisaCosto!$F$69:$I$69)","v":3.3659675998233762}]
[{"$f":"+DdaAñoBase!A17","v":"MTD"},null,null,null,null,{"$f":"+DdaAñoBase!T17","v":208.10417666666663},{"$f":"+IF(Energía!F20=0,0,F20*Energía!G20/Energía!F20)","v":209.54688847334728},{"$f":"+IF(Energía!G20=0,0,G20*Energía!H20/Energía!G20)","v":213.66004940544755},{"$f":"+IF(Energía!H20=0,0,H20*Energía!I20/Energía!H20)","v":217.47098474115811},{"$f":"+IF(Energía!I20=0,0,I20*Energía!J20/Energía!I20)","v":221.45358417646136},{"$f":"+IF(Energía!J20=0,0,J20*Energía!K20/Energía!J20)","v":225.25797900107577},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F20*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0.19470545272957782},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G20*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0.19605527597665279},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H20*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0.1999036122967689},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I20*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0.20346918172333159},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J20*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0.2071953627087971},null,209.3521830206177,213.4639941294709,217.27108112886134,221.25011499473803,225.05078363836697,{"$f":"+SUMPRODUCT(T20:W20,PremisaCosto!$F$69:$I$69)","v":719.10550210556767}]
[{"$f":"+DdaAñoBase!A18","v":"MTD_1 (0-10,000)"},null,null,null,null,{"$f":"+DdaAñoBase!T18","v":208.10417666666663},{"$f":"+IF(Energía!F21=0,0,F21*Energía!G21/Energía!F21)","v":209.54688847334728},{"$f":"+IF(Energía!G21=0,0,G21*Energía!H21/Energía!G21)","v":213.66004940544755},{"$f":"+IF(Energía!H21=0,0,H21*Energía!I21/Energía!H21)","v":217.47098474115811},{"$f":"+IF(Energía!I21=0,0,I21*Energía!J21/Energía!I21)","v":221.45358417646136},{"$f":"+IF(Energía!J21=0,0,J21*Energía!K21/Energía!J21)","v":225.25797900107577},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F21*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0.19470545272957782},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G21*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0.19605527597665279},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H21*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0.1999036122967689},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I21*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0.20346918172333159},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J21*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0.2071953627087971},null,209.3521830206177,213.4639941294709,217.27108112886134,221.25011499473803,225.05078363836697,{"$f":"+SUMPRODUCT(T21:W21,PremisaCosto!$F$69:$I$69)","v":719.10550210556767}]
[{"$f":"+DdaAñoBase!A19","v":"MTD_1 Regular"},null,null,null,null,{"$f":"+DdaAñoBase!T19","v":203.84189749999996},{"$f":"+IF(Energía!F22=0,0,F22*Energía!G22/Energía!F22)","v":205.25513279303109},{"$f":"+IF(Energía!G22=0,0,G22*Energía!H22/Energía!G22)","v":209.28408835170393},{"$f":"+IF(Energía!H22=0,0,H22*Energía!I22/Energía!H22)","v":213.01704250802828},{"$f":"+IF(Energía!I22=0,0,I22*Energía!J22/Energía!I22)","v":216.91814223132445},{"$f":"+IF(Energía!J22=0,0,J22*Energía!K22/Energía!J22)","v":220.64466985309784},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F22*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0.19071759910694264},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G22*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0.19203984367670823},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H22*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0.19580939616068005},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I22*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0.1993020052023049},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J22*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0.20295193380986115},null,205.06441519392416,209.09204850802723,212.8212331118676,216.71884022612215,220.44171791928798,{"$f":"+SUMPRODUCT(T22:W22,PremisaCosto!$F$69:$I$69)","v":704.37783699707927}]
[{"$f":"+DdaAñoBase!A20","v":"MTD_1 Agro"},null,null,null,null,{"$f":"+DdaAñoBase!T20","v":4.1911125},{"$f":"+IF(Energía!F23=0,0,F23*Energía!G23/Energía!F23)","v":4.2201751796886491},{"$f":"+IF(Energía!G23=0,0,G23*Energía!H23/Energía!G23)","v":4.303015953484234},{"$f":"+IF(Energía!H23=0,0,H23*Energía!I23/Energía!H23)","v":4.3797734561177943},{"$f":"+IF(Energía!I23=0,0,I23*Energía!J23/Energía!I23)","v":4.4599879279904808},{"$f":"+IF(Energía!J23=0,0,J23*Energía!K23/Energía!J23)","v":4.5366117203240091},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F23*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":3.9212690000940374E-3},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G23*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":3.948460488015863E-3},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H23*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":4.0259675838593715E-3},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I23*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":4.0977830780990557E-3},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J23*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":4.1728329656678768E-3},null,4.2162539106885548,4.299067492996218,4.3757474885339347,4.4558901449123818,4.5324388873583414,{"$f":"+SUMPRODUCT(T23:W23,PremisaCosto!$F$69:$I$69)","v":14.482486661525964}]
[{"$f":"+DdaAñoBase!A21","v":"MTD_1 Jub. 1"},null,null,null,null,{"$f":"+DdaAñoBase!T21","v":5.1666666666666692E-3},{"$f":"+IF(Energía!F24=0,0,F24*Energía!G24/Energía!F24)","v":5.165059726289228E-3},{"$f":"+IF(Energía!G24=0,0,G24*Energía!H24/Energía!G24)","v":5.247414575781699E-3},{"$f":"+IF(Energía!H24=0,0,H24*Energía!I24/Energía!H24)","v":5.3045886352436362E-3},{"$f":"+IF(Energía!I24=0,0,I24*Energía!J24/Energía!I24)","v":5.3673695954928203E-3},{"$f":"+IF(Energía!J24=0,0,J24*Energía!K24/Energía!J24)","v":5.4347190483380577E-3},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F24*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":4.8340124093111798E-6},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G24*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":4.8325089312997779E-6},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H24*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":4.9095613889282097E-6},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I24*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":4.9630543140113765E-6},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J24*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":5.021793141284866E-6},null,5.160225713879917E-3,5.2425820668503993E-3,5.2996790738547078E-3,5.3624065411788093E-3,5.4296972551967733E-3,{"$f":"+SUMPRODUCT(T24:W24,PremisaCosto!$F$69:$I$69)","v":1.7505972343605271E-2}]
[{"$f":"+DdaAñoBase!A22","v":"MTD_1 Jub. 2"},null,null,null,null,{"$f":"+DdaAñoBase!T22","v":6.6000000000000003E-2},{"$f":"+IF(Energía!F25=0,0,F25*Energía!G25/Energía!F25)","v":0},{"$f":"+IF(Energía!G25=0,0,G25*Energía!H25/Energía!G25)","v":0},{"$f":"+IF(Energía!H25=0,0,H25*Energía!I25/Energía!H25)","v":0},{"$f":"+IF(Energía!I25=0,0,I25*Energía!J25/Energía!I25)","v":0},{"$f":"+IF(Energía!J25=0,0,J25*Energía!K25/Energía!J25)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F25*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":6.1750610131846003E-5},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G25*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H25*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I25*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J25*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,-6.1750610131846003E-5,0,0,0,0,{"$f":"+SUMPRODUCT(T25:W25,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A23","v":"MTD_1 Político"},null,null,null,null,{"$f":"+DdaAñoBase!T23","v":0},{"$f":"+IF(Energía!F26=0,0,F26*Energía!G26/Energía!F26)","v":0},{"$f":"+IF(Energía!G26=0,0,G26*Energía!H26/Energía!G26)","v":0},{"$f":"+IF(Energía!H26=0,0,H26*Energía!I26/Energía!H26)","v":0},{"$f":"+IF(Energía!I26=0,0,I26*Energía!J26/Energía!I26)","v":0},{"$f":"+IF(Energía!J26=0,0,J26*Energía!K26/Energía!J26)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F26*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G26*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H26*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I26*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J26*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T26:W26,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A24","v":"MTD_1 x1"},null,null,null,null,{"$f":"+DdaAñoBase!T24","v":0},{"$f":"+IF(Energía!F27=0,0,F27*Energía!G27/Energía!F27)","v":0},{"$f":"+IF(Energía!G27=0,0,G27*Energía!H27/Energía!G27)","v":0},{"$f":"+IF(Energía!H27=0,0,H27*Energía!I27/Energía!H27)","v":0},{"$f":"+IF(Energía!I27=0,0,I27*Energía!J27/Energía!I27)","v":0},{"$f":"+IF(Energía!J27=0,0,J27*Energía!K27/Energía!J27)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F27*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G27*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H27*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I27*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J27*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T27:W27,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A25","v":"MTD_1 x2"},null,null,null,null,{"$f":"+DdaAñoBase!T25","v":0},{"$f":"+IF(Energía!F28=0,0,F28*Energía!G28/Energía!F28)","v":0},{"$f":"+IF(Energía!G28=0,0,G28*Energía!H28/Energía!G28)","v":0},{"$f":"+IF(Energía!H28=0,0,H28*Energía!I28/Energía!H28)","v":0},{"$f":"+IF(Energía!I28=0,0,I28*Energía!J28/Energía!I28)","v":0},{"$f":"+IF(Energía!J28=0,0,J28*Energía!K28/Energía!J28)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F28*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G28*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H28*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I28*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J28*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T28:W28,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A26","v":"MTD_1 Discap."},null,null,null,null,{"$f":"+DdaAñoBase!T26","v":0},{"$f":"+IF(Energía!F29=0,0,F29*Energía!G29/Energía!F29)","v":0},{"$f":"+IF(Energía!G29=0,0,G29*Energía!H29/Energía!G29)","v":0},{"$f":"+IF(Energía!H29=0,0,H29*Energía!I29/Energía!H29)","v":0},{"$f":"+IF(Energía!I29=0,0,I29*Energía!J29/Energía!I29)","v":0},{"$f":"+IF(Energía!J29=0,0,J29*Energía!K29/Energía!J29)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F29*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G29*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H29*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I29*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J29*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T29:W29,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A27","v":"MTD_1 Discapacitados 601-más"},null,null,null,null,{"$f":"+DdaAñoBase!T27","v":0},{"$f":"+IF(Energía!F30=0,0,F30*Energía!G30/Energía!F30)","v":0},{"$f":"+IF(Energía!G30=0,0,G30*Energía!H30/Energía!G30)","v":0},{"$f":"+IF(Energía!H30=0,0,H30*Energía!I30/Energía!H30)","v":0},{"$f":"+IF(Energía!I30=0,0,I30*Energía!J30/Energía!I30)","v":0},{"$f":"+IF(Energía!J30=0,0,J30*Energía!K30/Energía!J30)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F30*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G30*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H30*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I30*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J30*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T30:W30,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A28","v":"MTD_1 Cruz Roja"},null,null,null,null,{"$f":"+DdaAñoBase!T28","v":0},{"$f":"+IF(Energía!F31=0,0,F31*Energía!G31/Energía!F31)","v":0},{"$f":"+IF(Energía!G31=0,0,G31*Energía!H31/Energía!G31)","v":0},{"$f":"+IF(Energía!H31=0,0,H31*Energía!I31/Energía!H31)","v":0},{"$f":"+IF(Energía!I31=0,0,I31*Energía!J31/Energía!I31)","v":0},{"$f":"+IF(Energía!J31=0,0,J31*Energía!K31/Energía!J31)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F31*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G31*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H31*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I31*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J31*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T31:W31,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A29","v":"MTD_2 (10,001-30,000)"},null,null,null,null,{"$f":"+DdaAñoBase!T29","v":0},{"$f":"+IF(Energía!F32=0,0,F32*Energía!G32/Energía!F32)","v":0},{"$f":"+IF(Energía!G32=0,0,G32*Energía!H32/Energía!G32)","v":0},{"$f":"+IF(Energía!H32=0,0,H32*Energía!I32/Energía!H32)","v":0},{"$f":"+IF(Energía!I32=0,0,I32*Energía!J32/Energía!I32)","v":0},{"$f":"+IF(Energía!J32=0,0,J32*Energía!K32/Energía!J32)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F32*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G32*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H32*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I32*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J32*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T32:W32,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A30","v":"MTD_2 Regular"},null,null,null,null,{"$f":"+DdaAñoBase!T30","v":0},{"$f":"+IF(Energía!F33=0,0,F33*Energía!G33/Energía!F33)","v":0},{"$f":"+IF(Energía!G33=0,0,G33*Energía!H33/Energía!G33)","v":0},{"$f":"+IF(Energía!H33=0,0,H33*Energía!I33/Energía!H33)","v":0},{"$f":"+IF(Energía!I33=0,0,I33*Energía!J33/Energía!I33)","v":0},{"$f":"+IF(Energía!J33=0,0,J33*Energía!K33/Energía!J33)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F33*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G33*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H33*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I33*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J33*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T33:W33,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A31","v":"MTD_2 Agro"},null,null,null,null,{"$f":"+DdaAñoBase!T31","v":0},{"$f":"+IF(Energía!F34=0,0,F34*Energía!G34/Energía!F34)","v":0},{"$f":"+IF(Energía!G34=0,0,G34*Energía!H34/Energía!G34)","v":0},{"$f":"+IF(Energía!H34=0,0,H34*Energía!I34/Energía!H34)","v":0},{"$f":"+IF(Energía!I34=0,0,I34*Energía!J34/Energía!I34)","v":0},{"$f":"+IF(Energía!J34=0,0,J34*Energía!K34/Energía!J34)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F34*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G34*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H34*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I34*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J34*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T34:W34,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A32","v":"MTD_2 Jub. 1"},null,null,null,null,{"$f":"+DdaAñoBase!T32","v":0},{"$f":"+IF(Energía!F35=0,0,F35*Energía!G35/Energía!F35)","v":0},{"$f":"+IF(Energía!G35=0,0,G35*Energía!H35/Energía!G35)","v":0},{"$f":"+IF(Energía!H35=0,0,H35*Energía!I35/Energía!H35)","v":0},{"$f":"+IF(Energía!I35=0,0,I35*Energía!J35/Energía!I35)","v":0},{"$f":"+IF(Energía!J35=0,0,J35*Energía!K35/Energía!J35)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F35*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G35*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H35*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I35*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J35*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T35:W35,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A33","v":"MTD_2 Jub. 2"},null,null,null,null,{"$f":"+DdaAñoBase!T33","v":0},{"$f":"+IF(Energía!F36=0,0,F36*Energía!G36/Energía!F36)","v":0},{"$f":"+IF(Energía!G36=0,0,G36*Energía!H36/Energía!G36)","v":0},{"$f":"+IF(Energía!H36=0,0,H36*Energía!I36/Energía!H36)","v":0},{"$f":"+IF(Energía!I36=0,0,I36*Energía!J36/Energía!I36)","v":0},{"$f":"+IF(Energía!J36=0,0,J36*Energía!K36/Energía!J36)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F36*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G36*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H36*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I36*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J36*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T36:W36,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A34","v":"MTD_2 Político"},null,null,null,null,{"$f":"+DdaAñoBase!T34","v":0},{"$f":"+IF(Energía!F37=0,0,F37*Energía!G37/Energía!F37)","v":0},{"$f":"+IF(Energía!G37=0,0,G37*Energía!H37/Energía!G37)","v":0},{"$f":"+IF(Energía!H37=0,0,H37*Energía!I37/Energía!H37)","v":0},{"$f":"+IF(Energía!I37=0,0,I37*Energía!J37/Energía!I37)","v":0},{"$f":"+IF(Energía!J37=0,0,J37*Energía!K37/Energía!J37)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F37*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G37*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H37*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I37*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J37*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T37:W37,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A35","v":"MTD_2 x1"},null,null,null,null,{"$f":"+DdaAñoBase!T35","v":0},{"$f":"+IF(Energía!F38=0,0,F38*Energía!G38/Energía!F38)","v":0},{"$f":"+IF(Energía!G38=0,0,G38*Energía!H38/Energía!G38)","v":0},{"$f":"+IF(Energía!H38=0,0,H38*Energía!I38/Energía!H38)","v":0},{"$f":"+IF(Energía!I38=0,0,I38*Energía!J38/Energía!I38)","v":0},{"$f":"+IF(Energía!J38=0,0,J38*Energía!K38/Energía!J38)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F38*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G38*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H38*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I38*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J38*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T38:W38,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A36","v":"MTD_2 x2"},null,null,null,null,{"$f":"+DdaAñoBase!T36","v":0},{"$f":"+IF(Energía!F39=0,0,F39*Energía!G39/Energía!F39)","v":0},{"$f":"+IF(Energía!G39=0,0,G39*Energía!H39/Energía!G39)","v":0},{"$f":"+IF(Energía!H39=0,0,H39*Energía!I39/Energía!H39)","v":0},{"$f":"+IF(Energía!I39=0,0,I39*Energía!J39/Energía!I39)","v":0},{"$f":"+IF(Energía!J39=0,0,J39*Energía!K39/Energía!J39)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F39*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G39*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H39*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I39*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J39*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T39:W39,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A37","v":"MTD_2 Discap."},null,null,null,null,{"$f":"+DdaAñoBase!T37","v":0},{"$f":"+IF(Energía!F40=0,0,F40*Energía!G40/Energía!F40)","v":0},{"$f":"+IF(Energía!G40=0,0,G40*Energía!H40/Energía!G40)","v":0},{"$f":"+IF(Energía!H40=0,0,H40*Energía!I40/Energía!H40)","v":0},{"$f":"+IF(Energía!I40=0,0,I40*Energía!J40/Energía!I40)","v":0},{"$f":"+IF(Energía!J40=0,0,J40*Energía!K40/Energía!J40)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F40*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G40*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H40*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I40*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J40*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T40:W40,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A38","v":"MTD_2 Discapacitados 601-más"},null,null,null,null,{"$f":"+DdaAñoBase!T38","v":0},{"$f":"+IF(Energía!F41=0,0,F41*Energía!G41/Energía!F41)","v":0},{"$f":"+IF(Energía!G41=0,0,G41*Energía!H41/Energía!G41)","v":0},{"$f":"+IF(Energía!H41=0,0,H41*Energía!I41/Energía!H41)","v":0},{"$f":"+IF(Energía!I41=0,0,I41*Energía!J41/Energía!I41)","v":0},{"$f":"+IF(Energía!J41=0,0,J41*Energía!K41/Energía!J41)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F41*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G41*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H41*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I41*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J41*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T41:W41,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A39","v":"MTD_2 Cruz Roja"},null,null,null,null,{"$f":"+DdaAñoBase!T39","v":0},{"$f":"+IF(Energía!F42=0,0,F42*Energía!G42/Energía!F42)","v":0},{"$f":"+IF(Energía!G42=0,0,G42*Energía!H42/Energía!G42)","v":0},{"$f":"+IF(Energía!H42=0,0,H42*Energía!I42/Energía!H42)","v":0},{"$f":"+IF(Energía!I42=0,0,I42*Energía!J42/Energía!I42)","v":0},{"$f":"+IF(Energía!J42=0,0,J42*Energía!K42/Energía!J42)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F42*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G42*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H42*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I42*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J42*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T42:W42,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A40","v":"MTD_3 (30,001-50,000)"},null,null,null,null,{"$f":"+DdaAñoBase!T40","v":0},{"$f":"+IF(Energía!F43=0,0,F43*Energía!G43/Energía!F43)","v":0},{"$f":"+IF(Energía!G43=0,0,G43*Energía!H43/Energía!G43)","v":0},{"$f":"+IF(Energía!H43=0,0,H43*Energía!I43/Energía!H43)","v":0},{"$f":"+IF(Energía!I43=0,0,I43*Energía!J43/Energía!I43)","v":0},{"$f":"+IF(Energía!J43=0,0,J43*Energía!K43/Energía!J43)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F43*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G43*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H43*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I43*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J43*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T43:W43,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A41","v":"MTD_3 Regular"},null,null,null,null,{"$f":"+DdaAñoBase!T41","v":0},{"$f":"+IF(Energía!F44=0,0,F44*Energía!G44/Energía!F44)","v":0},{"$f":"+IF(Energía!G44=0,0,G44*Energía!H44/Energía!G44)","v":0},{"$f":"+IF(Energía!H44=0,0,H44*Energía!I44/Energía!H44)","v":0},{"$f":"+IF(Energía!I44=0,0,I44*Energía!J44/Energía!I44)","v":0},{"$f":"+IF(Energía!J44=0,0,J44*Energía!K44/Energía!J44)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F44*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G44*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H44*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I44*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J44*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T44:W44,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A42","v":"MTD_3 Agro"},null,null,null,null,{"$f":"+DdaAñoBase!T42","v":0},{"$f":"+IF(Energía!F45=0,0,F45*Energía!G45/Energía!F45)","v":0},{"$f":"+IF(Energía!G45=0,0,G45*Energía!H45/Energía!G45)","v":0},{"$f":"+IF(Energía!H45=0,0,H45*Energía!I45/Energía!H45)","v":0},{"$f":"+IF(Energía!I45=0,0,I45*Energía!J45/Energía!I45)","v":0},{"$f":"+IF(Energía!J45=0,0,J45*Energía!K45/Energía!J45)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F45*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G45*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H45*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I45*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J45*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T45:W45,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A43","v":"MTD_3 Jub. 1"},null,null,null,null,{"$f":"+DdaAñoBase!T43","v":0},{"$f":"+IF(Energía!F46=0,0,F46*Energía!G46/Energía!F46)","v":0},{"$f":"+IF(Energía!G46=0,0,G46*Energía!H46/Energía!G46)","v":0},{"$f":"+IF(Energía!H46=0,0,H46*Energía!I46/Energía!H46)","v":0},{"$f":"+IF(Energía!I46=0,0,I46*Energía!J46/Energía!I46)","v":0},{"$f":"+IF(Energía!J46=0,0,J46*Energía!K46/Energía!J46)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F46*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G46*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H46*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I46*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J46*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T46:W46,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A44","v":"MTD_3 Jub. 2"},null,null,null,null,{"$f":"+DdaAñoBase!T44","v":0},{"$f":"+IF(Energía!F47=0,0,F47*Energía!G47/Energía!F47)","v":0},{"$f":"+IF(Energía!G47=0,0,G47*Energía!H47/Energía!G47)","v":0},{"$f":"+IF(Energía!H47=0,0,H47*Energía!I47/Energía!H47)","v":0},{"$f":"+IF(Energía!I47=0,0,I47*Energía!J47/Energía!I47)","v":0},{"$f":"+IF(Energía!J47=0,0,J47*Energía!K47/Energía!J47)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F47*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G47*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H47*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I47*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J47*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T47:W47,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A45","v":"MTD_3 Político"},null,null,null,null,{"$f":"+DdaAñoBase!T45","v":0},{"$f":"+IF(Energía!F48=0,0,F48*Energía!G48/Energía!F48)","v":0},{"$f":"+IF(Energía!G48=0,0,G48*Energía!H48/Energía!G48)","v":0},{"$f":"+IF(Energía!H48=0,0,H48*Energía!I48/Energía!H48)","v":0},{"$f":"+IF(Energía!I48=0,0,I48*Energía!J48/Energía!I48)","v":0},{"$f":"+IF(Energía!J48=0,0,J48*Energía!K48/Energía!J48)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F48*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G48*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H48*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I48*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J48*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T48:W48,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A46","v":"MTD_3 x1"},null,null,null,null,{"$f":"+DdaAñoBase!T46","v":0},{"$f":"+IF(Energía!F49=0,0,F49*Energía!G49/Energía!F49)","v":0},{"$f":"+IF(Energía!G49=0,0,G49*Energía!H49/Energía!G49)","v":0},{"$f":"+IF(Energía!H49=0,0,H49*Energía!I49/Energía!H49)","v":0},{"$f":"+IF(Energía!I49=0,0,I49*Energía!J49/Energía!I49)","v":0},{"$f":"+IF(Energía!J49=0,0,J49*Energía!K49/Energía!J49)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F49*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G49*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H49*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I49*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J49*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T49:W49,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A47","v":"MTD_3 x2"},null,null,null,null,{"$f":"+DdaAñoBase!T47","v":0},{"$f":"+IF(Energía!F50=0,0,F50*Energía!G50/Energía!F50)","v":0},{"$f":"+IF(Energía!G50=0,0,G50*Energía!H50/Energía!G50)","v":0},{"$f":"+IF(Energía!H50=0,0,H50*Energía!I50/Energía!H50)","v":0},{"$f":"+IF(Energía!I50=0,0,I50*Energía!J50/Energía!I50)","v":0},{"$f":"+IF(Energía!J50=0,0,J50*Energía!K50/Energía!J50)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F50*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G50*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H50*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I50*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J50*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T50:W50,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A48","v":"MTD_3 Discap."},null,null,null,null,{"$f":"+DdaAñoBase!T48","v":0},{"$f":"+IF(Energía!F51=0,0,F51*Energía!G51/Energía!F51)","v":0},{"$f":"+IF(Energía!G51=0,0,G51*Energía!H51/Energía!G51)","v":0},{"$f":"+IF(Energía!H51=0,0,H51*Energía!I51/Energía!H51)","v":0},{"$f":"+IF(Energía!I51=0,0,I51*Energía!J51/Energía!I51)","v":0},{"$f":"+IF(Energía!J51=0,0,J51*Energía!K51/Energía!J51)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F51*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G51*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H51*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I51*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J51*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T51:W51,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A49","v":"MTD_3 Discapacitados 601-más"},null,null,null,null,{"$f":"+DdaAñoBase!T49","v":0},{"$f":"+IF(Energía!F52=0,0,F52*Energía!G52/Energía!F52)","v":0},{"$f":"+IF(Energía!G52=0,0,G52*Energía!H52/Energía!G52)","v":0},{"$f":"+IF(Energía!H52=0,0,H52*Energía!I52/Energía!H52)","v":0},{"$f":"+IF(Energía!I52=0,0,I52*Energía!J52/Energía!I52)","v":0},{"$f":"+IF(Energía!J52=0,0,J52*Energía!K52/Energía!J52)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F52*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G52*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H52*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I52*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J52*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T52:W52,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A50","v":"MTD_3 Cruz Roja"},null,null,null,null,{"$f":"+DdaAñoBase!T50","v":0},{"$f":"+IF(Energía!F53=0,0,F53*Energía!G53/Energía!F53)","v":0},{"$f":"+IF(Energía!G53=0,0,G53*Energía!H53/Energía!G53)","v":0},{"$f":"+IF(Energía!H53=0,0,H53*Energía!I53/Energía!H53)","v":0},{"$f":"+IF(Energía!I53=0,0,I53*Energía!J53/Energía!I53)","v":0},{"$f":"+IF(Energía!J53=0,0,J53*Energía!K53/Energía!J53)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F53*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G53*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H53*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I53*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J53*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T53:W53,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A51","v":"MTD_4 (50,001-más)"},null,null,null,null,{"$f":"+DdaAñoBase!T51","v":0},{"$f":"+IF(Energía!F54=0,0,F54*Energía!G54/Energía!F54)","v":0},{"$f":"+IF(Energía!G54=0,0,G54*Energía!H54/Energía!G54)","v":0},{"$f":"+IF(Energía!H54=0,0,H54*Energía!I54/Energía!H54)","v":0},{"$f":"+IF(Energía!I54=0,0,I54*Energía!J54/Energía!I54)","v":0},{"$f":"+IF(Energía!J54=0,0,J54*Energía!K54/Energía!J54)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F54*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G54*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H54*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I54*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J54*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T54:W54,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A52","v":"MTD_4 Regular"},null,null,null,null,{"$f":"+DdaAñoBase!T52","v":0},{"$f":"+IF(Energía!F55=0,0,F55*Energía!G55/Energía!F55)","v":0},{"$f":"+IF(Energía!G55=0,0,G55*Energía!H55/Energía!G55)","v":0},{"$f":"+IF(Energía!H55=0,0,H55*Energía!I55/Energía!H55)","v":0},{"$f":"+IF(Energía!I55=0,0,I55*Energía!J55/Energía!I55)","v":0},{"$f":"+IF(Energía!J55=0,0,J55*Energía!K55/Energía!J55)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F55*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G55*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H55*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I55*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J55*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T55:W55,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A53","v":"MTD_4 Agro"},null,null,null,null,{"$f":"+DdaAñoBase!T53","v":0},{"$f":"+IF(Energía!F56=0,0,F56*Energía!G56/Energía!F56)","v":0},{"$f":"+IF(Energía!G56=0,0,G56*Energía!H56/Energía!G56)","v":0},{"$f":"+IF(Energía!H56=0,0,H56*Energía!I56/Energía!H56)","v":0},{"$f":"+IF(Energía!I56=0,0,I56*Energía!J56/Energía!I56)","v":0},{"$f":"+IF(Energía!J56=0,0,J56*Energía!K56/Energía!J56)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F56*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G56*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H56*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I56*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J56*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T56:W56,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A54","v":"MTD_4 Jub. 1"},null,null,null,null,{"$f":"+DdaAñoBase!T54","v":0},{"$f":"+IF(Energía!F57=0,0,F57*Energía!G57/Energía!F57)","v":0},{"$f":"+IF(Energía!G57=0,0,G57*Energía!H57/Energía!G57)","v":0},{"$f":"+IF(Energía!H57=0,0,H57*Energía!I57/Energía!H57)","v":0},{"$f":"+IF(Energía!I57=0,0,I57*Energía!J57/Energía!I57)","v":0},{"$f":"+IF(Energía!J57=0,0,J57*Energía!K57/Energía!J57)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F57*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G57*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H57*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I57*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J57*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T57:W57,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A55","v":"MTD_4 Jub. 2"},null,null,null,null,{"$f":"+DdaAñoBase!T55","v":0},{"$f":"+IF(Energía!F58=0,0,F58*Energía!G58/Energía!F58)","v":0},{"$f":"+IF(Energía!G58=0,0,G58*Energía!H58/Energía!G58)","v":0},{"$f":"+IF(Energía!H58=0,0,H58*Energía!I58/Energía!H58)","v":0},{"$f":"+IF(Energía!I58=0,0,I58*Energía!J58/Energía!I58)","v":0},{"$f":"+IF(Energía!J58=0,0,J58*Energía!K58/Energía!J58)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F58*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G58*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H58*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I58*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J58*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T58:W58,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A56","v":"MTD_4 Político"},null,null,null,null,{"$f":"+DdaAñoBase!T56","v":0},{"$f":"+IF(Energía!F59=0,0,F59*Energía!G59/Energía!F59)","v":0},{"$f":"+IF(Energía!G59=0,0,G59*Energía!H59/Energía!G59)","v":0},{"$f":"+IF(Energía!H59=0,0,H59*Energía!I59/Energía!H59)","v":0},{"$f":"+IF(Energía!I59=0,0,I59*Energía!J59/Energía!I59)","v":0},{"$f":"+IF(Energía!J59=0,0,J59*Energía!K59/Energía!J59)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F59*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G59*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H59*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I59*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J59*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T59:W59,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A57","v":"MTD_4 x1"},null,null,null,null,{"$f":"+DdaAñoBase!T57","v":0},{"$f":"+IF(Energía!F60=0,0,F60*Energía!G60/Energía!F60)","v":0},{"$f":"+IF(Energía!G60=0,0,G60*Energía!H60/Energía!G60)","v":0},{"$f":"+IF(Energía!H60=0,0,H60*Energía!I60/Energía!H60)","v":0},{"$f":"+IF(Energía!I60=0,0,I60*Energía!J60/Energía!I60)","v":0},{"$f":"+IF(Energía!J60=0,0,J60*Energía!K60/Energía!J60)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F60*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G60*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H60*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I60*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J60*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T60:W60,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A58","v":"MTD_4 x2"},null,null,null,null,{"$f":"+DdaAñoBase!T58","v":0},{"$f":"+IF(Energía!F61=0,0,F61*Energía!G61/Energía!F61)","v":0},{"$f":"+IF(Energía!G61=0,0,G61*Energía!H61/Energía!G61)","v":0},{"$f":"+IF(Energía!H61=0,0,H61*Energía!I61/Energía!H61)","v":0},{"$f":"+IF(Energía!I61=0,0,I61*Energía!J61/Energía!I61)","v":0},{"$f":"+IF(Energía!J61=0,0,J61*Energía!K61/Energía!J61)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F61*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G61*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H61*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I61*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J61*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T61:W61,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A59","v":"MTD_4 Discap."},null,null,null,null,{"$f":"+DdaAñoBase!T59","v":0},{"$f":"+IF(Energía!F62=0,0,F62*Energía!G62/Energía!F62)","v":0},{"$f":"+IF(Energía!G62=0,0,G62*Energía!H62/Energía!G62)","v":0},{"$f":"+IF(Energía!H62=0,0,H62*Energía!I62/Energía!H62)","v":0},{"$f":"+IF(Energía!I62=0,0,I62*Energía!J62/Energía!I62)","v":0},{"$f":"+IF(Energía!J62=0,0,J62*Energía!K62/Energía!J62)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F62*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G62*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H62*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I62*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J62*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T62:W62,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A60","v":"MTD_4 Discapacitados 601-más"},null,null,null,null,{"$f":"+DdaAñoBase!T60","v":0},{"$f":"+IF(Energía!F63=0,0,F63*Energía!G63/Energía!F63)","v":0},{"$f":"+IF(Energía!G63=0,0,G63*Energía!H63/Energía!G63)","v":0},{"$f":"+IF(Energía!H63=0,0,H63*Energía!I63/Energía!H63)","v":0},{"$f":"+IF(Energía!I63=0,0,I63*Energía!J63/Energía!I63)","v":0},{"$f":"+IF(Energía!J63=0,0,J63*Energía!K63/Energía!J63)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F63*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G63*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H63*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I63*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J63*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T63:W63,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A61","v":"MTD_4 Cruz Roja"},null,null,null,null,{"$f":"+DdaAñoBase!T61","v":0},{"$f":"+IF(Energía!F64=0,0,F64*Energía!G64/Energía!F64)","v":0},{"$f":"+IF(Energía!G64=0,0,G64*Energía!H64/Energía!G64)","v":0},{"$f":"+IF(Energía!H64=0,0,H64*Energía!I64/Energía!H64)","v":0},{"$f":"+IF(Energía!I64=0,0,I64*Energía!J64/Energía!I64)","v":0},{"$f":"+IF(Energía!J64=0,0,J64*Energía!K64/Energía!J64)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F64*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G64*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H64*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I64*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J64*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T64:W64,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A62","v":"MTD_5 (xxx)"},null,null,null,null,{"$f":"+DdaAñoBase!T62","v":0},{"$f":"+IF(Energía!F65=0,0,F65*Energía!G65/Energía!F65)","v":0},{"$f":"+IF(Energía!G65=0,0,G65*Energía!H65/Energía!G65)","v":0},{"$f":"+IF(Energía!H65=0,0,H65*Energía!I65/Energía!H65)","v":0},{"$f":"+IF(Energía!I65=0,0,I65*Energía!J65/Energía!I65)","v":0},{"$f":"+IF(Energía!J65=0,0,J65*Energía!K65/Energía!J65)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F65*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G65*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H65*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I65*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J65*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T65:W65,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A63","v":"MTD_5 Regular"},null,null,null,null,{"$f":"+DdaAñoBase!T63","v":0},{"$f":"+IF(Energía!F66=0,0,F66*Energía!G66/Energía!F66)","v":0},{"$f":"+IF(Energía!G66=0,0,G66*Energía!H66/Energía!G66)","v":0},{"$f":"+IF(Energía!H66=0,0,H66*Energía!I66/Energía!H66)","v":0},{"$f":"+IF(Energía!I66=0,0,I66*Energía!J66/Energía!I66)","v":0},{"$f":"+IF(Energía!J66=0,0,J66*Energía!K66/Energía!J66)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F66*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G66*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H66*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I66*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J66*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T66:W66,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A64","v":"MTD_5 Agro"},null,null,null,null,{"$f":"+DdaAñoBase!T64","v":0},{"$f":"+IF(Energía!F67=0,0,F67*Energía!G67/Energía!F67)","v":0},{"$f":"+IF(Energía!G67=0,0,G67*Energía!H67/Energía!G67)","v":0},{"$f":"+IF(Energía!H67=0,0,H67*Energía!I67/Energía!H67)","v":0},{"$f":"+IF(Energía!I67=0,0,I67*Energía!J67/Energía!I67)","v":0},{"$f":"+IF(Energía!J67=0,0,J67*Energía!K67/Energía!J67)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F67*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G67*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H67*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I67*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J67*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T67:W67,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A65","v":"MTD_5 Jub. 1"},null,null,null,null,{"$f":"+DdaAñoBase!T65","v":0},{"$f":"+IF(Energía!F68=0,0,F68*Energía!G68/Energía!F68)","v":0},{"$f":"+IF(Energía!G68=0,0,G68*Energía!H68/Energía!G68)","v":0},{"$f":"+IF(Energía!H68=0,0,H68*Energía!I68/Energía!H68)","v":0},{"$f":"+IF(Energía!I68=0,0,I68*Energía!J68/Energía!I68)","v":0},{"$f":"+IF(Energía!J68=0,0,J68*Energía!K68/Energía!J68)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F68*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G68*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H68*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I68*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J68*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T68:W68,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A66","v":"MTD_5 Jub. 2"},null,null,null,null,{"$f":"+DdaAñoBase!T66","v":0},{"$f":"+IF(Energía!F69=0,0,F69*Energía!G69/Energía!F69)","v":0},{"$f":"+IF(Energía!G69=0,0,G69*Energía!H69/Energía!G69)","v":0},{"$f":"+IF(Energía!H69=0,0,H69*Energía!I69/Energía!H69)","v":0},{"$f":"+IF(Energía!I69=0,0,I69*Energía!J69/Energía!I69)","v":0},{"$f":"+IF(Energía!J69=0,0,J69*Energía!K69/Energía!J69)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F69*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G69*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H69*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I69*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J69*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T69:W69,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A67","v":"MTD_5 Político"},null,null,null,null,{"$f":"+DdaAñoBase!T67","v":0},{"$f":"+IF(Energía!F70=0,0,F70*Energía!G70/Energía!F70)","v":0},{"$f":"+IF(Energía!G70=0,0,G70*Energía!H70/Energía!G70)","v":0},{"$f":"+IF(Energía!H70=0,0,H70*Energía!I70/Energía!H70)","v":0},{"$f":"+IF(Energía!I70=0,0,I70*Energía!J70/Energía!I70)","v":0},{"$f":"+IF(Energía!J70=0,0,J70*Energía!K70/Energía!J70)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F70*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G70*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H70*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I70*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J70*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T70:W70,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A68","v":"MTD_5 x1"},null,null,null,null,{"$f":"+DdaAñoBase!T68","v":0},{"$f":"+IF(Energía!F71=0,0,F71*Energía!G71/Energía!F71)","v":0},{"$f":"+IF(Energía!G71=0,0,G71*Energía!H71/Energía!G71)","v":0},{"$f":"+IF(Energía!H71=0,0,H71*Energía!I71/Energía!H71)","v":0},{"$f":"+IF(Energía!I71=0,0,I71*Energía!J71/Energía!I71)","v":0},{"$f":"+IF(Energía!J71=0,0,J71*Energía!K71/Energía!J71)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F71*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G71*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H71*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I71*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J71*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T71:W71,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A69","v":"MTD_5 x2"},null,null,null,null,{"$f":"+DdaAñoBase!T69","v":0},{"$f":"+IF(Energía!F72=0,0,F72*Energía!G72/Energía!F72)","v":0},{"$f":"+IF(Energía!G72=0,0,G72*Energía!H72/Energía!G72)","v":0},{"$f":"+IF(Energía!H72=0,0,H72*Energía!I72/Energía!H72)","v":0},{"$f":"+IF(Energía!I72=0,0,I72*Energía!J72/Energía!I72)","v":0},{"$f":"+IF(Energía!J72=0,0,J72*Energía!K72/Energía!J72)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F72*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G72*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H72*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I72*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J72*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T72:W72,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A70","v":"MTD_5 Discap."},null,null,null,null,{"$f":"+DdaAñoBase!T70","v":0},{"$f":"+IF(Energía!F73=0,0,F73*Energía!G73/Energía!F73)","v":0},{"$f":"+IF(Energía!G73=0,0,G73*Energía!H73/Energía!G73)","v":0},{"$f":"+IF(Energía!H73=0,0,H73*Energía!I73/Energía!H73)","v":0},{"$f":"+IF(Energía!I73=0,0,I73*Energía!J73/Energía!I73)","v":0},{"$f":"+IF(Energía!J73=0,0,J73*Energía!K73/Energía!J73)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F73*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G73*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H73*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I73*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J73*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T73:W73,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A71","v":"MTD_5 Discapacitados 601-más"},null,null,null,null,{"$f":"+DdaAñoBase!T71","v":0},{"$f":"+IF(Energía!F74=0,0,F74*Energía!G74/Energía!F74)","v":0},{"$f":"+IF(Energía!G74=0,0,G74*Energía!H74/Energía!G74)","v":0},{"$f":"+IF(Energía!H74=0,0,H74*Energía!I74/Energía!H74)","v":0},{"$f":"+IF(Energía!I74=0,0,I74*Energía!J74/Energía!I74)","v":0},{"$f":"+IF(Energía!J74=0,0,J74*Energía!K74/Energía!J74)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F74*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G74*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H74*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I74*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J74*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T74:W74,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A72","v":"MTD_5 Cruz Roja"},null,null,null,null,{"$f":"+DdaAñoBase!T72","v":0},{"$f":"+IF(Energía!F75=0,0,F75*Energía!G75/Energía!F75)","v":0},{"$f":"+IF(Energía!G75=0,0,G75*Energía!H75/Energía!G75)","v":0},{"$f":"+IF(Energía!H75=0,0,H75*Energía!I75/Energía!H75)","v":0},{"$f":"+IF(Energía!I75=0,0,I75*Energía!J75/Energía!I75)","v":0},{"$f":"+IF(Energía!J75=0,0,J75*Energía!K75/Energía!J75)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F75*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G75*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H75*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I75*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J75*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T75:W75,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A73","v":"BTH"},null,null,null,null,{"$f":"+DdaAñoBase!T73","v":11.459656666666664},{"$f":"+IF(Energía!F76=0,0,F76*Energía!G76/Energía!F76)","v":11.536166653927436},{"$f":"+IF(Energía!G76=0,0,G76*Energía!H76/Energía!G76)","v":11.761115466395742},{"$f":"+IF(Energía!H76=0,0,H76*Energía!I76/Energía!H76)","v":11.968035011281449},{"$f":"+IF(Energía!I76=0,0,I76*Energía!J76/Energía!I76)","v":12.18451306902792},{"$f":"+IF(Energía!J76=0,0,J76*Energía!K76/Energía!J76)","v":12.391883356894487},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F76*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":1.0721830167699137E-2},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G76*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":1.0793414082767813E-2},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H76*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":1.1003879634561026E-2},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I76*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":1.1197476727665516E-2},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J76*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":1.1400016911695843E-2},null,11.525444823759738,11.750322052312974,11.957031131646888,12.173315592300254,12.380483339982792,{"$f":"+SUMPRODUCT(T76:W76,PremisaCosto!$F$69:$I$69)","v":39.571670343996338}]
[{"$f":"+DdaAñoBase!A74","v":"BTH Punta"},null,null,null,null,{"$f":"+DdaAñoBase!T74","v":5.3207466666666665},{"$f":"+IF(Energía!F77=0,0,F77*Energía!G77/Energía!F77)","v":5.3563867028153416},{"$f":"+IF(Energía!G77=0,0,G77*Energía!H77/Energía!G77)","v":5.4608923835041141},{"$f":"+IF(Energía!H77=0,0,H77*Energía!I77/Energía!H77)","v":5.5570819452776705},{"$f":"+IF(Energía!I77=0,0,I77*Energía!J77/Energía!I77)","v":5.6577053699605555},{"$f":"+IF(Energía!J77=0,0,J77*Energía!K77/Energía!J77)","v":5.7540720987743006},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F77*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":4.9781720155098862E-3},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G77*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":5.0115173788023376E-3},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H77*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":5.1092944931171195E-3},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I77*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":5.1992909192963913E-3},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J77*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":5.293435735474028E-3},null,5.3514085307998318,5.4558808661253115,5.5519726507845535,5.6525060790412587,5.7487786630388262,{"$f":"+SUMPRODUCT(T77:W77,PremisaCosto!$F$69:$I$69)","v":18.374302935726352}]
[{"$f":"+DdaAñoBase!A75","v":"BTH Fuera de Punta Medio"},null,null,null,null,{"$f":"+DdaAñoBase!T75","v":2.9045000000000001},{"$f":"+IF(Energía!F78=0,0,F78*Energía!G78/Energía!F78)","v":2.9238252275687926},{"$f":"+IF(Energía!G78=0,0,G78*Energía!H78/Energía!G78)","v":2.9808043352331808},{"$f":"+IF(Energía!H78=0,0,H78*Energía!I78/Energía!H78)","v":3.0331824066035362},{"$f":"+IF(Energía!I78=0,0,I78*Energía!J78/Energía!I78)","v":3.0879855168039891},{"$f":"+IF(Energía!J78=0,0,J78*Energía!K78/Energía!J78)","v":3.1404962170255923},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F78*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":2.7174946534537382E-3},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G78*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":2.7355756321402491E-3},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H78*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":2.7888861573378875E-3},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I78*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":2.837891882559839E-3},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J78*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":2.8891665112265176E-3},null,{"$f":"+G78-M78","v":2.9211077329153388},{"$f":"+H78-N78","v":2.9780687596010407},{"$f":"+I78-O78","v":3.0303935204461983},{"$f":"+J78-P78","v":3.0851476249214294},{"$f":"+K78-Q78","v":3.1376070505143656},{"$f":"+SUMPRODUCT(T78:W78,PremisaCosto!$F$69:$I$69)","v":10.028994558463172}]
[{"$f":"+DdaAñoBase!A76","v":"BTH Fuera de Punta Bajo"},null,null,null,null,{"$f":"+DdaAñoBase!T76","v":3.234409999999996},{"$f":"+IF(Energía!F79=0,0,F79*Energía!G79/Energía!F79)","v":3.2560142255858491},{"$f":"+IF(Energía!G79=0,0,G79*Energía!H79/Energía!G79)","v":3.3195096717951094},{"$f":"+IF(Energía!H79=0,0,H79*Energía!I79/Energía!H79)","v":3.3779211104087579},{"$f":"+IF(Energía!I79=0,0,I79*Energía!J79/Energía!I79)","v":3.4390300218511629},{"$f":"+IF(Energía!J79=0,0,J79*Energía!K79/Energía!J79)","v":3.4975659717734024},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F79*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":3.0261634987355122E-3},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G79*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":3.0463767428469133E-3},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H79*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":3.1057840541198773E-3},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I79*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":3.1604346900755086E-3},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J79*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":3.2176091228946213E-3},null,{"$f":"+G79-M79","v":3.2529880620871134},{"$f":"+H79-N79","v":3.3164632950522623},{"$f":"+I79-O79","v":3.3748153263546379},{"$f":"+J79-P79","v":3.4358695871610876},{"$f":"+K79-Q79","v":3.4943483626505079},{"$f":"+SUMPRODUCT(T79:W79,PremisaCosto!$F$69:$I$69)","v":11.168925303107262}]
[{"$f":"+DdaAñoBase!A77","v":"BTD"},null,null,null,null,{"$f":"+DdaAñoBase!T77","v":447.45880333333298},{"$f":"+IF(Energía!F80=0,0,F80*Energía!G80/Energía!F80)","v":450.54096908679833},{"$f":"+IF(Energía!G80=0,0,G80*Energía!H80/Energía!G80)","v":459.37427275824086},{"$f":"+IF(Energía!H80=0,0,H80*Energía!I80/Energía!H80)","v":467.54776990921943},{"$f":"+IF(Energía!I80=0,0,I80*Energía!J80/Energía!I80)","v":476.08995688677766},{"$f":"+IF(Energía!J80=0,0,J80*Energía!K80/Energía!J80)","v":484.25192025334201},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F80*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0.4186493047681667},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G80*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0.42153302621974192},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H80*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0.42979760032870329},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I80*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0.43744484935876138},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J80*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0.44543705023337549},null,450.12231978203016,458.95273973202114,467.11797230889073,475.65251203741889,483.80648320310866,{"$f":"+SUMPRODUCT(T80:W80,PremisaCosto!$F$69:$I$69)","v":1546.0047130386574}]
[{"$f":"+DdaAñoBase!A78","v":"BTD_1 (0-10,000)"},null,null,null,null,{"$f":"+DdaAñoBase!T78","v":207.96907666666635},{"$f":"+IF(Energía!F81=0,0,F81*Energía!G81/Energía!F81)","v":209.39829663003519},{"$f":"+IF(Energía!G81=0,0,G81*Energía!H81/Energía!G81)","v":213.50203760635168},{"$f":"+IF(Energía!H81=0,0,H81*Energía!I81/Energía!H81)","v":217.29741580256993},{"$f":"+IF(Energía!I81=0,0,I81*Energía!J81/Energía!I81)","v":221.26399526693655},{"$f":"+IF(Energía!J81=0,0,J81*Energía!K81/Energía!J81)","v":225.05420030107754},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F81*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0.19457905110186827},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G81*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0.19591625117384767},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H81*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0.19975577403915981},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I81*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0.20330678796791105},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J81*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0.2070179804233821},null,209.20371757893332,213.30612135517782,217.09766002853078,221.06068847896864,224.84718232065416,{"$f":"+SUMPRODUCT(T81:W81,PremisaCosto!$F$69:$I$69)","v":718.51668363682222}]
[{"$f":"+DdaAñoBase!A79","v":"BTD_1 Regular"},null,null,null,null,{"$f":"+DdaAñoBase!T79","v":200.69324333333302},{"$f":"+IF(Energía!F82=0,0,F82*Energía!G82/Energía!F82)","v":202.07340352115799},{"$f":"+IF(Energía!G82=0,0,G82*Energía!H82/Energía!G82)","v":206.03407115414262},{"$f":"+IF(Energía!H82=0,0,H82*Energía!I82/Energía!H82)","v":209.69760697597599},{"$f":"+IF(Energía!I82=0,0,I82*Energía!J82/Energía!I82)","v":213.52631680891159},{"$f":"+IF(Energía!J82=0,0,J82*Energía!K82/Energía!J82)","v":217.18459007365749},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F82*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0.18777167007836892},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G82*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0.18906296907348824},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H82*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0.1927686303290376},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I82*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0.19619629051446311},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J82*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0.19977849003266873},null,201.88563185107961,205.84500818506913,209.50483834564696,213.33012051839714,216.98481158362483,{"$f":"+SUMPRODUCT(T82:W82,PremisaCosto!$F$69:$I$69)","v":693.38797311316648}]
[{"$f":"+DdaAñoBase!A80","v":"BTD_1 Agro"},null,null,null,null,{"$f":"+DdaAñoBase!T80","v":1.2357499999999999},{"$f":"+IF(Energía!F83=0,0,F83*Energía!G83/Energía!F83)","v":1.2443191344303568},{"$f":"+IF(Energía!G83=0,0,G83*Energía!H83/Energía!G83)","v":1.2687447460592247},{"$f":"+IF(Energía!H83=0,0,H83*Energía!I83/Energía!H83)","v":1.2913767044901716},{"$f":"+IF(Energía!I83=0,0,I83*Energía!J83/Energía!I83)","v":1.3150279506966795},{"$f":"+IF(Energía!J83=0,0,J83*Energía!K83/Energía!J83)","v":1.3376204846303683},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F83*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":1.1561866131883135E-3},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G83*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":1.1642040265121977E-3},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H83*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":1.1870570025868355E-3},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I83*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":1.2082318092775863E-3},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J83*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":1.2303602772113799E-3},null,1.2431629478171684,1.2675805420327124,1.2901896474875847,1.3138197188874019,1.3363901243531568,{"$f":"+SUMPRODUCT(T83:W83,PremisaCosto!$F$69:$I$69)","v":4.2701628486423857}]
[{"$f":"+DdaAñoBase!A81","v":"BTD_1 Jub. 1"},null,null,null,null,{"$f":"+DdaAñoBase!T81","v":5.75},{"$f":"+IF(Energía!F84=0,0,F84*Energía!G84/Energía!F84)","v":5.7482116308702675},{"$f":"+IF(Energía!G84=0,0,G84*Energía!H84/Energía!G84)","v":5.8398646085312427},{"$f":"+IF(Energía!H84=0,0,H84*Energía!I84/Energía!H84)","v":5.9034938037388827},{"$f":"+IF(Energía!I84=0,0,I84*Energía!J84/Energía!I84)","v":5.9733629369194263},{"$f":"+IF(Energía!J84=0,0,J84*Energía!K84/Energía!J84)","v":6.0483163602471901},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F84*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":5.3797880039108265E-3},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G84*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":5.3781147783820097E-3},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H84*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":5.4638667070330046E-3},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I84*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":5.5233991559158844E-3},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J84*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":5.5887697862686391E-3},null,5.742831842866357,5.8344864937528609,5.8980299370318496,5.9678395377635107,6.0427275904609212,{"$f":"+SUMPRODUCT(T84:W84,PremisaCosto!$F$69:$I$69)","v":19.482453092076824}]
[{"$f":"+DdaAñoBase!A82","v":"BTD_1 Jub. 2"},null,null,null,null,{"$f":"+DdaAñoBase!T82","v":0.215},{"$f":"+IF(Energía!F85=0,0,F85*Energía!G85/Energía!F85)","v":0.21493313054558388},{"$f":"+IF(Energía!G85=0,0,G85*Energía!H85/Energía!G85)","v":0.21836015492768993},{"$f":"+IF(Energía!H85=0,0,H85*Energía!I85/Energía!H85)","v":0.22073933353110603},{"$f":"+IF(Energía!I85=0,0,I85*Energía!J85/Energía!I85)","v":0.22335183155437852},{"$f":"+IF(Energía!J85=0,0,J85*Energía!K85/Energía!J85)","v":0.22615443781793837},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F85*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":2.011572905810135E-4},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G85*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":2.0109472649602292E-4},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H85*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":2.0430110295862534E-4},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I85*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":2.0652709887337652E-4},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J85*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":2.0897139200830561E-4},null,0.21473197325500287,0.21815906020119391,0.2205350324281474,0.22314530445550515,0.22594546642593005,{"$f":"+SUMPRODUCT(T85:W85,PremisaCosto!$F$69:$I$69)","v":0.72847433300808984}]
[{"$f":"+DdaAñoBase!A83","v":"BTD_1 Político"},null,null,null,null,{"$f":"+DdaAñoBase!T83","v":7.5083333333333335E-2},{"$f":"+IF(Energía!F86=0,0,F86*Energía!G86/Energía!F86)","v":7.5603988139574599E-2},{"$f":"+IF(Energía!G86=0,0,G86*Energía!H86/Energía!G86)","v":7.7088071764742166E-2},{"$f":"+IF(Energía!H86=0,0,H86*Energía!I86/Energía!H86)","v":7.8463174236000063E-2},{"$f":"+IF(Energía!I86=0,0,I86*Energía!J86/Energía!I86)","v":7.99002079423905E-2},{"$f":"+IF(Energía!J86=0,0,J86*Energía!K86/Energía!J86)","v":8.12729150078874E-2},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F86*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":7.0249115819183397E-5},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G86*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":7.07362484245391E-5},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H86*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":7.2124779778187268E-5},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I86*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":7.3411346696277934E-5},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J86*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":7.4755857425817899E-5},null,7.5533739023755417E-2,7.7017335516317634E-2,7.839104945622187E-2,7.9826796595694222E-2,8.119815915046158E-2,{"$f":"+SUMPRODUCT(T86:W86,PremisaCosto!$F$69:$I$69)","v":0.25945220356239734}]
[{"$f":"+DdaAñoBase!A84","v":"BTD_1 x1"},null,null,null,null,{"$f":"+DdaAñoBase!T84","v":0},{"$f":"+IF(Energía!F87=0,0,F87*Energía!G87/Energía!F87)","v":0},{"$f":"+IF(Energía!G87=0,0,G87*Energía!H87/Energía!G87)","v":0},{"$f":"+IF(Energía!H87=0,0,H87*Energía!I87/Energía!H87)","v":0},{"$f":"+IF(Energía!I87=0,0,I87*Energía!J87/Energía!I87)","v":0},{"$f":"+IF(Energía!J87=0,0,J87*Energía!K87/Energía!J87)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F87*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G87*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H87*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I87*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J87*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T87:W87,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A85","v":"BTD_1 x2"},null,null,null,null,{"$f":"+DdaAñoBase!T85","v":0},{"$f":"+IF(Energía!F88=0,0,F88*Energía!G88/Energía!F88)","v":0},{"$f":"+IF(Energía!G88=0,0,G88*Energía!H88/Energía!G88)","v":0},{"$f":"+IF(Energía!H88=0,0,H88*Energía!I88/Energía!H88)","v":0},{"$f":"+IF(Energía!I88=0,0,I88*Energía!J88/Energía!I88)","v":0},{"$f":"+IF(Energía!J88=0,0,J88*Energía!K88/Energía!J88)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F88*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G88*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H88*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I88*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J88*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T88:W88,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A86","v":"BTD_1 Discap."},null,null,null,null,{"$f":"+DdaAñoBase!T86","v":0},{"$f":"+IF(Energía!F89=0,0,F89*Energía!G89/Energía!F89)","v":0},{"$f":"+IF(Energía!G89=0,0,G89*Energía!H89/Energía!G89)","v":0},{"$f":"+IF(Energía!H89=0,0,H89*Energía!I89/Energía!H89)","v":0},{"$f":"+IF(Energía!I89=0,0,I89*Energía!J89/Energía!I89)","v":0},{"$f":"+IF(Energía!J89=0,0,J89*Energía!K89/Energía!J89)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F89*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G89*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H89*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I89*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J89*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T89:W89,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A87","v":"BTD_1 Discapacitados 601-más"},null,null,null,null,{"$f":"+DdaAñoBase!T87","v":0},{"$f":"+IF(Energía!F90=0,0,F90*Energía!G90/Energía!F90)","v":0},{"$f":"+IF(Energía!G90=0,0,G90*Energía!H90/Energía!G90)","v":0},{"$f":"+IF(Energía!H90=0,0,H90*Energía!I90/Energía!H90)","v":0},{"$f":"+IF(Energía!I90=0,0,I90*Energía!J90/Energía!I90)","v":0},{"$f":"+IF(Energía!J90=0,0,J90*Energía!K90/Energía!J90)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F90*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G90*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H90*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I90*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J90*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T90:W90,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A88","v":"BTD_1 Cruz Roja"},null,null,null,null,{"$f":"+DdaAñoBase!T88","v":0},{"$f":"+IF(Energía!F91=0,0,F91*Energía!G91/Energía!F91)","v":0},{"$f":"+IF(Energía!G91=0,0,G91*Energía!H91/Energía!G91)","v":0},{"$f":"+IF(Energía!H91=0,0,H91*Energía!I91/Energía!H91)","v":0},{"$f":"+IF(Energía!I91=0,0,I91*Energía!J91/Energía!I91)","v":0},{"$f":"+IF(Energía!J91=0,0,J91*Energía!K91/Energía!J91)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F91*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G91*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H91*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I91*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J91*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T91:W91,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A89","v":"BTD_2 (10,001-30,000)"},null,null,null,null,{"$f":"+DdaAñoBase!T89","v":121.15790999999996},{"$f":"+IF(Energía!F92=0,0,F92*Energía!G92/Energía!F92)","v":121.99065884281369},{"$f":"+IF(Energía!G92=0,0,G92*Energía!H92/Energía!G92)","v":124.38147147589387},{"$f":"+IF(Energía!H92=0,0,H92*Energía!I92/Energía!H92)","v":126.59271751246634},{"$f":"+IF(Energía!I92=0,0,I92*Energía!J92/Energía!I92)","v":128.90374137305884},{"$f":"+IF(Energía!J92=0,0,J92*Energía!K92/Energía!J92)","v":131.11205688021735},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F92*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0.11335719492120128},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G92*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0.11413632748378214},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H92*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0.11637320837474617},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I92*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0.11844208400974579},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J92*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0.12060431330400098},null,121.87730164789248,124.2673351484101,126.4763443040916,128.78529928904908,130.99145256691335,{"$f":"+SUMPRODUCT(T92:W92,PremisaCosto!$F$69:$I$69)","v":418.59238146897258}]
[{"$f":"+DdaAñoBase!A90","v":"BTD_2 Regular"},null,null,null,null,{"$f":"+DdaAñoBase!T90","v":120.32382666666663},{"$f":"+IF(Energía!F93=0,0,F93*Energía!G93/Energía!F93)","v":121.15166573341104},{"$f":"+IF(Energía!G93=0,0,G93*Energía!H93/Energía!G93)","v":123.526453615253},{"$f":"+IF(Energía!H93=0,0,H93*Energía!I93/Energía!H93)","v":125.72329843868705},{"$f":"+IF(Energía!I93=0,0,I93*Energía!J93/Energía!I93)","v":128.01920178666273},{"$f":"+IF(Energía!J93=0,0,J93*Energía!K93/Energía!J93)","v":130.21290149476528},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F93*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0.11257681378886587},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G93*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0.113351352689812},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H93*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0.1155732405782583},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I93*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0.11762864221783467},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J93*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0.11977672452906567},null,121.03908891962217,123.41310226256319,125.6077251981088,127.9015731444449,130.09312477023622,{"$f":"+SUMPRODUCT(T93:W93,PremisaCosto!$F$69:$I$69)","v":415.71830301772661}]
[{"$f":"+DdaAñoBase!A91","v":"BTD_2 Agro"},null,null,null,null,{"$f":"+DdaAñoBase!T91","v":0.63508333333333333},{"$f":"+IF(Energía!F94=0,0,F94*Energía!G94/Energía!F94)","v":0.63948722931376012},{"$f":"+IF(Energía!G94=0,0,G94*Energía!H94/Energía!G94)","v":0.65204017194128738},{"$f":"+IF(Energía!H94=0,0,H94*Energía!I94/Energía!H94)","v":0.66367131060217133},{"$f":"+IF(Energía!I94=0,0,I94*Energía!J94/Energía!I94)","v":0.67582628715755577},{"$f":"+IF(Energía!J94=0,0,J94*Energía!K94/Energía!J94)","v":0.68743716456726933},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F94*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":5.9419368663484644E-4},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G94*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":5.9831403911588497E-4},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H94*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":6.1005876436133748E-4},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I94*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":6.2094103570736303E-4},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J94*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":6.3231341780483686E-4},null,0.63889303562712529,0.65144185790217146,0.66306125183780995,0.67520534612184846,0.68680485114946455,{"$f":"+SUMPRODUCT(T94:W94,PremisaCosto!$F$69:$I$69)","v":2.1945452201432074}]
[{"$f":"+DdaAñoBase!A92","v":"BTD_2 Jub. 1"},null,null,null,null,{"$f":"+DdaAñoBase!T92","v":0},{"$f":"+IF(Energía!F95=0,0,F95*Energía!G95/Energía!F95)","v":0},{"$f":"+IF(Energía!G95=0,0,G95*Energía!H95/Energía!G95)","v":0},{"$f":"+IF(Energía!H95=0,0,H95*Energía!I95/Energía!H95)","v":0},{"$f":"+IF(Energía!I95=0,0,I95*Energía!J95/Energía!I95)","v":0},{"$f":"+IF(Energía!J95=0,0,J95*Energía!K95/Energía!J95)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F95*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G95*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H95*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I95*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J95*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T95:W95,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A93","v":"BTD_2 Jub. 2"},null,null,null,null,{"$f":"+DdaAñoBase!T93","v":0.127},{"$f":"+IF(Energía!F96=0,0,F96*Energía!G96/Energía!F96)","v":0.12696050036878676},{"$f":"+IF(Energía!G96=0,0,G96*Energía!H96/Energía!G96)","v":0.12898483570147265},{"$f":"+IF(Energía!H96=0,0,H96*Energía!I96/Energía!H96)","v":0.13039021096953704},{"$f":"+IF(Energía!I96=0,0,I96*Energía!J96/Energía!I96)","v":0.13193340747630733},{"$f":"+IF(Energía!J96=0,0,J96*Energía!K96/Energía!J96)","v":0.13358890047850314},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F96*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":1.1882314373855216E-4},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G96*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":1.1878618727904608E-4},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H96*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":1.206801863988159E-4},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I96*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":1.2199507700892472E-4},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J96*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":1.2343891527932471E-4},null,0.12684167722504822,0.12886604951419361,0.13026953078313822,0.13181141239929842,0.13346546156322381,{"$f":"+SUMPRODUCT(T96:W96,PremisaCosto!$F$69:$I$69)","v":0.43030809438152284}]
[{"$f":"+DdaAñoBase!A94","v":"BTD_2 Político"},null,null,null,null,{"$f":"+DdaAñoBase!T94","v":7.1999999999999995E-2},{"$f":"+IF(Energía!F97=0,0,F97*Energía!G97/Energía!F97)","v":7.2499273865252442E-2},{"$f":"+IF(Energía!G97=0,0,G97*Energía!H97/Energía!G97)","v":7.392241287984154E-2},{"$f":"+IF(Energía!H97=0,0,H97*Energía!I97/Energía!H97)","v":7.5241046104222026E-2},{"$f":"+IF(Energía!I97=0,0,I97*Energía!J97/Energía!I97)","v":7.6619067327664117E-2},{"$f":"+IF(Energía!J97=0,0,J97*Energía!K97/Energía!J97)","v":7.7935403514777679E-2},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F97*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":6.7364301962013825E-5},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G97*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":6.7831430231744485E-5},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H97*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":6.9162940874976467E-5},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I97*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":7.0396674301425225E-5},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J97*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":7.168597204873102E-5},null,7.2431909563290431E-2,7.3854581449609796E-2,7.5171883163347053E-2,7.6548670653362696E-2,7.7863717542728944E-2,{"$f":"+SUMPRODUCT(T97:W97,PremisaCosto!$F$69:$I$69)","v":0.2487976735603899}]
[{"$f":"+DdaAñoBase!A95","v":"BTD_2 x1"},null,null,null,null,{"$f":"+DdaAñoBase!T95","v":0},{"$f":"+IF(Energía!F98=0,0,F98*Energía!G98/Energía!F98)","v":0},{"$f":"+IF(Energía!G98=0,0,G98*Energía!H98/Energía!G98)","v":0},{"$f":"+IF(Energía!H98=0,0,H98*Energía!I98/Energía!H98)","v":0},{"$f":"+IF(Energía!I98=0,0,I98*Energía!J98/Energía!I98)","v":0},{"$f":"+IF(Energía!J98=0,0,J98*Energía!K98/Energía!J98)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F98*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G98*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H98*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I98*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J98*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T98:W98,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A96","v":"BTD_2 x2"},null,null,null,null,{"$f":"+DdaAñoBase!T96","v":0},{"$f":"+IF(Energía!F99=0,0,F99*Energía!G99/Energía!F99)","v":0},{"$f":"+IF(Energía!G99=0,0,G99*Energía!H99/Energía!G99)","v":0},{"$f":"+IF(Energía!H99=0,0,H99*Energía!I99/Energía!H99)","v":0},{"$f":"+IF(Energía!I99=0,0,I99*Energía!J99/Energía!I99)","v":0},{"$f":"+IF(Energía!J99=0,0,J99*Energía!K99/Energía!J99)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F99*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G99*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H99*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I99*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J99*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T99:W99,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A97","v":"BTD_2 Discap."},null,null,null,null,{"$f":"+DdaAñoBase!T97","v":0},{"$f":"+IF(Energía!F100=0,0,F100*Energía!G100/Energía!F100)","v":0},{"$f":"+IF(Energía!G100=0,0,G100*Energía!H100/Energía!G100)","v":0},{"$f":"+IF(Energía!H100=0,0,H100*Energía!I100/Energía!H100)","v":0},{"$f":"+IF(Energía!I100=0,0,I100*Energía!J100/Energía!I100)","v":0},{"$f":"+IF(Energía!J100=0,0,J100*Energía!K100/Energía!J100)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F100*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G100*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H100*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I100*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J100*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T100:W100,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A98","v":"BTD_2 Discapacitados 601-más"},null,null,null,null,{"$f":"+DdaAñoBase!T98","v":0},{"$f":"+IF(Energía!F101=0,0,F101*Energía!G101/Energía!F101)","v":0},{"$f":"+IF(Energía!G101=0,0,G101*Energía!H101/Energía!G101)","v":0},{"$f":"+IF(Energía!H101=0,0,H101*Energía!I101/Energía!H101)","v":0},{"$f":"+IF(Energía!I101=0,0,I101*Energía!J101/Energía!I101)","v":0},{"$f":"+IF(Energía!J101=0,0,J101*Energía!K101/Energía!J101)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F101*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G101*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H101*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I101*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J101*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T101:W101,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A99","v":"BTD_2 Cruz Roja"},null,null,null,null,{"$f":"+DdaAñoBase!T99","v":0},{"$f":"+IF(Energía!F102=0,0,F102*Energía!G102/Energía!F102)","v":0},{"$f":"+IF(Energía!G102=0,0,G102*Energía!H102/Energía!G102)","v":0},{"$f":"+IF(Energía!H102=0,0,H102*Energía!I102/Energía!H102)","v":0},{"$f":"+IF(Energía!I102=0,0,I102*Energía!J102/Energía!I102)","v":0},{"$f":"+IF(Energía!J102=0,0,J102*Energía!K102/Energía!J102)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F102*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G102*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H102*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I102*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J102*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T102:W102,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A100","v":"BTD_3 (30,001-50,000)"},null,null,null,null,{"$f":"+DdaAñoBase!T100","v":47.866166666666629},{"$f":"+IF(Energía!F103=0,0,F103*Energía!G103/Energía!F103)","v":48.196726451229473},{"$f":"+IF(Energía!G103=0,0,G103*Energía!H103/Energía!G103)","v":49.142121529242623},{"$f":"+IF(Energía!H103=0,0,H103*Energía!I103/Energía!H103)","v":50.01739729631926},{"$f":"+IF(Energía!I103=0,0,I103*Energía!J103/Energía!I103)","v":50.932203596848161},{"$f":"+IF(Energía!J103=0,0,J103*Energía!K103/Energía!J103)","v":51.806328327184637},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F103*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":4.4784318126352939E-2},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G103*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":4.5093594920016682E-2},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H103*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":4.5978121024303896E-2},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I103*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":4.6797042428100892E-2},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J103*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":4.7652949204011752E-2},null,48.15194213310312,49.097027934322604,49.971419175294955,50.885406554420058,51.758675377980623,{"$f":"+SUMPRODUCT(T103:W103,PremisaCosto!$F$69:$I$69)","v":165.39001134604717}]
[{"$f":"+DdaAñoBase!A101","v":"BTD_3 Regular"},null,null,null,null,{"$f":"+DdaAñoBase!T101","v":47.69366666666663},{"$f":"+IF(Energía!F104=0,0,F104*Energía!G104/Energía!F104)","v":48.023030166855442},{"$f":"+IF(Energía!G104=0,0,G104*Energía!H104/Energía!G104)","v":48.965015584260478},{"$f":"+IF(Energía!H104=0,0,H104*Energía!I104/Energía!H104)","v":49.837132018453687},{"$f":"+IF(Energía!I104=0,0,I104*Energía!J104/Energía!I104)","v":50.74863670621118},{"$f":"+IF(Energía!J104=0,0,J104*Energía!K104/Energía!J104)","v":51.619607636650365},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F104*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":4.4622924486235616E-2},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G104*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":4.4931082017929849E-2},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H104*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":4.5812417991567163E-2},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I104*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":4.662838347516475E-2},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J104*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":4.7481201211635397E-2},null,47.978407242369208,48.920084502242545,49.791319600462117,50.702008322736013,51.572126435438726,{"$f":"+SUMPRODUCT(T104:W104,PremisaCosto!$F$69:$I$69)","v":164.79393258925998}]
[{"$f":"+DdaAñoBase!A102","v":"BTD_3 Agro"},null,null,null,null,{"$f":"+DdaAñoBase!T102","v":0.17249999999999999},{"$f":"+IF(Energía!F105=0,0,F105*Energía!G105/Energía!F105)","v":0.17369617696883397},{"$f":"+IF(Energía!G105=0,0,G105*Energía!H105/Energía!G105)","v":0.1771057808579537},{"$f":"+IF(Energía!H105=0,0,H105*Energía!I105/Energía!H105)","v":0.18026500629136527},{"$f":"+IF(Energía!I105=0,0,I105*Energía!J105/Energía!I105)","v":0.18356651547252864},{"$f":"+IF(Energía!J105=0,0,J105*Energía!K105/Energía!J105)","v":0.18672023758748824},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F105*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":1.6139364011732478E-4},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G105*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":1.6251280159688782E-4},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H105*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":1.6570287917963111E-4},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I105*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":1.6865869884716462E-4},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J105*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":1.7174764136675144E-4},null,0.17353478332871664,0.17694326805635682,0.18009930341218564,0.18339785677368148,0.18654848994612147,{"$f":"+SUMPRODUCT(T105:W105,PremisaCosto!$F$69:$I$69)","v":0.59607775957176745}]
[{"$f":"+DdaAñoBase!A103","v":"BTD_3 Jub. 1"},null,null,null,null,{"$f":"+DdaAñoBase!T103","v":0},{"$f":"+IF(Energía!F106=0,0,F106*Energía!G106/Energía!F106)","v":0},{"$f":"+IF(Energía!G106=0,0,G106*Energía!H106/Energía!G106)","v":0},{"$f":"+IF(Energía!H106=0,0,H106*Energía!I106/Energía!H106)","v":0},{"$f":"+IF(Energía!I106=0,0,I106*Energía!J106/Energía!I106)","v":0},{"$f":"+IF(Energía!J106=0,0,J106*Energía!K106/Energía!J106)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F106*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G106*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H106*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I106*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J106*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T106:W106,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A104","v":"BTD_3 Jub. 2"},null,null,null,null,{"$f":"+DdaAñoBase!T104","v":0},{"$f":"+IF(Energía!F107=0,0,F107*Energía!G107/Energía!F107)","v":0},{"$f":"+IF(Energía!G107=0,0,G107*Energía!H107/Energía!G107)","v":0},{"$f":"+IF(Energía!H107=0,0,H107*Energía!I107/Energía!H107)","v":0},{"$f":"+IF(Energía!I107=0,0,I107*Energía!J107/Energía!I107)","v":0},{"$f":"+IF(Energía!J107=0,0,J107*Energía!K107/Energía!J107)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F107*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G107*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H107*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I107*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J107*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T107:W107,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A105","v":"BTD_3 Político"},null,null,null,null,{"$f":"+DdaAñoBase!T105","v":0},{"$f":"+IF(Energía!F108=0,0,F108*Energía!G108/Energía!F108)","v":0},{"$f":"+IF(Energía!G108=0,0,G108*Energía!H108/Energía!G108)","v":0},{"$f":"+IF(Energía!H108=0,0,H108*Energía!I108/Energía!H108)","v":0},{"$f":"+IF(Energía!I108=0,0,I108*Energía!J108/Energía!I108)","v":0},{"$f":"+IF(Energía!J108=0,0,J108*Energía!K108/Energía!J108)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F108*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G108*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H108*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I108*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J108*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T108:W108,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A106","v":"BTD_3 x1"},null,null,null,null,{"$f":"+DdaAñoBase!T106","v":0},{"$f":"+IF(Energía!F109=0,0,F109*Energía!G109/Energía!F109)","v":0},{"$f":"+IF(Energía!G109=0,0,G109*Energía!H109/Energía!G109)","v":0},{"$f":"+IF(Energía!H109=0,0,H109*Energía!I109/Energía!H109)","v":0},{"$f":"+IF(Energía!I109=0,0,I109*Energía!J109/Energía!I109)","v":0},{"$f":"+IF(Energía!J109=0,0,J109*Energía!K109/Energía!J109)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F109*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G109*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H109*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I109*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J109*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T109:W109,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A107","v":"BTD_3 x2"},null,null,null,null,{"$f":"+DdaAñoBase!T107","v":0},{"$f":"+IF(Energía!F110=0,0,F110*Energía!G110/Energía!F110)","v":0},{"$f":"+IF(Energía!G110=0,0,G110*Energía!H110/Energía!G110)","v":0},{"$f":"+IF(Energía!H110=0,0,H110*Energía!I110/Energía!H110)","v":0},{"$f":"+IF(Energía!I110=0,0,I110*Energía!J110/Energía!I110)","v":0},{"$f":"+IF(Energía!J110=0,0,J110*Energía!K110/Energía!J110)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F110*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G110*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H110*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I110*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J110*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T110:W110,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A108","v":"BTD_3 Discap."},null,null,null,null,{"$f":"+DdaAñoBase!T108","v":0},{"$f":"+IF(Energía!F111=0,0,F111*Energía!G111/Energía!F111)","v":0},{"$f":"+IF(Energía!G111=0,0,G111*Energía!H111/Energía!G111)","v":0},{"$f":"+IF(Energía!H111=0,0,H111*Energía!I111/Energía!H111)","v":0},{"$f":"+IF(Energía!I111=0,0,I111*Energía!J111/Energía!I111)","v":0},{"$f":"+IF(Energía!J111=0,0,J111*Energía!K111/Energía!J111)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F111*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G111*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H111*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I111*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J111*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T111:W111,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A109","v":"BTD_3 Discapacitados 601-más"},null,null,null,null,{"$f":"+DdaAñoBase!T109","v":0},{"$f":"+IF(Energía!F112=0,0,F112*Energía!G112/Energía!F112)","v":0},{"$f":"+IF(Energía!G112=0,0,G112*Energía!H112/Energía!G112)","v":0},{"$f":"+IF(Energía!H112=0,0,H112*Energía!I112/Energía!H112)","v":0},{"$f":"+IF(Energía!I112=0,0,I112*Energía!J112/Energía!I112)","v":0},{"$f":"+IF(Energía!J112=0,0,J112*Energía!K112/Energía!J112)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F112*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G112*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H112*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I112*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J112*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T112:W112,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A110","v":"BTD_3 Cruz Roja"},null,null,null,null,{"$f":"+DdaAñoBase!T110","v":0},{"$f":"+IF(Energía!F113=0,0,F113*Energía!G113/Energía!F113)","v":0},{"$f":"+IF(Energía!G113=0,0,G113*Energía!H113/Energía!G113)","v":0},{"$f":"+IF(Energía!H113=0,0,H113*Energía!I113/Energía!H113)","v":0},{"$f":"+IF(Energía!I113=0,0,I113*Energía!J113/Energía!I113)","v":0},{"$f":"+IF(Energía!J113=0,0,J113*Energía!K113/Energía!J113)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F113*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G113*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H113*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I113*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J113*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T113:W113,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A111","v":"BTD_4 (50,001-más)"},null,null,null,null,{"$f":"+DdaAñoBase!T111","v":70.465650000000025},{"$f":"+IF(Energía!F114=0,0,F114*Energía!G114/Energía!F114)","v":70.954004701923864},{"$f":"+IF(Energía!G114=0,0,G114*Energía!H114/Energía!G114)","v":72.346668468950284},{"$f":"+IF(Energía!H114=0,0,H114*Energía!I114/Energía!H114)","v":73.636921524057811},{"$f":"+IF(Energía!I114=0,0,I114*Energía!J114/Energía!I114)","v":74.985307036918343},{"$f":"+IF(Energía!J114=0,0,J114*Energía!K114/Energía!J114)","v":76.27338919011666},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F114*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":6.592874061874418E-2},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G114*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":6.6385652752146501E-2},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H114*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":6.7688650287334326E-2},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I114*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":6.8895830793052018E-2},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J114*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":7.0157400915962315E-2},null,70.88807596130512,72.280282816198138,73.569232873770474,74.916411206125289,76.2032317892007,{"$f":"+SUMPRODUCT(T114:W114,PremisaCosto!$F$69:$I$69)","v":243.49309707951068}]
[{"$f":"+DdaAñoBase!A112","v":"BTD_4 Regular"},null,null,null,null,{"$f":"+DdaAñoBase!T112","v":69.912750000000031},{"$f":"+IF(Energía!F115=0,0,F115*Energía!G115/Energía!F115)","v":70.397271116680102},{"$f":"+IF(Energía!G115=0,0,G115*Energía!H115/Energía!G115)","v":71.779006584864561},{"$f":"+IF(Energía!H115=0,0,H115*Energía!I115/Energía!H115)","v":73.059134057825759},{"$f":"+IF(Energía!I115=0,0,I115*Energía!J115/Energía!I115)","v":74.396937923032709},{"$f":"+IF(Energía!J115=0,0,J115*Energía!K115/Energía!J115)","v":75.674912016856538},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F115*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":6.5411438916594219E-2},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G115*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":6.5864764288969341E-2},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H115*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":6.715753714050271E-2},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I115*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":6.8355243996591986E-2},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J115*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":6.960691376800518E-2},null,70.331859677763504,71.713141820575586,72.991976520685256,74.328582679036117,75.60530510308854,{"$f":"+SUMPRODUCT(T115:W115,PremisaCosto!$F$69:$I$69)","v":241.5825421958798}]
[{"$f":"+DdaAñoBase!A113","v":"BTD_4 Agro"},null,null,null,null,{"$f":"+DdaAñoBase!T113","v":0.55289999999999995},{"$f":"+IF(Energía!F116=0,0,F116*Energía!G116/Energía!F116)","v":0.55673400722358424},{"$f":"+IF(Energía!G116=0,0,G116*Energía!H116/Energía!G116)","v":0.56766252890644975},{"$f":"+IF(Energía!H116=0,0,H116*Energía!I116/Energía!H116)","v":0.57778853320867152},{"$f":"+IF(Energía!I116=0,0,I116*Energía!J116/Energía!I116)","v":0.58837058785368723},{"$f":"+IF(Energía!J116=0,0,J116*Energía!K116/Energía!J116)","v":0.59847895282389685},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F116*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":5.1730170214996443E-4},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G116*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":5.208888579879377E-4},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H116*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":5.3111375013575673E-4},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I116*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":5.4058779473969444E-4},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J116*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":5.5048852702421346E-4},null,0.55621670552143432,0.56714164004846179,0.57725741945853581,0.58783000005894759,0.59792846429687263,{"$f":"+SUMPRODUCT(T116:W116,PremisaCosto!$F$69:$I$69)","v":1.9105588015491606}]
[{"$f":"+DdaAñoBase!A114","v":"BTD_4 Jub. 1"},null,null,null,null,{"$f":"+DdaAñoBase!T114","v":0},{"$f":"+IF(Energía!F117=0,0,F117*Energía!G117/Energía!F117)","v":0},{"$f":"+IF(Energía!G117=0,0,G117*Energía!H117/Energía!G117)","v":0},{"$f":"+IF(Energía!H117=0,0,H117*Energía!I117/Energía!H117)","v":0},{"$f":"+IF(Energía!I117=0,0,I117*Energía!J117/Energía!I117)","v":0},{"$f":"+IF(Energía!J117=0,0,J117*Energía!K117/Energía!J117)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F117*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G117*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H117*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I117*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J117*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T117:W117,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A115","v":"BTD_4 Jub. 2"},null,null,null,null,{"$f":"+DdaAñoBase!T115","v":0},{"$f":"+IF(Energía!F118=0,0,F118*Energía!G118/Energía!F118)","v":0},{"$f":"+IF(Energía!G118=0,0,G118*Energía!H118/Energía!G118)","v":0},{"$f":"+IF(Energía!H118=0,0,H118*Energía!I118/Energía!H118)","v":0},{"$f":"+IF(Energía!I118=0,0,I118*Energía!J118/Energía!I118)","v":0},{"$f":"+IF(Energía!J118=0,0,J118*Energía!K118/Energía!J118)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F118*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G118*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H118*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I118*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J118*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T118:W118,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A116","v":"BTD_4 Político"},null,null,null,null,{"$f":"+DdaAñoBase!T116","v":0},{"$f":"+IF(Energía!F119=0,0,F119*Energía!G119/Energía!F119)","v":0},{"$f":"+IF(Energía!G119=0,0,G119*Energía!H119/Energía!G119)","v":0},{"$f":"+IF(Energía!H119=0,0,H119*Energía!I119/Energía!H119)","v":0},{"$f":"+IF(Energía!I119=0,0,I119*Energía!J119/Energía!I119)","v":0},{"$f":"+IF(Energía!J119=0,0,J119*Energía!K119/Energía!J119)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F119*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G119*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H119*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I119*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J119*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T119:W119,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A117","v":"BTD_4 x1"},null,null,null,null,{"$f":"+DdaAñoBase!T117","v":0},{"$f":"+IF(Energía!F120=0,0,F120*Energía!G120/Energía!F120)","v":0},{"$f":"+IF(Energía!G120=0,0,G120*Energía!H120/Energía!G120)","v":0},{"$f":"+IF(Energía!H120=0,0,H120*Energía!I120/Energía!H120)","v":0},{"$f":"+IF(Energía!I120=0,0,I120*Energía!J120/Energía!I120)","v":0},{"$f":"+IF(Energía!J120=0,0,J120*Energía!K120/Energía!J120)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F120*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G120*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H120*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I120*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J120*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T120:W120,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A118","v":"BTD_4 x2"},null,null,null,null,{"$f":"+DdaAñoBase!T118","v":0},{"$f":"+IF(Energía!F121=0,0,F121*Energía!G121/Energía!F121)","v":0},{"$f":"+IF(Energía!G121=0,0,G121*Energía!H121/Energía!G121)","v":0},{"$f":"+IF(Energía!H121=0,0,H121*Energía!I121/Energía!H121)","v":0},{"$f":"+IF(Energía!I121=0,0,I121*Energía!J121/Energía!I121)","v":0},{"$f":"+IF(Energía!J121=0,0,J121*Energía!K121/Energía!J121)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F121*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G121*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H121*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I121*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J121*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T121:W121,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A119","v":"BTD_4 Discap."},null,null,null,null,{"$f":"+DdaAñoBase!T119","v":0},{"$f":"+IF(Energía!F122=0,0,F122*Energía!G122/Energía!F122)","v":0},{"$f":"+IF(Energía!G122=0,0,G122*Energía!H122/Energía!G122)","v":0},{"$f":"+IF(Energía!H122=0,0,H122*Energía!I122/Energía!H122)","v":0},{"$f":"+IF(Energía!I122=0,0,I122*Energía!J122/Energía!I122)","v":0},{"$f":"+IF(Energía!J122=0,0,J122*Energía!K122/Energía!J122)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F122*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G122*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H122*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I122*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J122*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T122:W122,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A120","v":"BTD_4 Discapacitados 601-más"},null,null,null,null,{"$f":"+DdaAñoBase!T120","v":0},{"$f":"+IF(Energía!F123=0,0,F123*Energía!G123/Energía!F123)","v":0},{"$f":"+IF(Energía!G123=0,0,G123*Energía!H123/Energía!G123)","v":0},{"$f":"+IF(Energía!H123=0,0,H123*Energía!I123/Energía!H123)","v":0},{"$f":"+IF(Energía!I123=0,0,I123*Energía!J123/Energía!I123)","v":0},{"$f":"+IF(Energía!J123=0,0,J123*Energía!K123/Energía!J123)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F123*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G123*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H123*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I123*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J123*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T123:W123,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A121","v":"BTD_4 Cruz Roja"},null,null,null,null,{"$f":"+DdaAñoBase!T121","v":0},{"$f":"+IF(Energía!F124=0,0,F124*Energía!G124/Energía!F124)","v":0},{"$f":"+IF(Energía!G124=0,0,G124*Energía!H124/Energía!G124)","v":0},{"$f":"+IF(Energía!H124=0,0,H124*Energía!I124/Energía!H124)","v":0},{"$f":"+IF(Energía!I124=0,0,I124*Energía!J124/Energía!I124)","v":0},{"$f":"+IF(Energía!J124=0,0,J124*Energía!K124/Energía!J124)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F124*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G124*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H124*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I124*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J124*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T124:W124,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A122","v":"BTD_5 (xxx)"},null,null,null,null,{"$f":"+DdaAñoBase!T122","v":0},{"$f":"+IF(Energía!F125=0,0,F125*Energía!G125/Energía!F125)","v":0},{"$f":"+IF(Energía!G125=0,0,G125*Energía!H125/Energía!G125)","v":0},{"$f":"+IF(Energía!H125=0,0,H125*Energía!I125/Energía!H125)","v":0},{"$f":"+IF(Energía!I125=0,0,I125*Energía!J125/Energía!I125)","v":0},{"$f":"+IF(Energía!J125=0,0,J125*Energía!K125/Energía!J125)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F125*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G125*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H125*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I125*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J125*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T125:W125,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A123","v":"BTD_5 Regular"},null,null,null,null,{"$f":"+DdaAñoBase!T123","v":0},{"$f":"+IF(Energía!F126=0,0,F126*Energía!G126/Energía!F126)","v":0},{"$f":"+IF(Energía!G126=0,0,G126*Energía!H126/Energía!G126)","v":0},{"$f":"+IF(Energía!H126=0,0,H126*Energía!I126/Energía!H126)","v":0},{"$f":"+IF(Energía!I126=0,0,I126*Energía!J126/Energía!I126)","v":0},{"$f":"+IF(Energía!J126=0,0,J126*Energía!K126/Energía!J126)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F126*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G126*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H126*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I126*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J126*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T126:W126,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A124","v":"BTD_5 Agro"},null,null,null,null,{"$f":"+DdaAñoBase!T124","v":0},{"$f":"+IF(Energía!F127=0,0,F127*Energía!G127/Energía!F127)","v":0},{"$f":"+IF(Energía!G127=0,0,G127*Energía!H127/Energía!G127)","v":0},{"$f":"+IF(Energía!H127=0,0,H127*Energía!I127/Energía!H127)","v":0},{"$f":"+IF(Energía!I127=0,0,I127*Energía!J127/Energía!I127)","v":0},{"$f":"+IF(Energía!J127=0,0,J127*Energía!K127/Energía!J127)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F127*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G127*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H127*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I127*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J127*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T127:W127,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A125","v":"BTD_5 Jub. 1"},null,null,null,null,{"$f":"+DdaAñoBase!T125","v":0},{"$f":"+IF(Energía!F128=0,0,F128*Energía!G128/Energía!F128)","v":0},{"$f":"+IF(Energía!G128=0,0,G128*Energía!H128/Energía!G128)","v":0},{"$f":"+IF(Energía!H128=0,0,H128*Energía!I128/Energía!H128)","v":0},{"$f":"+IF(Energía!I128=0,0,I128*Energía!J128/Energía!I128)","v":0},{"$f":"+IF(Energía!J128=0,0,J128*Energía!K128/Energía!J128)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F128*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G128*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H128*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I128*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J128*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T128:W128,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A126","v":"BTD_5 Jub. 2"},null,null,null,null,{"$f":"+DdaAñoBase!T126","v":0},{"$f":"+IF(Energía!F129=0,0,F129*Energía!G129/Energía!F129)","v":0},{"$f":"+IF(Energía!G129=0,0,G129*Energía!H129/Energía!G129)","v":0},{"$f":"+IF(Energía!H129=0,0,H129*Energía!I129/Energía!H129)","v":0},{"$f":"+IF(Energía!I129=0,0,I129*Energía!J129/Energía!I129)","v":0},{"$f":"+IF(Energía!J129=0,0,J129*Energía!K129/Energía!J129)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F129*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G129*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H129*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I129*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J129*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T129:W129,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A127","v":"BTD_5 Político"},null,null,null,null,{"$f":"+DdaAñoBase!T127","v":0},{"$f":"+IF(Energía!F130=0,0,F130*Energía!G130/Energía!F130)","v":0},{"$f":"+IF(Energía!G130=0,0,G130*Energía!H130/Energía!G130)","v":0},{"$f":"+IF(Energía!H130=0,0,H130*Energía!I130/Energía!H130)","v":0},{"$f":"+IF(Energía!I130=0,0,I130*Energía!J130/Energía!I130)","v":0},{"$f":"+IF(Energía!J130=0,0,J130*Energía!K130/Energía!J130)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F130*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G130*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H130*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I130*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J130*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T130:W130,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A128","v":"BTD_5 x1"},null,null,null,null,{"$f":"+DdaAñoBase!T128","v":0},{"$f":"+IF(Energía!F131=0,0,F131*Energía!G131/Energía!F131)","v":0},{"$f":"+IF(Energía!G131=0,0,G131*Energía!H131/Energía!G131)","v":0},{"$f":"+IF(Energía!H131=0,0,H131*Energía!I131/Energía!H131)","v":0},{"$f":"+IF(Energía!I131=0,0,I131*Energía!J131/Energía!I131)","v":0},{"$f":"+IF(Energía!J131=0,0,J131*Energía!K131/Energía!J131)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F131*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G131*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H131*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I131*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J131*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T131:W131,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A129","v":"BTD_5 x2"},null,null,null,null,{"$f":"+DdaAñoBase!T129","v":0},{"$f":"+IF(Energía!F132=0,0,F132*Energía!G132/Energía!F132)","v":0},{"$f":"+IF(Energía!G132=0,0,G132*Energía!H132/Energía!G132)","v":0},{"$f":"+IF(Energía!H132=0,0,H132*Energía!I132/Energía!H132)","v":0},{"$f":"+IF(Energía!I132=0,0,I132*Energía!J132/Energía!I132)","v":0},{"$f":"+IF(Energía!J132=0,0,J132*Energía!K132/Energía!J132)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F132*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G132*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H132*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I132*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J132*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T132:W132,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A130","v":"BTD_5 Discap."},null,null,null,null,{"$f":"+DdaAñoBase!T130","v":0},{"$f":"+IF(Energía!F133=0,0,F133*Energía!G133/Energía!F133)","v":0},{"$f":"+IF(Energía!G133=0,0,G133*Energía!H133/Energía!G133)","v":0},{"$f":"+IF(Energía!H133=0,0,H133*Energía!I133/Energía!H133)","v":0},{"$f":"+IF(Energía!I133=0,0,I133*Energía!J133/Energía!I133)","v":0},{"$f":"+IF(Energía!J133=0,0,J133*Energía!K133/Energía!J133)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F133*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G133*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H133*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I133*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J133*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T133:W133,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A131","v":"BTD_5 Discapacitados 601-más"},null,null,null,null,{"$f":"+DdaAñoBase!T131","v":0},{"$f":"+IF(Energía!F134=0,0,F134*Energía!G134/Energía!F134)","v":0},{"$f":"+IF(Energía!G134=0,0,G134*Energía!H134/Energía!G134)","v":0},{"$f":"+IF(Energía!H134=0,0,H134*Energía!I134/Energía!H134)","v":0},{"$f":"+IF(Energía!I134=0,0,I134*Energía!J134/Energía!I134)","v":0},{"$f":"+IF(Energía!J134=0,0,J134*Energía!K134/Energía!J134)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F134*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G134*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H134*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I134*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J134*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T134:W134,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A132","v":"BTD_5 Cruz Roja"},null,null,null,null,{"$f":"+DdaAñoBase!T132","v":0},{"$f":"+IF(Energía!F135=0,0,F135*Energía!G135/Energía!F135)","v":0},{"$f":"+IF(Energía!G135=0,0,G135*Energía!H135/Energía!G135)","v":0},{"$f":"+IF(Energía!H135=0,0,H135*Energía!I135/Energía!H135)","v":0},{"$f":"+IF(Energía!I135=0,0,I135*Energía!J135/Energía!I135)","v":0},{"$f":"+IF(Energía!J135=0,0,J135*Energía!K135/Energía!J135)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F135*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G135*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H135*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I135*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J135*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T135:W135,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A133","v":"BTS"},null,null,null,null,{"$f":"+DdaAñoBase!T133","v":0},{"$f":"+IF(Energía!F136=0,0,F136*Energía!G136/Energía!F136)","v":0},{"$f":"+IF(Energía!G136=0,0,G136*Energía!H136/Energía!G136)","v":0},{"$f":"+IF(Energía!H136=0,0,H136*Energía!I136/Energía!H136)","v":0},{"$f":"+IF(Energía!I136=0,0,I136*Energía!J136/Energía!I136)","v":0},{"$f":"+IF(Energía!J136=0,0,J136*Energía!K136/Energía!J136)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F136*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G136*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H136*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I136*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J136*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T136:W136,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A134","v":"BTS_1 (0-300)"},null,null,null,null,{"$f":"+DdaAñoBase!T134","v":0},{"$f":"+IF(Energía!F137=0,0,F137*Energía!G137/Energía!F137)","v":0},{"$f":"+IF(Energía!G137=0,0,G137*Energía!H137/Energía!G137)","v":0},{"$f":"+IF(Energía!H137=0,0,H137*Energía!I137/Energía!H137)","v":0},{"$f":"+IF(Energía!I137=0,0,I137*Energía!J137/Energía!I137)","v":0},{"$f":"+IF(Energía!J137=0,0,J137*Energía!K137/Energía!J137)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F137*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G137*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H137*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I137*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J137*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T137:W137,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A135","v":"BTS_1 Regular"},null,null,null,null,{"$f":"+DdaAñoBase!T135","v":0},{"$f":"+IF(Energía!F138=0,0,F138*Energía!G138/Energía!F138)","v":0},{"$f":"+IF(Energía!G138=0,0,G138*Energía!H138/Energía!G138)","v":0},{"$f":"+IF(Energía!H138=0,0,H138*Energía!I138/Energía!H138)","v":0},{"$f":"+IF(Energía!I138=0,0,I138*Energía!J138/Energía!I138)","v":0},{"$f":"+IF(Energía!J138=0,0,J138*Energía!K138/Energía!J138)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F138*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G138*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H138*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I138*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J138*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T138:W138,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A136","v":"BTS_1 Agro"},null,null,null,null,{"$f":"+DdaAñoBase!T136","v":0},{"$f":"+IF(Energía!F139=0,0,F139*Energía!G139/Energía!F139)","v":0},{"$f":"+IF(Energía!G139=0,0,G139*Energía!H139/Energía!G139)","v":0},{"$f":"+IF(Energía!H139=0,0,H139*Energía!I139/Energía!H139)","v":0},{"$f":"+IF(Energía!I139=0,0,I139*Energía!J139/Energía!I139)","v":0},{"$f":"+IF(Energía!J139=0,0,J139*Energía!K139/Energía!J139)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F139*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G139*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H139*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I139*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J139*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T139:W139,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A137","v":"BTS_1 Jub. 1"},null,null,null,null,{"$f":"+DdaAñoBase!T137","v":0},{"$f":"+IF(Energía!F140=0,0,F140*Energía!G140/Energía!F140)","v":0},{"$f":"+IF(Energía!G140=0,0,G140*Energía!H140/Energía!G140)","v":0},{"$f":"+IF(Energía!H140=0,0,H140*Energía!I140/Energía!H140)","v":0},{"$f":"+IF(Energía!I140=0,0,I140*Energía!J140/Energía!I140)","v":0},{"$f":"+IF(Energía!J140=0,0,J140*Energía!K140/Energía!J140)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F140*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G140*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H140*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I140*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J140*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T140:W140,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A138","v":"BTS_1 Jub. 2"},null,null,null,null,{"$f":"+DdaAñoBase!T138","v":0},{"$f":"+IF(Energía!F141=0,0,F141*Energía!G141/Energía!F141)","v":0},{"$f":"+IF(Energía!G141=0,0,G141*Energía!H141/Energía!G141)","v":0},{"$f":"+IF(Energía!H141=0,0,H141*Energía!I141/Energía!H141)","v":0},{"$f":"+IF(Energía!I141=0,0,I141*Energía!J141/Energía!I141)","v":0},{"$f":"+IF(Energía!J141=0,0,J141*Energía!K141/Energía!J141)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F141*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G141*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H141*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I141*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J141*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T141:W141,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A139","v":"BTS_1 Político"},null,null,null,null,{"$f":"+DdaAñoBase!T139","v":0},{"$f":"+IF(Energía!F142=0,0,F142*Energía!G142/Energía!F142)","v":0},{"$f":"+IF(Energía!G142=0,0,G142*Energía!H142/Energía!G142)","v":0},{"$f":"+IF(Energía!H142=0,0,H142*Energía!I142/Energía!H142)","v":0},{"$f":"+IF(Energía!I142=0,0,I142*Energía!J142/Energía!I142)","v":0},{"$f":"+IF(Energía!J142=0,0,J142*Energía!K142/Energía!J142)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F142*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G142*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H142*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I142*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J142*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T142:W142,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A140","v":"BTS_1 x1"},null,null,null,null,{"$f":"+DdaAñoBase!T140","v":0},{"$f":"+IF(Energía!F143=0,0,F143*Energía!G143/Energía!F143)","v":0},{"$f":"+IF(Energía!G143=0,0,G143*Energía!H143/Energía!G143)","v":0},{"$f":"+IF(Energía!H143=0,0,H143*Energía!I143/Energía!H143)","v":0},{"$f":"+IF(Energía!I143=0,0,I143*Energía!J143/Energía!I143)","v":0},{"$f":"+IF(Energía!J143=0,0,J143*Energía!K143/Energía!J143)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F143*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G143*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H143*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I143*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J143*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,{"$f":"+G143-M143","v":0},{"$f":"+H143-N143","v":0},{"$f":"+I143-O143","v":0},{"$f":"+J143-P143","v":0},{"$f":"+K143-Q143","v":0},{"$f":"+SUMPRODUCT(T143:W143,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A141","v":"BTS_1 x2"},null,null,null,null,{"$f":"+DdaAñoBase!T141","v":0},{"$f":"+IF(Energía!F144=0,0,F144*Energía!G144/Energía!F144)","v":0},{"$f":"+IF(Energía!G144=0,0,G144*Energía!H144/Energía!G144)","v":0},{"$f":"+IF(Energía!H144=0,0,H144*Energía!I144/Energía!H144)","v":0},{"$f":"+IF(Energía!I144=0,0,I144*Energía!J144/Energía!I144)","v":0},{"$f":"+IF(Energía!J144=0,0,J144*Energía!K144/Energía!J144)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F144*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G144*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H144*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I144*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J144*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T144:W144,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A142","v":"BTS_1 Discap."},null,null,null,null,{"$f":"+DdaAñoBase!T142","v":0},{"$f":"+IF(Energía!F145=0,0,F145*Energía!G145/Energía!F145)","v":0},{"$f":"+IF(Energía!G145=0,0,G145*Energía!H145/Energía!G145)","v":0},{"$f":"+IF(Energía!H145=0,0,H145*Energía!I145/Energía!H145)","v":0},{"$f":"+IF(Energía!I145=0,0,I145*Energía!J145/Energía!I145)","v":0},{"$f":"+IF(Energía!J145=0,0,J145*Energía!K145/Energía!J145)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F145*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G145*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H145*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I145*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J145*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T145:W145,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A143","v":"BTS_1 Discapacitados 601-más"},null,null,null,null,{"$f":"+DdaAñoBase!T143","v":0},{"$f":"+IF(Energía!F146=0,0,F146*Energía!G146/Energía!F146)","v":0},{"$f":"+IF(Energía!G146=0,0,G146*Energía!H146/Energía!G146)","v":0},{"$f":"+IF(Energía!H146=0,0,H146*Energía!I146/Energía!H146)","v":0},{"$f":"+IF(Energía!I146=0,0,I146*Energía!J146/Energía!I146)","v":0},{"$f":"+IF(Energía!J146=0,0,J146*Energía!K146/Energía!J146)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F146*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G146*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H146*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I146*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J146*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T146:W146,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A144","v":"BTS_1 Cruz Roja"},null,null,null,null,{"$f":"+DdaAñoBase!T144","v":0},{"$f":"+IF(Energía!F147=0,0,F147*Energía!G147/Energía!F147)","v":0},{"$f":"+IF(Energía!G147=0,0,G147*Energía!H147/Energía!G147)","v":0},{"$f":"+IF(Energía!H147=0,0,H147*Energía!I147/Energía!H147)","v":0},{"$f":"+IF(Energía!I147=0,0,I147*Energía!J147/Energía!I147)","v":0},{"$f":"+IF(Energía!J147=0,0,J147*Energía!K147/Energía!J147)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F147*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G147*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H147*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I147*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J147*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T147:W147,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A145","v":"BTS_2 (301-750)"},null,null,null,null,{"$f":"+DdaAñoBase!T145","v":0},{"$f":"+IF(Energía!F148=0,0,F148*Energía!G148/Energía!F148)","v":0},{"$f":"+IF(Energía!G148=0,0,G148*Energía!H148/Energía!G148)","v":0},{"$f":"+IF(Energía!H148=0,0,H148*Energía!I148/Energía!H148)","v":0},{"$f":"+IF(Energía!I148=0,0,I148*Energía!J148/Energía!I148)","v":0},{"$f":"+IF(Energía!J148=0,0,J148*Energía!K148/Energía!J148)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F148*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G148*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H148*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I148*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J148*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T148:W148,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A146","v":"BTS_2 Regular"},null,null,null,null,{"$f":"+DdaAñoBase!T146","v":0},{"$f":"+IF(Energía!F149=0,0,F149*Energía!G149/Energía!F149)","v":0},{"$f":"+IF(Energía!G149=0,0,G149*Energía!H149/Energía!G149)","v":0},{"$f":"+IF(Energía!H149=0,0,H149*Energía!I149/Energía!H149)","v":0},{"$f":"+IF(Energía!I149=0,0,I149*Energía!J149/Energía!I149)","v":0},{"$f":"+IF(Energía!J149=0,0,J149*Energía!K149/Energía!J149)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F149*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G149*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H149*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I149*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J149*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T149:W149,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A147","v":"BTS_2 Agro"},null,null,null,null,{"$f":"+DdaAñoBase!T147","v":0},{"$f":"+IF(Energía!F150=0,0,F150*Energía!G150/Energía!F150)","v":0},{"$f":"+IF(Energía!G150=0,0,G150*Energía!H150/Energía!G150)","v":0},{"$f":"+IF(Energía!H150=0,0,H150*Energía!I150/Energía!H150)","v":0},{"$f":"+IF(Energía!I150=0,0,I150*Energía!J150/Energía!I150)","v":0},{"$f":"+IF(Energía!J150=0,0,J150*Energía!K150/Energía!J150)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F150*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G150*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H150*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I150*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J150*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T150:W150,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A148","v":"BTS_2 Jub. 1"},null,null,null,null,{"$f":"+DdaAñoBase!T148","v":0},{"$f":"+IF(Energía!F151=0,0,F151*Energía!G151/Energía!F151)","v":0},{"$f":"+IF(Energía!G151=0,0,G151*Energía!H151/Energía!G151)","v":0},{"$f":"+IF(Energía!H151=0,0,H151*Energía!I151/Energía!H151)","v":0},{"$f":"+IF(Energía!I151=0,0,I151*Energía!J151/Energía!I151)","v":0},{"$f":"+IF(Energía!J151=0,0,J151*Energía!K151/Energía!J151)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F151*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G151*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H151*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I151*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J151*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T151:W151,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A149","v":"BTS_2 Jub. 2"},null,null,null,null,{"$f":"+DdaAñoBase!T149","v":0},{"$f":"+IF(Energía!F152=0,0,F152*Energía!G152/Energía!F152)","v":0},{"$f":"+IF(Energía!G152=0,0,G152*Energía!H152/Energía!G152)","v":0},{"$f":"+IF(Energía!H152=0,0,H152*Energía!I152/Energía!H152)","v":0},{"$f":"+IF(Energía!I152=0,0,I152*Energía!J152/Energía!I152)","v":0},{"$f":"+IF(Energía!J152=0,0,J152*Energía!K152/Energía!J152)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F152*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G152*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H152*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I152*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J152*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T152:W152,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A150","v":"BTS_2 Político"},null,null,null,null,{"$f":"+DdaAñoBase!T150","v":0},{"$f":"+IF(Energía!F153=0,0,F153*Energía!G153/Energía!F153)","v":0},{"$f":"+IF(Energía!G153=0,0,G153*Energía!H153/Energía!G153)","v":0},{"$f":"+IF(Energía!H153=0,0,H153*Energía!I153/Energía!H153)","v":0},{"$f":"+IF(Energía!I153=0,0,I153*Energía!J153/Energía!I153)","v":0},{"$f":"+IF(Energía!J153=0,0,J153*Energía!K153/Energía!J153)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F153*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G153*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H153*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I153*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J153*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T153:W153,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A151","v":"BTS_2 x1"},null,null,null,null,{"$f":"+DdaAñoBase!T151","v":0},{"$f":"+IF(Energía!F154=0,0,F154*Energía!G154/Energía!F154)","v":0},{"$f":"+IF(Energía!G154=0,0,G154*Energía!H154/Energía!G154)","v":0},{"$f":"+IF(Energía!H154=0,0,H154*Energía!I154/Energía!H154)","v":0},{"$f":"+IF(Energía!I154=0,0,I154*Energía!J154/Energía!I154)","v":0},{"$f":"+IF(Energía!J154=0,0,J154*Energía!K154/Energía!J154)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F154*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G154*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H154*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I154*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J154*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T154:W154,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A152","v":"BTS_2 x2"},null,null,null,null,{"$f":"+DdaAñoBase!T152","v":0},{"$f":"+IF(Energía!F155=0,0,F155*Energía!G155/Energía!F155)","v":0},{"$f":"+IF(Energía!G155=0,0,G155*Energía!H155/Energía!G155)","v":0},{"$f":"+IF(Energía!H155=0,0,H155*Energía!I155/Energía!H155)","v":0},{"$f":"+IF(Energía!I155=0,0,I155*Energía!J155/Energía!I155)","v":0},{"$f":"+IF(Energía!J155=0,0,J155*Energía!K155/Energía!J155)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F155*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G155*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H155*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I155*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J155*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T155:W155,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A153","v":"BTS_2 Discap."},null,null,null,null,{"$f":"+DdaAñoBase!T153","v":0},{"$f":"+IF(Energía!F156=0,0,F156*Energía!G156/Energía!F156)","v":0},{"$f":"+IF(Energía!G156=0,0,G156*Energía!H156/Energía!G156)","v":0},{"$f":"+IF(Energía!H156=0,0,H156*Energía!I156/Energía!H156)","v":0},{"$f":"+IF(Energía!I156=0,0,I156*Energía!J156/Energía!I156)","v":0},{"$f":"+IF(Energía!J156=0,0,J156*Energía!K156/Energía!J156)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F156*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G156*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H156*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I156*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J156*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T156:W156,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A154","v":"BTS_2 Discapacitados 601-más"},null,null,null,null,{"$f":"+DdaAñoBase!T154","v":0},{"$f":"+IF(Energía!F157=0,0,F157*Energía!G157/Energía!F157)","v":0},{"$f":"+IF(Energía!G157=0,0,G157*Energía!H157/Energía!G157)","v":0},{"$f":"+IF(Energía!H157=0,0,H157*Energía!I157/Energía!H157)","v":0},{"$f":"+IF(Energía!I157=0,0,I157*Energía!J157/Energía!I157)","v":0},{"$f":"+IF(Energía!J157=0,0,J157*Energía!K157/Energía!J157)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F157*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G157*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H157*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I157*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J157*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T157:W157,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A155","v":"BTS_2 Cruz Roja"},null,null,null,null,{"$f":"+DdaAñoBase!T155","v":0},{"$f":"+IF(Energía!F158=0,0,F158*Energía!G158/Energía!F158)","v":0},{"$f":"+IF(Energía!G158=0,0,G158*Energía!H158/Energía!G158)","v":0},{"$f":"+IF(Energía!H158=0,0,H158*Energía!I158/Energía!H158)","v":0},{"$f":"+IF(Energía!I158=0,0,I158*Energía!J158/Energía!I158)","v":0},{"$f":"+IF(Energía!J158=0,0,J158*Energía!K158/Energía!J158)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F158*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G158*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H158*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I158*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J158*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T158:W158,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A156","v":"BTS_3 (751-más)"},null,null,null,null,{"$f":"+DdaAñoBase!T156","v":0},{"$f":"+IF(Energía!F159=0,0,F159*Energía!G159/Energía!F159)","v":0},{"$f":"+IF(Energía!G159=0,0,G159*Energía!H159/Energía!G159)","v":0},{"$f":"+IF(Energía!H159=0,0,H159*Energía!I159/Energía!H159)","v":0},{"$f":"+IF(Energía!I159=0,0,I159*Energía!J159/Energía!I159)","v":0},{"$f":"+IF(Energía!J159=0,0,J159*Energía!K159/Energía!J159)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F159*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G159*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H159*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I159*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J159*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T159:W159,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A157","v":"BTS_3 Regular"},null,null,null,null,{"$f":"+DdaAñoBase!T157","v":0},{"$f":"+IF(Energía!F160=0,0,F160*Energía!G160/Energía!F160)","v":0},{"$f":"+IF(Energía!G160=0,0,G160*Energía!H160/Energía!G160)","v":0},{"$f":"+IF(Energía!H160=0,0,H160*Energía!I160/Energía!H160)","v":0},{"$f":"+IF(Energía!I160=0,0,I160*Energía!J160/Energía!I160)","v":0},{"$f":"+IF(Energía!J160=0,0,J160*Energía!K160/Energía!J160)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F160*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G160*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H160*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I160*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J160*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T160:W160,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A158","v":"BTS_3 Agro"},null,null,null,null,{"$f":"+DdaAñoBase!T158","v":0},{"$f":"+IF(Energía!F161=0,0,F161*Energía!G161/Energía!F161)","v":0},{"$f":"+IF(Energía!G161=0,0,G161*Energía!H161/Energía!G161)","v":0},{"$f":"+IF(Energía!H161=0,0,H161*Energía!I161/Energía!H161)","v":0},{"$f":"+IF(Energía!I161=0,0,I161*Energía!J161/Energía!I161)","v":0},{"$f":"+IF(Energía!J161=0,0,J161*Energía!K161/Energía!J161)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F161*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G161*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H161*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I161*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J161*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T161:W161,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A159","v":"BTS_3 Jub. 1"},null,null,null,null,{"$f":"+DdaAñoBase!T159","v":0},{"$f":"+IF(Energía!F162=0,0,F162*Energía!G162/Energía!F162)","v":0},{"$f":"+IF(Energía!G162=0,0,G162*Energía!H162/Energía!G162)","v":0},{"$f":"+IF(Energía!H162=0,0,H162*Energía!I162/Energía!H162)","v":0},{"$f":"+IF(Energía!I162=0,0,I162*Energía!J162/Energía!I162)","v":0},{"$f":"+IF(Energía!J162=0,0,J162*Energía!K162/Energía!J162)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F162*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G162*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H162*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I162*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J162*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T162:W162,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A160","v":"BTS_3 Jub. 2"},null,null,null,null,{"$f":"+DdaAñoBase!T160","v":0},{"$f":"+IF(Energía!F163=0,0,F163*Energía!G163/Energía!F163)","v":0},{"$f":"+IF(Energía!G163=0,0,G163*Energía!H163/Energía!G163)","v":0},{"$f":"+IF(Energía!H163=0,0,H163*Energía!I163/Energía!H163)","v":0},{"$f":"+IF(Energía!I163=0,0,I163*Energía!J163/Energía!I163)","v":0},{"$f":"+IF(Energía!J163=0,0,J163*Energía!K163/Energía!J163)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F163*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G163*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H163*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I163*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J163*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T163:W163,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A161","v":"BTS_3 Político"},null,null,null,null,{"$f":"+DdaAñoBase!T161","v":0},{"$f":"+IF(Energía!F164=0,0,F164*Energía!G164/Energía!F164)","v":0},{"$f":"+IF(Energía!G164=0,0,G164*Energía!H164/Energía!G164)","v":0},{"$f":"+IF(Energía!H164=0,0,H164*Energía!I164/Energía!H164)","v":0},{"$f":"+IF(Energía!I164=0,0,I164*Energía!J164/Energía!I164)","v":0},{"$f":"+IF(Energía!J164=0,0,J164*Energía!K164/Energía!J164)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F164*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G164*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H164*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I164*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J164*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T164:W164,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A162","v":"BTS_3 x1"},null,null,null,null,{"$f":"+DdaAñoBase!T162","v":0},{"$f":"+IF(Energía!F165=0,0,F165*Energía!G165/Energía!F165)","v":0},{"$f":"+IF(Energía!G165=0,0,G165*Energía!H165/Energía!G165)","v":0},{"$f":"+IF(Energía!H165=0,0,H165*Energía!I165/Energía!H165)","v":0},{"$f":"+IF(Energía!I165=0,0,I165*Energía!J165/Energía!I165)","v":0},{"$f":"+IF(Energía!J165=0,0,J165*Energía!K165/Energía!J165)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F165*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G165*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H165*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I165*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J165*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T165:W165,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A163","v":"BTS_3 x2"},null,null,null,null,{"$f":"+DdaAñoBase!T163","v":0},{"$f":"+IF(Energía!F166=0,0,F166*Energía!G166/Energía!F166)","v":0},{"$f":"+IF(Energía!G166=0,0,G166*Energía!H166/Energía!G166)","v":0},{"$f":"+IF(Energía!H166=0,0,H166*Energía!I166/Energía!H166)","v":0},{"$f":"+IF(Energía!I166=0,0,I166*Energía!J166/Energía!I166)","v":0},{"$f":"+IF(Energía!J166=0,0,J166*Energía!K166/Energía!J166)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F166*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G166*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H166*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I166*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J166*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T166:W166,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A164","v":"BTS_3 Discap."},null,null,null,null,{"$f":"+DdaAñoBase!T164","v":0},{"$f":"+IF(Energía!F167=0,0,F167*Energía!G167/Energía!F167)","v":0},{"$f":"+IF(Energía!G167=0,0,G167*Energía!H167/Energía!G167)","v":0},{"$f":"+IF(Energía!H167=0,0,H167*Energía!I167/Energía!H167)","v":0},{"$f":"+IF(Energía!I167=0,0,I167*Energía!J167/Energía!I167)","v":0},{"$f":"+IF(Energía!J167=0,0,J167*Energía!K167/Energía!J167)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F167*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G167*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H167*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I167*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J167*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T167:W167,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A165","v":"BTS_3 Discapacitados 601-más"},null,null,null,null,{"$f":"+DdaAñoBase!T165","v":0},{"$f":"+IF(Energía!F168=0,0,F168*Energía!G168/Energía!F168)","v":0},{"$f":"+IF(Energía!G168=0,0,G168*Energía!H168/Energía!G168)","v":0},{"$f":"+IF(Energía!H168=0,0,H168*Energía!I168/Energía!H168)","v":0},{"$f":"+IF(Energía!I168=0,0,I168*Energía!J168/Energía!I168)","v":0},{"$f":"+IF(Energía!J168=0,0,J168*Energía!K168/Energía!J168)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F168*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G168*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H168*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I168*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J168*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T168:W168,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A166","v":"BTS_3 Cruz Roja"},null,null,null,null,{"$f":"+DdaAñoBase!T166","v":0},{"$f":"+IF(Energía!F169=0,0,F169*Energía!G169/Energía!F169)","v":0},{"$f":"+IF(Energía!G169=0,0,G169*Energía!H169/Energía!G169)","v":0},{"$f":"+IF(Energía!H169=0,0,H169*Energía!I169/Energía!H169)","v":0},{"$f":"+IF(Energía!I169=0,0,I169*Energía!J169/Energía!I169)","v":0},{"$f":"+IF(Energía!J169=0,0,J169*Energía!K169/Energía!J169)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F169*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G169*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H169*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I169*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J169*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T169:W169,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A167","v":"BTS_4 (xxx)"},null,null,null,null,{"$f":"+DdaAñoBase!T167","v":0},{"$f":"+IF(Energía!F170=0,0,F170*Energía!G170/Energía!F170)","v":0},{"$f":"+IF(Energía!G170=0,0,G170*Energía!H170/Energía!G170)","v":0},{"$f":"+IF(Energía!H170=0,0,H170*Energía!I170/Energía!H170)","v":0},{"$f":"+IF(Energía!I170=0,0,I170*Energía!J170/Energía!I170)","v":0},{"$f":"+IF(Energía!J170=0,0,J170*Energía!K170/Energía!J170)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F170*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G170*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H170*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I170*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J170*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T170:W170,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A168","v":"BTS_4 Regular"},null,null,null,null,{"$f":"+DdaAñoBase!T168","v":0},{"$f":"+IF(Energía!F171=0,0,F171*Energía!G171/Energía!F171)","v":0},{"$f":"+IF(Energía!G171=0,0,G171*Energía!H171/Energía!G171)","v":0},{"$f":"+IF(Energía!H171=0,0,H171*Energía!I171/Energía!H171)","v":0},{"$f":"+IF(Energía!I171=0,0,I171*Energía!J171/Energía!I171)","v":0},{"$f":"+IF(Energía!J171=0,0,J171*Energía!K171/Energía!J171)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F171*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G171*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H171*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I171*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J171*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T171:W171,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A169","v":"BTS_4 Agro"},null,null,null,null,{"$f":"+DdaAñoBase!T169","v":0},{"$f":"+IF(Energía!F172=0,0,F172*Energía!G172/Energía!F172)","v":0},{"$f":"+IF(Energía!G172=0,0,G172*Energía!H172/Energía!G172)","v":0},{"$f":"+IF(Energía!H172=0,0,H172*Energía!I172/Energía!H172)","v":0},{"$f":"+IF(Energía!I172=0,0,I172*Energía!J172/Energía!I172)","v":0},{"$f":"+IF(Energía!J172=0,0,J172*Energía!K172/Energía!J172)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F172*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G172*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H172*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I172*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J172*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T172:W172,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A170","v":"BTS_4 Jub. 1"},null,null,null,null,{"$f":"+DdaAñoBase!T170","v":0},{"$f":"+IF(Energía!F173=0,0,F173*Energía!G173/Energía!F173)","v":0},{"$f":"+IF(Energía!G173=0,0,G173*Energía!H173/Energía!G173)","v":0},{"$f":"+IF(Energía!H173=0,0,H173*Energía!I173/Energía!H173)","v":0},{"$f":"+IF(Energía!I173=0,0,I173*Energía!J173/Energía!I173)","v":0},{"$f":"+IF(Energía!J173=0,0,J173*Energía!K173/Energía!J173)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F173*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G173*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H173*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I173*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J173*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T173:W173,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A171","v":"BTS_4 Jub. 2"},null,null,null,null,{"$f":"+DdaAñoBase!T171","v":0},{"$f":"+IF(Energía!F174=0,0,F174*Energía!G174/Energía!F174)","v":0},{"$f":"+IF(Energía!G174=0,0,G174*Energía!H174/Energía!G174)","v":0},{"$f":"+IF(Energía!H174=0,0,H174*Energía!I174/Energía!H174)","v":0},{"$f":"+IF(Energía!I174=0,0,I174*Energía!J174/Energía!I174)","v":0},{"$f":"+IF(Energía!J174=0,0,J174*Energía!K174/Energía!J174)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F174*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G174*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H174*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I174*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J174*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T174:W174,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A172","v":"BTS_4 Político"},null,null,null,null,{"$f":"+DdaAñoBase!T172","v":0},{"$f":"+IF(Energía!F175=0,0,F175*Energía!G175/Energía!F175)","v":0},{"$f":"+IF(Energía!G175=0,0,G175*Energía!H175/Energía!G175)","v":0},{"$f":"+IF(Energía!H175=0,0,H175*Energía!I175/Energía!H175)","v":0},{"$f":"+IF(Energía!I175=0,0,I175*Energía!J175/Energía!I175)","v":0},{"$f":"+IF(Energía!J175=0,0,J175*Energía!K175/Energía!J175)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F175*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G175*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H175*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I175*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J175*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T175:W175,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A173","v":"BTS_4 x1"},null,null,null,null,{"$f":"+DdaAñoBase!T173","v":0},{"$f":"+IF(Energía!F176=0,0,F176*Energía!G176/Energía!F176)","v":0},{"$f":"+IF(Energía!G176=0,0,G176*Energía!H176/Energía!G176)","v":0},{"$f":"+IF(Energía!H176=0,0,H176*Energía!I176/Energía!H176)","v":0},{"$f":"+IF(Energía!I176=0,0,I176*Energía!J176/Energía!I176)","v":0},{"$f":"+IF(Energía!J176=0,0,J176*Energía!K176/Energía!J176)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F176*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G176*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H176*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I176*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J176*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T176:W176,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A174","v":"BTS_4 x2"},null,null,null,null,{"$f":"+DdaAñoBase!T174","v":0},{"$f":"+IF(Energía!F177=0,0,F177*Energía!G177/Energía!F177)","v":0},{"$f":"+IF(Energía!G177=0,0,G177*Energía!H177/Energía!G177)","v":0},{"$f":"+IF(Energía!H177=0,0,H177*Energía!I177/Energía!H177)","v":0},{"$f":"+IF(Energía!I177=0,0,I177*Energía!J177/Energía!I177)","v":0},{"$f":"+IF(Energía!J177=0,0,J177*Energía!K177/Energía!J177)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F177*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G177*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H177*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I177*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J177*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T177:W177,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A175","v":"BTS_4 Discap."},null,null,null,null,{"$f":"+DdaAñoBase!T175","v":0},{"$f":"+IF(Energía!F178=0,0,F178*Energía!G178/Energía!F178)","v":0},{"$f":"+IF(Energía!G178=0,0,G178*Energía!H178/Energía!G178)","v":0},{"$f":"+IF(Energía!H178=0,0,H178*Energía!I178/Energía!H178)","v":0},{"$f":"+IF(Energía!I178=0,0,I178*Energía!J178/Energía!I178)","v":0},{"$f":"+IF(Energía!J178=0,0,J178*Energía!K178/Energía!J178)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F178*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G178*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H178*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I178*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J178*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T178:W178,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A176","v":"BTS_4 Discapacitados 601-más"},null,null,null,null,{"$f":"+DdaAñoBase!T176","v":0},{"$f":"+IF(Energía!F179=0,0,F179*Energía!G179/Energía!F179)","v":0},{"$f":"+IF(Energía!G179=0,0,G179*Energía!H179/Energía!G179)","v":0},{"$f":"+IF(Energía!H179=0,0,H179*Energía!I179/Energía!H179)","v":0},{"$f":"+IF(Energía!I179=0,0,I179*Energía!J179/Energía!I179)","v":0},{"$f":"+IF(Energía!J179=0,0,J179*Energía!K179/Energía!J179)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F179*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G179*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H179*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I179*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J179*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T179:W179,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A177","v":"BTS_4 Cruz Roja"},null,null,null,null,{"$f":"+DdaAñoBase!T177","v":0},{"$f":"+IF(Energía!F180=0,0,F180*Energía!G180/Energía!F180)","v":0},{"$f":"+IF(Energía!G180=0,0,G180*Energía!H180/Energía!G180)","v":0},{"$f":"+IF(Energía!H180=0,0,H180*Energía!I180/Energía!H180)","v":0},{"$f":"+IF(Energía!I180=0,0,I180*Energía!J180/Energía!I180)","v":0},{"$f":"+IF(Energía!J180=0,0,J180*Energía!K180/Energía!J180)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F180*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G180*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H180*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I180*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J180*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T180:W180,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A178","v":"BTS_5 (xxx)"},null,null,null,null,{"$f":"+DdaAñoBase!T178","v":0},{"$f":"+IF(Energía!F181=0,0,F181*Energía!G181/Energía!F181)","v":0},{"$f":"+IF(Energía!G181=0,0,G181*Energía!H181/Energía!G181)","v":0},{"$f":"+IF(Energía!H181=0,0,H181*Energía!I181/Energía!H181)","v":0},{"$f":"+IF(Energía!I181=0,0,I181*Energía!J181/Energía!I181)","v":0},{"$f":"+IF(Energía!J181=0,0,J181*Energía!K181/Energía!J181)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F181*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G181*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H181*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I181*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J181*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T181:W181,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A179","v":"BTS_5 Regular"},null,null,null,null,{"$f":"+DdaAñoBase!T179","v":0},{"$f":"+IF(Energía!F182=0,0,F182*Energía!G182/Energía!F182)","v":0},{"$f":"+IF(Energía!G182=0,0,G182*Energía!H182/Energía!G182)","v":0},{"$f":"+IF(Energía!H182=0,0,H182*Energía!I182/Energía!H182)","v":0},{"$f":"+IF(Energía!I182=0,0,I182*Energía!J182/Energía!I182)","v":0},{"$f":"+IF(Energía!J182=0,0,J182*Energía!K182/Energía!J182)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F182*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G182*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H182*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I182*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J182*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T182:W182,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A180","v":"BTS_5 Agro"},null,null,null,null,{"$f":"+DdaAñoBase!T180","v":0},{"$f":"+IF(Energía!F183=0,0,F183*Energía!G183/Energía!F183)","v":0},{"$f":"+IF(Energía!G183=0,0,G183*Energía!H183/Energía!G183)","v":0},{"$f":"+IF(Energía!H183=0,0,H183*Energía!I183/Energía!H183)","v":0},{"$f":"+IF(Energía!I183=0,0,I183*Energía!J183/Energía!I183)","v":0},{"$f":"+IF(Energía!J183=0,0,J183*Energía!K183/Energía!J183)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F183*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G183*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H183*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I183*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J183*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T183:W183,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A181","v":"BTS_5 Jub. 1"},null,null,null,null,{"$f":"+DdaAñoBase!T181","v":0},{"$f":"+IF(Energía!F184=0,0,F184*Energía!G184/Energía!F184)","v":0},{"$f":"+IF(Energía!G184=0,0,G184*Energía!H184/Energía!G184)","v":0},{"$f":"+IF(Energía!H184=0,0,H184*Energía!I184/Energía!H184)","v":0},{"$f":"+IF(Energía!I184=0,0,I184*Energía!J184/Energía!I184)","v":0},{"$f":"+IF(Energía!J184=0,0,J184*Energía!K184/Energía!J184)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F184*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G184*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H184*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I184*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J184*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T184:W184,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A182","v":"BTS_5 Jub. 2"},null,null,null,null,{"$f":"+DdaAñoBase!T182","v":0},{"$f":"+IF(Energía!F185=0,0,F185*Energía!G185/Energía!F185)","v":0},{"$f":"+IF(Energía!G185=0,0,G185*Energía!H185/Energía!G185)","v":0},{"$f":"+IF(Energía!H185=0,0,H185*Energía!I185/Energía!H185)","v":0},{"$f":"+IF(Energía!I185=0,0,I185*Energía!J185/Energía!I185)","v":0},{"$f":"+IF(Energía!J185=0,0,J185*Energía!K185/Energía!J185)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F185*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G185*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H185*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I185*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J185*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T185:W185,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A183","v":"BTS_5 Político"},null,null,null,null,{"$f":"+DdaAñoBase!T183","v":0},{"$f":"+IF(Energía!F186=0,0,F186*Energía!G186/Energía!F186)","v":0},{"$f":"+IF(Energía!G186=0,0,G186*Energía!H186/Energía!G186)","v":0},{"$f":"+IF(Energía!H186=0,0,H186*Energía!I186/Energía!H186)","v":0},{"$f":"+IF(Energía!I186=0,0,I186*Energía!J186/Energía!I186)","v":0},{"$f":"+IF(Energía!J186=0,0,J186*Energía!K186/Energía!J186)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F186*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G186*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H186*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I186*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J186*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T186:W186,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A184","v":"BTS_5 x1"},null,null,null,null,{"$f":"+DdaAñoBase!T184","v":0},{"$f":"+IF(Energía!F187=0,0,F187*Energía!G187/Energía!F187)","v":0},{"$f":"+IF(Energía!G187=0,0,G187*Energía!H187/Energía!G187)","v":0},{"$f":"+IF(Energía!H187=0,0,H187*Energía!I187/Energía!H187)","v":0},{"$f":"+IF(Energía!I187=0,0,I187*Energía!J187/Energía!I187)","v":0},{"$f":"+IF(Energía!J187=0,0,J187*Energía!K187/Energía!J187)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F187*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G187*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H187*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I187*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J187*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T187:W187,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A185","v":"BTS_5 x2"},null,null,null,null,{"$f":"+DdaAñoBase!T185","v":0},{"$f":"+IF(Energía!F188=0,0,F188*Energía!G188/Energía!F188)","v":0},{"$f":"+IF(Energía!G188=0,0,G188*Energía!H188/Energía!G188)","v":0},{"$f":"+IF(Energía!H188=0,0,H188*Energía!I188/Energía!H188)","v":0},{"$f":"+IF(Energía!I188=0,0,I188*Energía!J188/Energía!I188)","v":0},{"$f":"+IF(Energía!J188=0,0,J188*Energía!K188/Energía!J188)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F188*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G188*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H188*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I188*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J188*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T188:W188,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A186","v":"BTS_5 Discap."},null,null,null,null,{"$f":"+DdaAñoBase!T186","v":0},{"$f":"+IF(Energía!F189=0,0,F189*Energía!G189/Energía!F189)","v":0},{"$f":"+IF(Energía!G189=0,0,G189*Energía!H189/Energía!G189)","v":0},{"$f":"+IF(Energía!H189=0,0,H189*Energía!I189/Energía!H189)","v":0},{"$f":"+IF(Energía!I189=0,0,I189*Energía!J189/Energía!I189)","v":0},{"$f":"+IF(Energía!J189=0,0,J189*Energía!K189/Energía!J189)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F189*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G189*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H189*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I189*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J189*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T189:W189,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A187","v":"BTS_5 Discapacitados 601-más"},null,null,null,null,{"$f":"+DdaAñoBase!T187","v":0},{"$f":"+IF(Energía!F190=0,0,F190*Energía!G190/Energía!F190)","v":0},{"$f":"+IF(Energía!G190=0,0,G190*Energía!H190/Energía!G190)","v":0},{"$f":"+IF(Energía!H190=0,0,H190*Energía!I190/Energía!H190)","v":0},{"$f":"+IF(Energía!I190=0,0,I190*Energía!J190/Energía!I190)","v":0},{"$f":"+IF(Energía!J190=0,0,J190*Energía!K190/Energía!J190)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F190*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G190*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H190*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I190*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J190*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T190:W190,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A188","v":"BTS_5 Cruz Roja"},null,null,null,null,{"$f":"+DdaAñoBase!T188","v":0},{"$f":"+IF(Energía!F191=0,0,F191*Energía!G191/Energía!F191)","v":0},{"$f":"+IF(Energía!G191=0,0,G191*Energía!H191/Energía!G191)","v":0},{"$f":"+IF(Energía!H191=0,0,H191*Energía!I191/Energía!H191)","v":0},{"$f":"+IF(Energía!I191=0,0,I191*Energía!J191/Energía!I191)","v":0},{"$f":"+IF(Energía!J191=0,0,J191*Energía!K191/Energía!J191)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F191*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G191*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H191*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I191*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J191*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T191:W191,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A189","v":"Alumbrado Público"},null,null,null,null,{"$f":"+DdaAñoBase!T189","v":0},{"$f":"+IF(Energía!F192=0,0,F192*Energía!G192/Energía!F192)","v":0},{"$f":"+IF(Energía!G192=0,0,G192*Energía!H192/Energía!G192)","v":0},{"$f":"+IF(Energía!H192=0,0,H192*Energía!I192/Energía!H192)","v":0},{"$f":"+IF(Energía!I192=0,0,I192*Energía!J192/Energía!I192)","v":0},{"$f":"+IF(Energía!J192=0,0,J192*Energía!K192/Energía!J192)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F192*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G192*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H192*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I192*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J192*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T192:W192,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A190","v":"GRANDES CLIENTES"},null,null,null,null,{"$f":"+DdaAñoBase!T190","v":0},{"$f":"+IF(Energía!F193=0,0,F193*Energía!G193/Energía!F193)","v":0},{"$f":"+IF(Energía!G193=0,0,G193*Energía!H193/Energía!G193)","v":0},{"$f":"+IF(Energía!H193=0,0,H193*Energía!I193/Energía!H193)","v":0},{"$f":"+IF(Energía!I193=0,0,I193*Energía!J193/Energía!I193)","v":0},{"$f":"+IF(Energía!J193=0,0,J193*Energía!K193/Energía!J193)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F193*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G193*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H193*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I193*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J193*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T193:W193,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A191","v":"MTD_GC"},null,null,null,null,{"$f":"+DdaAñoBase!T191","v":0},{"$f":"+IF(Energía!F194=0,0,F194*Energía!G194/Energía!F194)","v":0},{"$f":"+IF(Energía!G194=0,0,G194*Energía!H194/Energía!G194)","v":0},{"$f":"+IF(Energía!H194=0,0,H194*Energía!I194/Energía!H194)","v":0},{"$f":"+IF(Energía!I194=0,0,I194*Energía!J194/Energía!I194)","v":0},{"$f":"+IF(Energía!J194=0,0,J194*Energía!K194/Energía!J194)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F194*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G194*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H194*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I194*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J194*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T194:W194,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A192","v":"BTD_GC"},null,null,null,null,{"$f":"+DdaAñoBase!T192","v":0},{"$f":"+IF(Energía!F195=0,0,F195*Energía!G195/Energía!F195)","v":0},{"$f":"+IF(Energía!G195=0,0,G195*Energía!H195/Energía!G195)","v":0},{"$f":"+IF(Energía!H195=0,0,H195*Energía!I195/Energía!H195)","v":0},{"$f":"+IF(Energía!I195=0,0,I195*Energía!J195/Energía!I195)","v":0},{"$f":"+IF(Energía!J195=0,0,J195*Energía!K195/Energía!J195)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F195*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G195*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H195*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I195*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J195*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T195:W195,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A193","v":"BTSH"},null,null,null,null,{"$f":"+DdaAñoBase!T193","v":0},{"$f":"+IF(Energía!F196=0,0,F196*Energía!G196/Energía!F196)","v":0},{"$f":"+IF(Energía!G196=0,0,G196*Energía!H196/Energía!G196)","v":0},{"$f":"+IF(Energía!H196=0,0,H196*Energía!I196/Energía!H196)","v":0},{"$f":"+IF(Energía!I196=0,0,I196*Energía!J196/Energía!I196)","v":0},{"$f":"+IF(Energía!J196=0,0,J196*Energía!K196/Energía!J196)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F196*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G196*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H196*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I196*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J196*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T196:W196,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A194","v":"BTSH_1"},null,null,null,null,{"$f":"+DdaAñoBase!T194","v":0},{"$f":"+IF(Energía!F197=0,0,F197*Energía!G197/Energía!F197)","v":0},{"$f":"+IF(Energía!G197=0,0,G197*Energía!H197/Energía!G197)","v":0},{"$f":"+IF(Energía!H197=0,0,H197*Energía!I197/Energía!H197)","v":0},{"$f":"+IF(Energía!I197=0,0,I197*Energía!J197/Energía!I197)","v":0},{"$f":"+IF(Energía!J197=0,0,J197*Energía!K197/Energía!J197)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F197*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G197*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H197*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I197*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J197*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,{"$f":"+G197-M197","v":0},{"$f":"+H197-N197","v":0},{"$f":"+I197-O197","v":0},{"$f":"+J197-P197","v":0},{"$f":"+K197-Q197","v":0},{"$f":"+SUMPRODUCT(T197:W197,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A195","v":"BTSH_1 Punta"},null,null,null,null,{"$f":"+DdaAñoBase!T195","v":0},{"$f":"+IF(Energía!F198=0,0,F198*Energía!G198/Energía!F198)","v":0},{"$f":"+IF(Energía!G198=0,0,G198*Energía!H198/Energía!G198)","v":0},{"$f":"+IF(Energía!H198=0,0,H198*Energía!I198/Energía!H198)","v":0},{"$f":"+IF(Energía!I198=0,0,I198*Energía!J198/Energía!I198)","v":0},{"$f":"+IF(Energía!J198=0,0,J198*Energía!K198/Energía!J198)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F198*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G198*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H198*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I198*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J198*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T198:W198,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A196","v":"BTSH_1 Fuera de Punta Medio"},null,null,null,null,{"$f":"+DdaAñoBase!T196","v":0},{"$f":"+IF(Energía!F199=0,0,F199*Energía!G199/Energía!F199)","v":0},{"$f":"+IF(Energía!G199=0,0,G199*Energía!H199/Energía!G199)","v":0},{"$f":"+IF(Energía!H199=0,0,H199*Energía!I199/Energía!H199)","v":0},{"$f":"+IF(Energía!I199=0,0,I199*Energía!J199/Energía!I199)","v":0},{"$f":"+IF(Energía!J199=0,0,J199*Energía!K199/Energía!J199)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F199*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G199*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H199*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I199*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J199*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T199:W199,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A197","v":"BTSH_1 Fuera de Punta Bajo"},null,null,null,null,{"$f":"+DdaAñoBase!T197","v":0},{"$f":"+IF(Energía!F200=0,0,F200*Energía!G200/Energía!F200)","v":0},{"$f":"+IF(Energía!G200=0,0,G200*Energía!H200/Energía!G200)","v":0},{"$f":"+IF(Energía!H200=0,0,H200*Energía!I200/Energía!H200)","v":0},{"$f":"+IF(Energía!I200=0,0,I200*Energía!J200/Energía!I200)","v":0},{"$f":"+IF(Energía!J200=0,0,J200*Energía!K200/Energía!J200)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F200*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G200*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H200*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I200*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J200*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T200:W200,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A198","v":"BTSH_2"},null,null,null,null,{"$f":"+DdaAñoBase!T198","v":0},{"$f":"+IF(Energía!F201=0,0,F201*Energía!G201/Energía!F201)","v":0},{"$f":"+IF(Energía!G201=0,0,G201*Energía!H201/Energía!G201)","v":0},{"$f":"+IF(Energía!H201=0,0,H201*Energía!I201/Energía!H201)","v":0},{"$f":"+IF(Energía!I201=0,0,I201*Energía!J201/Energía!I201)","v":0},{"$f":"+IF(Energía!J201=0,0,J201*Energía!K201/Energía!J201)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F201*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G201*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H201*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I201*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J201*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T201:W201,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A199","v":"BTSH_2 Punta"},null,null,null,null,{"$f":"+DdaAñoBase!T199","v":0},{"$f":"+IF(Energía!F202=0,0,F202*Energía!G202/Energía!F202)","v":0},{"$f":"+IF(Energía!G202=0,0,G202*Energía!H202/Energía!G202)","v":0},{"$f":"+IF(Energía!H202=0,0,H202*Energía!I202/Energía!H202)","v":0},{"$f":"+IF(Energía!I202=0,0,I202*Energía!J202/Energía!I202)","v":0},{"$f":"+IF(Energía!J202=0,0,J202*Energía!K202/Energía!J202)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F202*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G202*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H202*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I202*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J202*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T202:W202,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A200","v":"BTSH_2 Fuera de Punta Medio"},null,null,null,null,{"$f":"+DdaAñoBase!T200","v":0},{"$f":"+IF(Energía!F203=0,0,F203*Energía!G203/Energía!F203)","v":0},{"$f":"+IF(Energía!G203=0,0,G203*Energía!H203/Energía!G203)","v":0},{"$f":"+IF(Energía!H203=0,0,H203*Energía!I203/Energía!H203)","v":0},{"$f":"+IF(Energía!I203=0,0,I203*Energía!J203/Energía!I203)","v":0},{"$f":"+IF(Energía!J203=0,0,J203*Energía!K203/Energía!J203)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F203*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G203*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H203*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I203*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J203*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T203:W203,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A201","v":"BTSH_2 Fuera de Punta Bajo"},null,null,null,null,{"$f":"+DdaAñoBase!T201","v":0},{"$f":"+IF(Energía!F204=0,0,F204*Energía!G204/Energía!F204)","v":0},{"$f":"+IF(Energía!G204=0,0,G204*Energía!H204/Energía!G204)","v":0},{"$f":"+IF(Energía!H204=0,0,H204*Energía!I204/Energía!H204)","v":0},{"$f":"+IF(Energía!I204=0,0,I204*Energía!J204/Energía!I204)","v":0},{"$f":"+IF(Energía!J204=0,0,J204*Energía!K204/Energía!J204)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F204*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G204*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H204*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I204*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J204*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T204:W204,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A202","v":"BTSH_3"},null,null,null,null,{"$f":"+DdaAñoBase!T202","v":0},{"$f":"+IF(Energía!F205=0,0,F205*Energía!G205/Energía!F205)","v":0},{"$f":"+IF(Energía!G205=0,0,G205*Energía!H205/Energía!G205)","v":0},{"$f":"+IF(Energía!H205=0,0,H205*Energía!I205/Energía!H205)","v":0},{"$f":"+IF(Energía!I205=0,0,I205*Energía!J205/Energía!I205)","v":0},{"$f":"+IF(Energía!J205=0,0,J205*Energía!K205/Energía!J205)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F205*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G205*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H205*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I205*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J205*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T205:W205,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A203","v":"BTSH_3 Punta"},null,null,null,null,{"$f":"+DdaAñoBase!T203","v":0},{"$f":"+IF(Energía!F206=0,0,F206*Energía!G206/Energía!F206)","v":0},{"$f":"+IF(Energía!G206=0,0,G206*Energía!H206/Energía!G206)","v":0},{"$f":"+IF(Energía!H206=0,0,H206*Energía!I206/Energía!H206)","v":0},{"$f":"+IF(Energía!I206=0,0,I206*Energía!J206/Energía!I206)","v":0},{"$f":"+IF(Energía!J206=0,0,J206*Energía!K206/Energía!J206)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F206*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G206*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H206*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I206*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J206*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T206:W206,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A204","v":"BTSH_3 Fuera de Punta Medio"},null,null,null,null,{"$f":"+DdaAñoBase!T204","v":0},{"$f":"+IF(Energía!F207=0,0,F207*Energía!G207/Energía!F207)","v":0},{"$f":"+IF(Energía!G207=0,0,G207*Energía!H207/Energía!G207)","v":0},{"$f":"+IF(Energía!H207=0,0,H207*Energía!I207/Energía!H207)","v":0},{"$f":"+IF(Energía!I207=0,0,I207*Energía!J207/Energía!I207)","v":0},{"$f":"+IF(Energía!J207=0,0,J207*Energía!K207/Energía!J207)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F207*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G207*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H207*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I207*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J207*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T207:W207,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A205","v":"BTSH_3 Fuera de Punta Bajo"},null,null,null,null,{"$f":"+DdaAñoBase!T205","v":0},{"$f":"+IF(Energía!F208=0,0,F208*Energía!G208/Energía!F208)","v":0},{"$f":"+IF(Energía!G208=0,0,G208*Energía!H208/Energía!G208)","v":0},{"$f":"+IF(Energía!H208=0,0,H208*Energía!I208/Energía!H208)","v":0},{"$f":"+IF(Energía!I208=0,0,I208*Energía!J208/Energía!I208)","v":0},{"$f":"+IF(Energía!J208=0,0,J208*Energía!K208/Energía!J208)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F208*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G208*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H208*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I208*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J208*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T208:W208,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A206","v":"BTS Prepago"},null,null,null,null,{"$f":"+DdaAñoBase!T206","v":0},{"$f":"+IF(Energía!F209=0,0,F209*Energía!G209/Energía!F209)","v":0},{"$f":"+IF(Energía!G209=0,0,G209*Energía!H209/Energía!G209)","v":0},{"$f":"+IF(Energía!H209=0,0,H209*Energía!I209/Energía!H209)","v":0},{"$f":"+IF(Energía!I209=0,0,I209*Energía!J209/Energía!I209)","v":0},{"$f":"+IF(Energía!J209=0,0,J209*Energía!K209/Energía!J209)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F209*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G209*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H209*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I209*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J209*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T209:W209,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A207","v":"BTS Prep"},null,null,null,null,{"$f":"+DdaAñoBase!T207","v":0},{"$f":"+IF(Energía!F210=0,0,F210*Energía!G210/Energía!F210)","v":0},{"$f":"+IF(Energía!G210=0,0,G210*Energía!H210/Energía!G210)","v":0},{"$f":"+IF(Energía!H210=0,0,H210*Energía!I210/Energía!H210)","v":0},{"$f":"+IF(Energía!I210=0,0,I210*Energía!J210/Energía!I210)","v":0},{"$f":"+IF(Energía!J210=0,0,J210*Energía!K210/Energía!J210)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F210*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G210*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H210*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I210*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J210*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T210:W210,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A208","v":"BTS Prepago Regular"},null,null,null,null,{"$f":"+DdaAñoBase!T208","v":0},{"$f":"+IF(Energía!F211=0,0,F211*Energía!G211/Energía!F211)","v":0},{"$f":"+IF(Energía!G211=0,0,G211*Energía!H211/Energía!G211)","v":0},{"$f":"+IF(Energía!H211=0,0,H211*Energía!I211/Energía!H211)","v":0},{"$f":"+IF(Energía!I211=0,0,I211*Energía!J211/Energía!I211)","v":0},{"$f":"+IF(Energía!J211=0,0,J211*Energía!K211/Energía!J211)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F211*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G211*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H211*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I211*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J211*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T211:W211,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A209","v":"BTS Prepago Agro"},null,null,null,null,{"$f":"+DdaAñoBase!T209","v":0},{"$f":"+IF(Energía!F212=0,0,F212*Energía!G212/Energía!F212)","v":0},{"$f":"+IF(Energía!G212=0,0,G212*Energía!H212/Energía!G212)","v":0},{"$f":"+IF(Energía!H212=0,0,H212*Energía!I212/Energía!H212)","v":0},{"$f":"+IF(Energía!I212=0,0,I212*Energía!J212/Energía!I212)","v":0},{"$f":"+IF(Energía!J212=0,0,J212*Energía!K212/Energía!J212)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F212*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G212*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H212*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I212*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J212*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T212:W212,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A210","v":"BTS Prepago Jub. 1"},null,null,null,null,{"$f":"+DdaAñoBase!T210","v":0},{"$f":"+IF(Energía!F213=0,0,F213*Energía!G213/Energía!F213)","v":0},{"$f":"+IF(Energía!G213=0,0,G213*Energía!H213/Energía!G213)","v":0},{"$f":"+IF(Energía!H213=0,0,H213*Energía!I213/Energía!H213)","v":0},{"$f":"+IF(Energía!I213=0,0,I213*Energía!J213/Energía!I213)","v":0},{"$f":"+IF(Energía!J213=0,0,J213*Energía!K213/Energía!J213)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F213*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G213*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H213*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I213*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J213*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T213:W213,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A211","v":"BTS Prepago Jub. 2"},null,null,null,null,{"$f":"+DdaAñoBase!T211","v":0},{"$f":"+IF(Energía!F214=0,0,F214*Energía!G214/Energía!F214)","v":0},{"$f":"+IF(Energía!G214=0,0,G214*Energía!H214/Energía!G214)","v":0},{"$f":"+IF(Energía!H214=0,0,H214*Energía!I214/Energía!H214)","v":0},{"$f":"+IF(Energía!I214=0,0,I214*Energía!J214/Energía!I214)","v":0},{"$f":"+IF(Energía!J214=0,0,J214*Energía!K214/Energía!J214)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F214*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G214*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H214*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I214*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J214*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T214:W214,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A212","v":"BTS Prepago Político"},null,null,null,null,{"$f":"+DdaAñoBase!T212","v":0},{"$f":"+IF(Energía!F215=0,0,F215*Energía!G215/Energía!F215)","v":0},{"$f":"+IF(Energía!G215=0,0,G215*Energía!H215/Energía!G215)","v":0},{"$f":"+IF(Energía!H215=0,0,H215*Energía!I215/Energía!H215)","v":0},{"$f":"+IF(Energía!I215=0,0,I215*Energía!J215/Energía!I215)","v":0},{"$f":"+IF(Energía!J215=0,0,J215*Energía!K215/Energía!J215)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F215*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G215*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H215*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I215*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J215*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T215:W215,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A213","v":"BTS Prepago x1"},null,null,null,null,{"$f":"+DdaAñoBase!T213","v":0},{"$f":"+IF(Energía!F216=0,0,F216*Energía!G216/Energía!F216)","v":0},{"$f":"+IF(Energía!G216=0,0,G216*Energía!H216/Energía!G216)","v":0},{"$f":"+IF(Energía!H216=0,0,H216*Energía!I216/Energía!H216)","v":0},{"$f":"+IF(Energía!I216=0,0,I216*Energía!J216/Energía!I216)","v":0},{"$f":"+IF(Energía!J216=0,0,J216*Energía!K216/Energía!J216)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F216*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G216*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H216*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I216*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J216*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T216:W216,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A214","v":"BTS Prepago x2"},null,null,null,null,{"$f":"+DdaAñoBase!T214","v":0},{"$f":"+IF(Energía!F217=0,0,F217*Energía!G217/Energía!F217)","v":0},{"$f":"+IF(Energía!G217=0,0,G217*Energía!H217/Energía!G217)","v":0},{"$f":"+IF(Energía!H217=0,0,H217*Energía!I217/Energía!H217)","v":0},{"$f":"+IF(Energía!I217=0,0,I217*Energía!J217/Energía!I217)","v":0},{"$f":"+IF(Energía!J217=0,0,J217*Energía!K217/Energía!J217)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F217*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G217*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H217*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I217*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J217*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,{"$f":"+G217-M217","v":0},{"$f":"+H217-N217","v":0},{"$f":"+I217-O217","v":0},{"$f":"+J217-P217","v":0},{"$f":"+K217-Q217","v":0},{"$f":"+SUMPRODUCT(T217:W217,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A215","v":"BTS Prepago Discap."},null,null,null,null,{"$f":"+DdaAñoBase!T215","v":0},{"$f":"+IF(Energía!F218=0,0,F218*Energía!G218/Energía!F218)","v":0},{"$f":"+IF(Energía!G218=0,0,G218*Energía!H218/Energía!G218)","v":0},{"$f":"+IF(Energía!H218=0,0,H218*Energía!I218/Energía!H218)","v":0},{"$f":"+IF(Energía!I218=0,0,I218*Energía!J218/Energía!I218)","v":0},{"$f":"+IF(Energía!J218=0,0,J218*Energía!K218/Energía!J218)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F218*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G218*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H218*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I218*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J218*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T218:W218,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A216","v":"BTS Prepago Discapacitados 601-más"},null,null,null,null,{"$f":"+DdaAñoBase!T216","v":0},{"$f":"+IF(Energía!F219=0,0,F219*Energía!G219/Energía!F219)","v":0},{"$f":"+IF(Energía!G219=0,0,G219*Energía!H219/Energía!G219)","v":0},{"$f":"+IF(Energía!H219=0,0,H219*Energía!I219/Energía!H219)","v":0},{"$f":"+IF(Energía!I219=0,0,I219*Energía!J219/Energía!I219)","v":0},{"$f":"+IF(Energía!J219=0,0,J219*Energía!K219/Energía!J219)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F219*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G219*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H219*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I219*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J219*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T219:W219,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A217","v":"BTS Prepago Cruz Roja"},null,null,null,null,{"$f":"+DdaAñoBase!T217","v":0},{"$f":"+IF(Energía!F220=0,0,F220*Energía!G220/Energía!F220)","v":0},{"$f":"+IF(Energía!G220=0,0,G220*Energía!H220/Energía!G220)","v":0},{"$f":"+IF(Energía!H220=0,0,H220*Energía!I220/Energía!H220)","v":0},{"$f":"+IF(Energía!I220=0,0,I220*Energía!J220/Energía!I220)","v":0},{"$f":"+IF(Energía!J220=0,0,J220*Energía!K220/Energía!J220)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F220*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G220*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H220*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I220*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J220*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T220:W220,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A218","v":"X1D_2 (10,001-30,000)"},null,null,null,null,{"$f":"+DdaAñoBase!T218","v":0},{"$f":"+IF(Energía!F221=0,0,F221*Energía!G221/Energía!F221)","v":0},{"$f":"+IF(Energía!G221=0,0,G221*Energía!H221/Energía!G221)","v":0},{"$f":"+IF(Energía!H221=0,0,H221*Energía!I221/Energía!H221)","v":0},{"$f":"+IF(Energía!I221=0,0,I221*Energía!J221/Energía!I221)","v":0},{"$f":"+IF(Energía!J221=0,0,J221*Energía!K221/Energía!J221)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F221*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G221*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H221*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I221*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J221*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T221:W221,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A219","v":"X1D_2 Regular"},null,null,null,null,{"$f":"+DdaAñoBase!T219","v":0},{"$f":"+IF(Energía!F222=0,0,F222*Energía!G222/Energía!F222)","v":0},{"$f":"+IF(Energía!G222=0,0,G222*Energía!H222/Energía!G222)","v":0},{"$f":"+IF(Energía!H222=0,0,H222*Energía!I222/Energía!H222)","v":0},{"$f":"+IF(Energía!I222=0,0,I222*Energía!J222/Energía!I222)","v":0},{"$f":"+IF(Energía!J222=0,0,J222*Energía!K222/Energía!J222)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F222*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G222*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H222*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I222*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J222*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T222:W222,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A220","v":"X1D_2 Agro"},null,null,null,null,{"$f":"+DdaAñoBase!T220","v":0},{"$f":"+IF(Energía!F223=0,0,F223*Energía!G223/Energía!F223)","v":0},{"$f":"+IF(Energía!G223=0,0,G223*Energía!H223/Energía!G223)","v":0},{"$f":"+IF(Energía!H223=0,0,H223*Energía!I223/Energía!H223)","v":0},{"$f":"+IF(Energía!I223=0,0,I223*Energía!J223/Energía!I223)","v":0},{"$f":"+IF(Energía!J223=0,0,J223*Energía!K223/Energía!J223)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F223*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G223*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H223*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I223*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J223*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T223:W223,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A221","v":"X1D_2 Jub. 1"},null,null,null,null,{"$f":"+DdaAñoBase!T221","v":0},{"$f":"+IF(Energía!F224=0,0,F224*Energía!G224/Energía!F224)","v":0},{"$f":"+IF(Energía!G224=0,0,G224*Energía!H224/Energía!G224)","v":0},{"$f":"+IF(Energía!H224=0,0,H224*Energía!I224/Energía!H224)","v":0},{"$f":"+IF(Energía!I224=0,0,I224*Energía!J224/Energía!I224)","v":0},{"$f":"+IF(Energía!J224=0,0,J224*Energía!K224/Energía!J224)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F224*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G224*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H224*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I224*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J224*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T224:W224,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A222","v":"X1D_2 Jub. 2"},null,null,null,null,{"$f":"+DdaAñoBase!T222","v":0},{"$f":"+IF(Energía!F225=0,0,F225*Energía!G225/Energía!F225)","v":0},{"$f":"+IF(Energía!G225=0,0,G225*Energía!H225/Energía!G225)","v":0},{"$f":"+IF(Energía!H225=0,0,H225*Energía!I225/Energía!H225)","v":0},{"$f":"+IF(Energía!I225=0,0,I225*Energía!J225/Energía!I225)","v":0},{"$f":"+IF(Energía!J225=0,0,J225*Energía!K225/Energía!J225)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F225*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G225*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H225*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I225*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J225*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T225:W225,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A223","v":"X1D_2 Político"},null,null,null,null,{"$f":"+DdaAñoBase!T223","v":0},{"$f":"+IF(Energía!F226=0,0,F226*Energía!G226/Energía!F226)","v":0},{"$f":"+IF(Energía!G226=0,0,G226*Energía!H226/Energía!G226)","v":0},{"$f":"+IF(Energía!H226=0,0,H226*Energía!I226/Energía!H226)","v":0},{"$f":"+IF(Energía!I226=0,0,I226*Energía!J226/Energía!I226)","v":0},{"$f":"+IF(Energía!J226=0,0,J226*Energía!K226/Energía!J226)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F226*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G226*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H226*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I226*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J226*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T226:W226,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A224","v":"X1D_2 x1"},null,null,null,null,{"$f":"+DdaAñoBase!T224","v":0},{"$f":"+IF(Energía!F227=0,0,F227*Energía!G227/Energía!F227)","v":0},{"$f":"+IF(Energía!G227=0,0,G227*Energía!H227/Energía!G227)","v":0},{"$f":"+IF(Energía!H227=0,0,H227*Energía!I227/Energía!H227)","v":0},{"$f":"+IF(Energía!I227=0,0,I227*Energía!J227/Energía!I227)","v":0},{"$f":"+IF(Energía!J227=0,0,J227*Energía!K227/Energía!J227)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F227*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G227*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H227*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I227*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J227*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T227:W227,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A225","v":"X1D_2 x2"},null,null,null,null,{"$f":"+DdaAñoBase!T225","v":0},{"$f":"+IF(Energía!F228=0,0,F228*Energía!G228/Energía!F228)","v":0},{"$f":"+IF(Energía!G228=0,0,G228*Energía!H228/Energía!G228)","v":0},{"$f":"+IF(Energía!H228=0,0,H228*Energía!I228/Energía!H228)","v":0},{"$f":"+IF(Energía!I228=0,0,I228*Energía!J228/Energía!I228)","v":0},{"$f":"+IF(Energía!J228=0,0,J228*Energía!K228/Energía!J228)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F228*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G228*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H228*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I228*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J228*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T228:W228,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A226","v":"X1D_2 Discap."},null,null,null,null,{"$f":"+DdaAñoBase!T226","v":0},{"$f":"+IF(Energía!F229=0,0,F229*Energía!G229/Energía!F229)","v":0},{"$f":"+IF(Energía!G229=0,0,G229*Energía!H229/Energía!G229)","v":0},{"$f":"+IF(Energía!H229=0,0,H229*Energía!I229/Energía!H229)","v":0},{"$f":"+IF(Energía!I229=0,0,I229*Energía!J229/Energía!I229)","v":0},{"$f":"+IF(Energía!J229=0,0,J229*Energía!K229/Energía!J229)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F229*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G229*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H229*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I229*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J229*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T229:W229,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A227","v":"X1D_2 Discapacitados 601-más"},null,null,null,null,{"$f":"+DdaAñoBase!T227","v":0},{"$f":"+IF(Energía!F230=0,0,F230*Energía!G230/Energía!F230)","v":0},{"$f":"+IF(Energía!G230=0,0,G230*Energía!H230/Energía!G230)","v":0},{"$f":"+IF(Energía!H230=0,0,H230*Energía!I230/Energía!H230)","v":0},{"$f":"+IF(Energía!I230=0,0,I230*Energía!J230/Energía!I230)","v":0},{"$f":"+IF(Energía!J230=0,0,J230*Energía!K230/Energía!J230)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F230*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G230*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H230*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I230*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J230*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T230:W230,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A228","v":"X1D_2 Cruz Roja"},null,null,null,null,{"$f":"+DdaAñoBase!T228","v":0},{"$f":"+IF(Energía!F231=0,0,F231*Energía!G231/Energía!F231)","v":0},{"$f":"+IF(Energía!G231=0,0,G231*Energía!H231/Energía!G231)","v":0},{"$f":"+IF(Energía!H231=0,0,H231*Energía!I231/Energía!H231)","v":0},{"$f":"+IF(Energía!I231=0,0,I231*Energía!J231/Energía!I231)","v":0},{"$f":"+IF(Energía!J231=0,0,J231*Energía!K231/Energía!J231)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F231*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G231*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H231*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I231*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J231*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T231:W231,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A229","v":"X1D_3 (30,001-50,000)"},null,null,null,null,{"$f":"+DdaAñoBase!T229","v":0},{"$f":"+IF(Energía!F232=0,0,F232*Energía!G232/Energía!F232)","v":0},{"$f":"+IF(Energía!G232=0,0,G232*Energía!H232/Energía!G232)","v":0},{"$f":"+IF(Energía!H232=0,0,H232*Energía!I232/Energía!H232)","v":0},{"$f":"+IF(Energía!I232=0,0,I232*Energía!J232/Energía!I232)","v":0},{"$f":"+IF(Energía!J232=0,0,J232*Energía!K232/Energía!J232)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F232*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G232*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H232*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I232*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J232*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T232:W232,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A230","v":"X1D_3 Regular"},null,null,null,null,{"$f":"+DdaAñoBase!T230","v":0},{"$f":"+IF(Energía!F233=0,0,F233*Energía!G233/Energía!F233)","v":0},{"$f":"+IF(Energía!G233=0,0,G233*Energía!H233/Energía!G233)","v":0},{"$f":"+IF(Energía!H233=0,0,H233*Energía!I233/Energía!H233)","v":0},{"$f":"+IF(Energía!I233=0,0,I233*Energía!J233/Energía!I233)","v":0},{"$f":"+IF(Energía!J233=0,0,J233*Energía!K233/Energía!J233)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F233*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G233*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H233*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I233*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J233*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T233:W233,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A231","v":"X1D_3 Agro"},null,null,null,null,{"$f":"+DdaAñoBase!T231","v":0},{"$f":"+IF(Energía!F234=0,0,F234*Energía!G234/Energía!F234)","v":0},{"$f":"+IF(Energía!G234=0,0,G234*Energía!H234/Energía!G234)","v":0},{"$f":"+IF(Energía!H234=0,0,H234*Energía!I234/Energía!H234)","v":0},{"$f":"+IF(Energía!I234=0,0,I234*Energía!J234/Energía!I234)","v":0},{"$f":"+IF(Energía!J234=0,0,J234*Energía!K234/Energía!J234)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F234*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G234*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H234*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I234*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J234*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T234:W234,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A232","v":"X1D_3 Jub. 1"},null,null,null,null,{"$f":"+DdaAñoBase!T232","v":0},{"$f":"+IF(Energía!F235=0,0,F235*Energía!G235/Energía!F235)","v":0},{"$f":"+IF(Energía!G235=0,0,G235*Energía!H235/Energía!G235)","v":0},{"$f":"+IF(Energía!H235=0,0,H235*Energía!I235/Energía!H235)","v":0},{"$f":"+IF(Energía!I235=0,0,I235*Energía!J235/Energía!I235)","v":0},{"$f":"+IF(Energía!J235=0,0,J235*Energía!K235/Energía!J235)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F235*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G235*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H235*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I235*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J235*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T235:W235,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A233","v":"X1D_3 Jub. 2"},null,null,null,null,{"$f":"+DdaAñoBase!T233","v":0},{"$f":"+IF(Energía!F236=0,0,F236*Energía!G236/Energía!F236)","v":0},{"$f":"+IF(Energía!G236=0,0,G236*Energía!H236/Energía!G236)","v":0},{"$f":"+IF(Energía!H236=0,0,H236*Energía!I236/Energía!H236)","v":0},{"$f":"+IF(Energía!I236=0,0,I236*Energía!J236/Energía!I236)","v":0},{"$f":"+IF(Energía!J236=0,0,J236*Energía!K236/Energía!J236)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F236*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G236*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H236*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I236*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J236*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T236:W236,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A234","v":"X1D_3 Político"},null,null,null,null,{"$f":"+DdaAñoBase!T234","v":0},{"$f":"+IF(Energía!F237=0,0,F237*Energía!G237/Energía!F237)","v":0},{"$f":"+IF(Energía!G237=0,0,G237*Energía!H237/Energía!G237)","v":0},{"$f":"+IF(Energía!H237=0,0,H237*Energía!I237/Energía!H237)","v":0},{"$f":"+IF(Energía!I237=0,0,I237*Energía!J237/Energía!I237)","v":0},{"$f":"+IF(Energía!J237=0,0,J237*Energía!K237/Energía!J237)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F237*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G237*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H237*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I237*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J237*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T237:W237,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A235","v":"X1D_3 x1"},null,null,null,null,{"$f":"+DdaAñoBase!T235","v":0},{"$f":"+IF(Energía!F238=0,0,F238*Energía!G238/Energía!F238)","v":0},{"$f":"+IF(Energía!G238=0,0,G238*Energía!H238/Energía!G238)","v":0},{"$f":"+IF(Energía!H238=0,0,H238*Energía!I238/Energía!H238)","v":0},{"$f":"+IF(Energía!I238=0,0,I238*Energía!J238/Energía!I238)","v":0},{"$f":"+IF(Energía!J238=0,0,J238*Energía!K238/Energía!J238)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F238*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G238*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H238*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I238*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J238*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T238:W238,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A236","v":"X1D_3 x2"},null,null,null,null,{"$f":"+DdaAñoBase!T236","v":0},{"$f":"+IF(Energía!F239=0,0,F239*Energía!G239/Energía!F239)","v":0},{"$f":"+IF(Energía!G239=0,0,G239*Energía!H239/Energía!G239)","v":0},{"$f":"+IF(Energía!H239=0,0,H239*Energía!I239/Energía!H239)","v":0},{"$f":"+IF(Energía!I239=0,0,I239*Energía!J239/Energía!I239)","v":0},{"$f":"+IF(Energía!J239=0,0,J239*Energía!K239/Energía!J239)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F239*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G239*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H239*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I239*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J239*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T239:W239,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A237","v":"X1D_3 Discap."},null,null,null,null,{"$f":"+DdaAñoBase!T237","v":0},{"$f":"+IF(Energía!F240=0,0,F240*Energía!G240/Energía!F240)","v":0},{"$f":"+IF(Energía!G240=0,0,G240*Energía!H240/Energía!G240)","v":0},{"$f":"+IF(Energía!H240=0,0,H240*Energía!I240/Energía!H240)","v":0},{"$f":"+IF(Energía!I240=0,0,I240*Energía!J240/Energía!I240)","v":0},{"$f":"+IF(Energía!J240=0,0,J240*Energía!K240/Energía!J240)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F240*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G240*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H240*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I240*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J240*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T240:W240,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A238","v":"X1D_3 Discapacitados 601-más"},null,null,null,null,{"$f":"+DdaAñoBase!T238","v":0},{"$f":"+IF(Energía!F241=0,0,F241*Energía!G241/Energía!F241)","v":0},{"$f":"+IF(Energía!G241=0,0,G241*Energía!H241/Energía!G241)","v":0},{"$f":"+IF(Energía!H241=0,0,H241*Energía!I241/Energía!H241)","v":0},{"$f":"+IF(Energía!I241=0,0,I241*Energía!J241/Energía!I241)","v":0},{"$f":"+IF(Energía!J241=0,0,J241*Energía!K241/Energía!J241)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F241*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G241*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H241*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I241*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J241*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T241:W241,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A239","v":"X1D_3 Cruz Roja"},null,null,null,null,{"$f":"+DdaAñoBase!T239","v":0},{"$f":"+IF(Energía!F242=0,0,F242*Energía!G242/Energía!F242)","v":0},{"$f":"+IF(Energía!G242=0,0,G242*Energía!H242/Energía!G242)","v":0},{"$f":"+IF(Energía!H242=0,0,H242*Energía!I242/Energía!H242)","v":0},{"$f":"+IF(Energía!I242=0,0,I242*Energía!J242/Energía!I242)","v":0},{"$f":"+IF(Energía!J242=0,0,J242*Energía!K242/Energía!J242)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F242*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G242*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H242*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I242*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J242*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T242:W242,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A240","v":"X1D_4 (50,001-más)"},null,null,null,null,{"$f":"+DdaAñoBase!T240","v":0},{"$f":"+IF(Energía!F243=0,0,F243*Energía!G243/Energía!F243)","v":0},{"$f":"+IF(Energía!G243=0,0,G243*Energía!H243/Energía!G243)","v":0},{"$f":"+IF(Energía!H243=0,0,H243*Energía!I243/Energía!H243)","v":0},{"$f":"+IF(Energía!I243=0,0,I243*Energía!J243/Energía!I243)","v":0},{"$f":"+IF(Energía!J243=0,0,J243*Energía!K243/Energía!J243)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F243*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G243*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H243*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I243*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J243*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T243:W243,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A241","v":"X1D_4 Regular"},null,null,null,null,{"$f":"+DdaAñoBase!T241","v":0},{"$f":"+IF(Energía!F244=0,0,F244*Energía!G244/Energía!F244)","v":0},{"$f":"+IF(Energía!G244=0,0,G244*Energía!H244/Energía!G244)","v":0},{"$f":"+IF(Energía!H244=0,0,H244*Energía!I244/Energía!H244)","v":0},{"$f":"+IF(Energía!I244=0,0,I244*Energía!J244/Energía!I244)","v":0},{"$f":"+IF(Energía!J244=0,0,J244*Energía!K244/Energía!J244)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F244*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G244*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H244*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I244*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J244*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T244:W244,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A242","v":"X1D_4 Agro"},null,null,null,null,{"$f":"+DdaAñoBase!T242","v":0},{"$f":"+IF(Energía!F245=0,0,F245*Energía!G245/Energía!F245)","v":0},{"$f":"+IF(Energía!G245=0,0,G245*Energía!H245/Energía!G245)","v":0},{"$f":"+IF(Energía!H245=0,0,H245*Energía!I245/Energía!H245)","v":0},{"$f":"+IF(Energía!I245=0,0,I245*Energía!J245/Energía!I245)","v":0},{"$f":"+IF(Energía!J245=0,0,J245*Energía!K245/Energía!J245)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F245*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G245*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H245*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I245*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J245*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T245:W245,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A243","v":"X1D_4 Jub. 1"},null,null,null,null,{"$f":"+DdaAñoBase!T243","v":0},{"$f":"+IF(Energía!F246=0,0,F246*Energía!G246/Energía!F246)","v":0},{"$f":"+IF(Energía!G246=0,0,G246*Energía!H246/Energía!G246)","v":0},{"$f":"+IF(Energía!H246=0,0,H246*Energía!I246/Energía!H246)","v":0},{"$f":"+IF(Energía!I246=0,0,I246*Energía!J246/Energía!I246)","v":0},{"$f":"+IF(Energía!J246=0,0,J246*Energía!K246/Energía!J246)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F246*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G246*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H246*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I246*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J246*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T246:W246,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A244","v":"X1D_4 Jub. 2"},null,null,null,null,{"$f":"+DdaAñoBase!T244","v":0},{"$f":"+IF(Energía!F247=0,0,F247*Energía!G247/Energía!F247)","v":0},{"$f":"+IF(Energía!G247=0,0,G247*Energía!H247/Energía!G247)","v":0},{"$f":"+IF(Energía!H247=0,0,H247*Energía!I247/Energía!H247)","v":0},{"$f":"+IF(Energía!I247=0,0,I247*Energía!J247/Energía!I247)","v":0},{"$f":"+IF(Energía!J247=0,0,J247*Energía!K247/Energía!J247)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F247*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G247*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H247*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I247*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J247*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T247:W247,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A245","v":"X1D_4 Político"},null,null,null,null,{"$f":"+DdaAñoBase!T245","v":0},{"$f":"+IF(Energía!F248=0,0,F248*Energía!G248/Energía!F248)","v":0},{"$f":"+IF(Energía!G248=0,0,G248*Energía!H248/Energía!G248)","v":0},{"$f":"+IF(Energía!H248=0,0,H248*Energía!I248/Energía!H248)","v":0},{"$f":"+IF(Energía!I248=0,0,I248*Energía!J248/Energía!I248)","v":0},{"$f":"+IF(Energía!J248=0,0,J248*Energía!K248/Energía!J248)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F248*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G248*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H248*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I248*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J248*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T248:W248,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A246","v":"X1D_4 x1"},null,null,null,null,{"$f":"+DdaAñoBase!T246","v":0},{"$f":"+IF(Energía!F249=0,0,F249*Energía!G249/Energía!F249)","v":0},{"$f":"+IF(Energía!G249=0,0,G249*Energía!H249/Energía!G249)","v":0},{"$f":"+IF(Energía!H249=0,0,H249*Energía!I249/Energía!H249)","v":0},{"$f":"+IF(Energía!I249=0,0,I249*Energía!J249/Energía!I249)","v":0},{"$f":"+IF(Energía!J249=0,0,J249*Energía!K249/Energía!J249)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F249*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G249*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H249*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I249*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J249*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T249:W249,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A247","v":"X1D_4 x2"},null,null,null,null,{"$f":"+DdaAñoBase!T247","v":0},{"$f":"+IF(Energía!F250=0,0,F250*Energía!G250/Energía!F250)","v":0},{"$f":"+IF(Energía!G250=0,0,G250*Energía!H250/Energía!G250)","v":0},{"$f":"+IF(Energía!H250=0,0,H250*Energía!I250/Energía!H250)","v":0},{"$f":"+IF(Energía!I250=0,0,I250*Energía!J250/Energía!I250)","v":0},{"$f":"+IF(Energía!J250=0,0,J250*Energía!K250/Energía!J250)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F250*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G250*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H250*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I250*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J250*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T250:W250,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A248","v":"X1D_4 Discap."},null,null,null,null,{"$f":"+DdaAñoBase!T248","v":0},{"$f":"+IF(Energía!F251=0,0,F251*Energía!G251/Energía!F251)","v":0},{"$f":"+IF(Energía!G251=0,0,G251*Energía!H251/Energía!G251)","v":0},{"$f":"+IF(Energía!H251=0,0,H251*Energía!I251/Energía!H251)","v":0},{"$f":"+IF(Energía!I251=0,0,I251*Energía!J251/Energía!I251)","v":0},{"$f":"+IF(Energía!J251=0,0,J251*Energía!K251/Energía!J251)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F251*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G251*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H251*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I251*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J251*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T251:W251,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A249","v":"X1D_4 Discapacitados 601-más"},null,null,null,null,{"$f":"+DdaAñoBase!T249","v":0},{"$f":"+IF(Energía!F252=0,0,F252*Energía!G252/Energía!F252)","v":0},{"$f":"+IF(Energía!G252=0,0,G252*Energía!H252/Energía!G252)","v":0},{"$f":"+IF(Energía!H252=0,0,H252*Energía!I252/Energía!H252)","v":0},{"$f":"+IF(Energía!I252=0,0,I252*Energía!J252/Energía!I252)","v":0},{"$f":"+IF(Energía!J252=0,0,J252*Energía!K252/Energía!J252)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F252*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G252*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H252*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I252*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J252*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T252:W252,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A250","v":"X1D_4 Cruz Roja"},null,null,null,null,{"$f":"+DdaAñoBase!T250","v":0},{"$f":"+IF(Energía!F253=0,0,F253*Energía!G253/Energía!F253)","v":0},{"$f":"+IF(Energía!G253=0,0,G253*Energía!H253/Energía!G253)","v":0},{"$f":"+IF(Energía!H253=0,0,H253*Energía!I253/Energía!H253)","v":0},{"$f":"+IF(Energía!I253=0,0,I253*Energía!J253/Energía!I253)","v":0},{"$f":"+IF(Energía!J253=0,0,J253*Energía!K253/Energía!J253)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F253*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G253*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H253*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I253*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J253*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T253:W253,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A251","v":"X1D_5 (xxx)"},null,null,null,null,{"$f":"+DdaAñoBase!T251","v":0},{"$f":"+IF(Energía!F254=0,0,F254*Energía!G254/Energía!F254)","v":0},{"$f":"+IF(Energía!G254=0,0,G254*Energía!H254/Energía!G254)","v":0},{"$f":"+IF(Energía!H254=0,0,H254*Energía!I254/Energía!H254)","v":0},{"$f":"+IF(Energía!I254=0,0,I254*Energía!J254/Energía!I254)","v":0},{"$f":"+IF(Energía!J254=0,0,J254*Energía!K254/Energía!J254)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F254*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G254*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H254*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I254*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J254*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T254:W254,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A252","v":"X1D_5 Regular"},null,null,null,null,{"$f":"+DdaAñoBase!T252","v":0},{"$f":"+IF(Energía!F255=0,0,F255*Energía!G255/Energía!F255)","v":0},{"$f":"+IF(Energía!G255=0,0,G255*Energía!H255/Energía!G255)","v":0},{"$f":"+IF(Energía!H255=0,0,H255*Energía!I255/Energía!H255)","v":0},{"$f":"+IF(Energía!I255=0,0,I255*Energía!J255/Energía!I255)","v":0},{"$f":"+IF(Energía!J255=0,0,J255*Energía!K255/Energía!J255)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F255*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G255*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H255*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I255*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J255*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T255:W255,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A253","v":"X1D_5 Agro"},null,null,null,null,{"$f":"+DdaAñoBase!T253","v":0},{"$f":"+IF(Energía!F256=0,0,F256*Energía!G256/Energía!F256)","v":0},{"$f":"+IF(Energía!G256=0,0,G256*Energía!H256/Energía!G256)","v":0},{"$f":"+IF(Energía!H256=0,0,H256*Energía!I256/Energía!H256)","v":0},{"$f":"+IF(Energía!I256=0,0,I256*Energía!J256/Energía!I256)","v":0},{"$f":"+IF(Energía!J256=0,0,J256*Energía!K256/Energía!J256)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F256*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G256*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H256*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I256*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J256*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T256:W256,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A254","v":"X1D_5 Jub. 1"},null,null,null,null,{"$f":"+DdaAñoBase!T254","v":0},{"$f":"+IF(Energía!F257=0,0,F257*Energía!G257/Energía!F257)","v":0},{"$f":"+IF(Energía!G257=0,0,G257*Energía!H257/Energía!G257)","v":0},{"$f":"+IF(Energía!H257=0,0,H257*Energía!I257/Energía!H257)","v":0},{"$f":"+IF(Energía!I257=0,0,I257*Energía!J257/Energía!I257)","v":0},{"$f":"+IF(Energía!J257=0,0,J257*Energía!K257/Energía!J257)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F257*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G257*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H257*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I257*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J257*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T257:W257,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A255","v":"X1D_5 Jub. 2"},null,null,null,null,{"$f":"+DdaAñoBase!T255","v":0},{"$f":"+IF(Energía!F258=0,0,F258*Energía!G258/Energía!F258)","v":0},{"$f":"+IF(Energía!G258=0,0,G258*Energía!H258/Energía!G258)","v":0},{"$f":"+IF(Energía!H258=0,0,H258*Energía!I258/Energía!H258)","v":0},{"$f":"+IF(Energía!I258=0,0,I258*Energía!J258/Energía!I258)","v":0},{"$f":"+IF(Energía!J258=0,0,J258*Energía!K258/Energía!J258)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F258*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G258*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H258*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I258*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J258*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T258:W258,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A256","v":"X1D_5 Político"},null,null,null,null,{"$f":"+DdaAñoBase!T256","v":0},{"$f":"+IF(Energía!F259=0,0,F259*Energía!G259/Energía!F259)","v":0},{"$f":"+IF(Energía!G259=0,0,G259*Energía!H259/Energía!G259)","v":0},{"$f":"+IF(Energía!H259=0,0,H259*Energía!I259/Energía!H259)","v":0},{"$f":"+IF(Energía!I259=0,0,I259*Energía!J259/Energía!I259)","v":0},{"$f":"+IF(Energía!J259=0,0,J259*Energía!K259/Energía!J259)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F259*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G259*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H259*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I259*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J259*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T259:W259,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A257","v":"X1D_5 x1"},null,null,null,null,{"$f":"+DdaAñoBase!T257","v":0},{"$f":"+IF(Energía!F260=0,0,F260*Energía!G260/Energía!F260)","v":0},{"$f":"+IF(Energía!G260=0,0,G260*Energía!H260/Energía!G260)","v":0},{"$f":"+IF(Energía!H260=0,0,H260*Energía!I260/Energía!H260)","v":0},{"$f":"+IF(Energía!I260=0,0,I260*Energía!J260/Energía!I260)","v":0},{"$f":"+IF(Energía!J260=0,0,J260*Energía!K260/Energía!J260)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F260*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G260*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H260*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I260*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J260*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T260:W260,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A258","v":"X1D_5 x2"},null,null,null,null,{"$f":"+DdaAñoBase!T258","v":0},{"$f":"+IF(Energía!F261=0,0,F261*Energía!G261/Energía!F261)","v":0},{"$f":"+IF(Energía!G261=0,0,G261*Energía!H261/Energía!G261)","v":0},{"$f":"+IF(Energía!H261=0,0,H261*Energía!I261/Energía!H261)","v":0},{"$f":"+IF(Energía!I261=0,0,I261*Energía!J261/Energía!I261)","v":0},{"$f":"+IF(Energía!J261=0,0,J261*Energía!K261/Energía!J261)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F261*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G261*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H261*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I261*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J261*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T261:W261,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A259","v":"X1D_5 Discap."},null,null,null,null,{"$f":"+DdaAñoBase!T259","v":0},{"$f":"+IF(Energía!F262=0,0,F262*Energía!G262/Energía!F262)","v":0},{"$f":"+IF(Energía!G262=0,0,G262*Energía!H262/Energía!G262)","v":0},{"$f":"+IF(Energía!H262=0,0,H262*Energía!I262/Energía!H262)","v":0},{"$f":"+IF(Energía!I262=0,0,I262*Energía!J262/Energía!I262)","v":0},{"$f":"+IF(Energía!J262=0,0,J262*Energía!K262/Energía!J262)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F262*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G262*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H262*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I262*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J262*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T262:W262,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A260","v":"X1D_5 Discapacitados 601-más"},null,null,null,null,{"$f":"+DdaAñoBase!T260","v":0},{"$f":"+IF(Energía!F263=0,0,F263*Energía!G263/Energía!F263)","v":0},{"$f":"+IF(Energía!G263=0,0,G263*Energía!H263/Energía!G263)","v":0},{"$f":"+IF(Energía!H263=0,0,H263*Energía!I263/Energía!H263)","v":0},{"$f":"+IF(Energía!I263=0,0,I263*Energía!J263/Energía!I263)","v":0},{"$f":"+IF(Energía!J263=0,0,J263*Energía!K263/Energía!J263)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F263*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G263*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H263*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I263*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J263*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T263:W263,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A261","v":"X1D_5 Cruz Roja"},null,null,null,null,{"$f":"+DdaAñoBase!T261","v":0},{"$f":"+IF(Energía!F264=0,0,F264*Energía!G264/Energía!F264)","v":0},{"$f":"+IF(Energía!G264=0,0,G264*Energía!H264/Energía!G264)","v":0},{"$f":"+IF(Energía!H264=0,0,H264*Energía!I264/Energía!H264)","v":0},{"$f":"+IF(Energía!I264=0,0,I264*Energía!J264/Energía!I264)","v":0},{"$f":"+IF(Energía!J264=0,0,J264*Energía!K264/Energía!J264)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F264*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G264*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H264*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I264*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J264*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T264:W264,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A262","v":"X2H"},null,null,null,null,{"$f":"+DdaAñoBase!T262","v":0},{"$f":"+IF(Energía!F265=0,0,F265*Energía!G265/Energía!F265)","v":0},{"$f":"+IF(Energía!G265=0,0,G265*Energía!H265/Energía!G265)","v":0},{"$f":"+IF(Energía!H265=0,0,H265*Energía!I265/Energía!H265)","v":0},{"$f":"+IF(Energía!I265=0,0,I265*Energía!J265/Energía!I265)","v":0},{"$f":"+IF(Energía!J265=0,0,J265*Energía!K265/Energía!J265)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F265*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G265*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H265*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I265*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J265*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T265:W265,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A263","v":"X2H Punta"},null,null,null,null,{"$f":"+DdaAñoBase!T263","v":0},{"$f":"+IF(Energía!F266=0,0,F266*Energía!G266/Energía!F266)","v":0},{"$f":"+IF(Energía!G266=0,0,G266*Energía!H266/Energía!G266)","v":0},{"$f":"+IF(Energía!H266=0,0,H266*Energía!I266/Energía!H266)","v":0},{"$f":"+IF(Energía!I266=0,0,I266*Energía!J266/Energía!I266)","v":0},{"$f":"+IF(Energía!J266=0,0,J266*Energía!K266/Energía!J266)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F266*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G266*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H266*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I266*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J266*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T266:W266,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A264","v":"X2H Fuera de Punta"},null,null,null,null,{"$f":"+DdaAñoBase!T264","v":0},{"$f":"+IF(Energía!F267=0,0,F267*Energía!G267/Energía!F267)","v":0},{"$f":"+IF(Energía!G267=0,0,G267*Energía!H267/Energía!G267)","v":0},{"$f":"+IF(Energía!H267=0,0,H267*Energía!I267/Energía!H267)","v":0},{"$f":"+IF(Energía!I267=0,0,I267*Energía!J267/Energía!I267)","v":0},{"$f":"+IF(Energía!J267=0,0,J267*Energía!K267/Energía!J267)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F267*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G267*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H267*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I267*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J267*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T267:W267,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A265","v":"X2D"},null,null,null,null,{"$f":"+DdaAñoBase!T265","v":0},{"$f":"+IF(Energía!F268=0,0,F268*Energía!G268/Energía!F268)","v":0},{"$f":"+IF(Energía!G268=0,0,G268*Energía!H268/Energía!G268)","v":0},{"$f":"+IF(Energía!H268=0,0,H268*Energía!I268/Energía!H268)","v":0},{"$f":"+IF(Energía!I268=0,0,I268*Energía!J268/Energía!I268)","v":0},{"$f":"+IF(Energía!J268=0,0,J268*Energía!K268/Energía!J268)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F268*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G268*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H268*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I268*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J268*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T268:W268,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A266","v":"X2D_1 (0 - 10000)"},null,null,null,null,{"$f":"+DdaAñoBase!T266","v":0},{"$f":"+IF(Energía!F269=0,0,F269*Energía!G269/Energía!F269)","v":0},{"$f":"+IF(Energía!G269=0,0,G269*Energía!H269/Energía!G269)","v":0},{"$f":"+IF(Energía!H269=0,0,H269*Energía!I269/Energía!H269)","v":0},{"$f":"+IF(Energía!I269=0,0,I269*Energía!J269/Energía!I269)","v":0},{"$f":"+IF(Energía!J269=0,0,J269*Energía!K269/Energía!J269)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F269*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G269*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H269*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I269*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J269*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T269:W269,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A267","v":"X2D_1 Regular"},null,null,null,null,{"$f":"+DdaAñoBase!T267","v":0},{"$f":"+IF(Energía!F270=0,0,F270*Energía!G270/Energía!F270)","v":0},{"$f":"+IF(Energía!G270=0,0,G270*Energía!H270/Energía!G270)","v":0},{"$f":"+IF(Energía!H270=0,0,H270*Energía!I270/Energía!H270)","v":0},{"$f":"+IF(Energía!I270=0,0,I270*Energía!J270/Energía!I270)","v":0},{"$f":"+IF(Energía!J270=0,0,J270*Energía!K270/Energía!J270)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F270*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G270*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H270*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I270*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J270*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T270:W270,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A268","v":"X2D_1 Agro"},null,null,null,null,{"$f":"+DdaAñoBase!T268","v":0},{"$f":"+IF(Energía!F271=0,0,F271*Energía!G271/Energía!F271)","v":0},{"$f":"+IF(Energía!G271=0,0,G271*Energía!H271/Energía!G271)","v":0},{"$f":"+IF(Energía!H271=0,0,H271*Energía!I271/Energía!H271)","v":0},{"$f":"+IF(Energía!I271=0,0,I271*Energía!J271/Energía!I271)","v":0},{"$f":"+IF(Energía!J271=0,0,J271*Energía!K271/Energía!J271)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F271*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G271*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H271*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I271*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J271*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T271:W271,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A269","v":"X2D_1 Jub. 1"},null,null,null,null,{"$f":"+DdaAñoBase!T269","v":0},{"$f":"+IF(Energía!F272=0,0,F272*Energía!G272/Energía!F272)","v":0},{"$f":"+IF(Energía!G272=0,0,G272*Energía!H272/Energía!G272)","v":0},{"$f":"+IF(Energía!H272=0,0,H272*Energía!I272/Energía!H272)","v":0},{"$f":"+IF(Energía!I272=0,0,I272*Energía!J272/Energía!I272)","v":0},{"$f":"+IF(Energía!J272=0,0,J272*Energía!K272/Energía!J272)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F272*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G272*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H272*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I272*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J272*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T272:W272,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A270","v":"X2D_1 Jub. 2"},null,null,null,null,{"$f":"+DdaAñoBase!T270","v":0},{"$f":"+IF(Energía!F273=0,0,F273*Energía!G273/Energía!F273)","v":0},{"$f":"+IF(Energía!G273=0,0,G273*Energía!H273/Energía!G273)","v":0},{"$f":"+IF(Energía!H273=0,0,H273*Energía!I273/Energía!H273)","v":0},{"$f":"+IF(Energía!I273=0,0,I273*Energía!J273/Energía!I273)","v":0},{"$f":"+IF(Energía!J273=0,0,J273*Energía!K273/Energía!J273)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F273*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G273*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H273*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I273*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J273*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T273:W273,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A271","v":"X2D_1 Político"},null,null,null,null,{"$f":"+DdaAñoBase!T271","v":0},{"$f":"+IF(Energía!F274=0,0,F274*Energía!G274/Energía!F274)","v":0},{"$f":"+IF(Energía!G274=0,0,G274*Energía!H274/Energía!G274)","v":0},{"$f":"+IF(Energía!H274=0,0,H274*Energía!I274/Energía!H274)","v":0},{"$f":"+IF(Energía!I274=0,0,I274*Energía!J274/Energía!I274)","v":0},{"$f":"+IF(Energía!J274=0,0,J274*Energía!K274/Energía!J274)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F274*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G274*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H274*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I274*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J274*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T274:W274,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A272","v":"X2D_1 x1"},null,null,null,null,{"$f":"+DdaAñoBase!T272","v":0},{"$f":"+IF(Energía!F275=0,0,F275*Energía!G275/Energía!F275)","v":0},{"$f":"+IF(Energía!G275=0,0,G275*Energía!H275/Energía!G275)","v":0},{"$f":"+IF(Energía!H275=0,0,H275*Energía!I275/Energía!H275)","v":0},{"$f":"+IF(Energía!I275=0,0,I275*Energía!J275/Energía!I275)","v":0},{"$f":"+IF(Energía!J275=0,0,J275*Energía!K275/Energía!J275)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F275*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G275*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H275*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I275*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J275*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T275:W275,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A273","v":"X2D_1 x2"},null,null,null,null,{"$f":"+DdaAñoBase!T273","v":0},{"$f":"+IF(Energía!F276=0,0,F276*Energía!G276/Energía!F276)","v":0},{"$f":"+IF(Energía!G276=0,0,G276*Energía!H276/Energía!G276)","v":0},{"$f":"+IF(Energía!H276=0,0,H276*Energía!I276/Energía!H276)","v":0},{"$f":"+IF(Energía!I276=0,0,I276*Energía!J276/Energía!I276)","v":0},{"$f":"+IF(Energía!J276=0,0,J276*Energía!K276/Energía!J276)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F276*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G276*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H276*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I276*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J276*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,{"$f":"+G276-M276","v":0},{"$f":"+H276-N276","v":0},{"$f":"+I276-O276","v":0},{"$f":"+J276-P276","v":0},{"$f":"+K276-Q276","v":0},{"$f":"+SUMPRODUCT(T276:W276,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A274","v":"X2D_1 Discap."},null,null,null,null,{"$f":"+DdaAñoBase!T274","v":0},{"$f":"+IF(Energía!F277=0,0,F277*Energía!G277/Energía!F277)","v":0},{"$f":"+IF(Energía!G277=0,0,G277*Energía!H277/Energía!G277)","v":0},{"$f":"+IF(Energía!H277=0,0,H277*Energía!I277/Energía!H277)","v":0},{"$f":"+IF(Energía!I277=0,0,I277*Energía!J277/Energía!I277)","v":0},{"$f":"+IF(Energía!J277=0,0,J277*Energía!K277/Energía!J277)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F277*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G277*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H277*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I277*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J277*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T277:W277,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A275","v":"X2D_1 Discapacitados 601-más"},null,null,null,null,{"$f":"+DdaAñoBase!T275","v":0},{"$f":"+IF(Energía!F278=0,0,F278*Energía!G278/Energía!F278)","v":0},{"$f":"+IF(Energía!G278=0,0,G278*Energía!H278/Energía!G278)","v":0},{"$f":"+IF(Energía!H278=0,0,H278*Energía!I278/Energía!H278)","v":0},{"$f":"+IF(Energía!I278=0,0,I278*Energía!J278/Energía!I278)","v":0},{"$f":"+IF(Energía!J278=0,0,J278*Energía!K278/Energía!J278)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F278*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G278*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H278*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I278*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J278*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T278:W278,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A276","v":"X2D_1 Cruz Roja"},null,null,null,null,{"$f":"+DdaAñoBase!T276","v":0},{"$f":"+IF(Energía!F279=0,0,F279*Energía!G279/Energía!F279)","v":0},{"$f":"+IF(Energía!G279=0,0,G279*Energía!H279/Energía!G279)","v":0},{"$f":"+IF(Energía!H279=0,0,H279*Energía!I279/Energía!H279)","v":0},{"$f":"+IF(Energía!I279=0,0,I279*Energía!J279/Energía!I279)","v":0},{"$f":"+IF(Energía!J279=0,0,J279*Energía!K279/Energía!J279)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F279*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G279*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H279*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I279*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J279*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T279:W279,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A277","v":"X2D_2 (10,001-30,000)"},null,null,null,null,{"$f":"+DdaAñoBase!T277","v":0},{"$f":"+IF(Energía!F280=0,0,F280*Energía!G280/Energía!F280)","v":0},{"$f":"+IF(Energía!G280=0,0,G280*Energía!H280/Energía!G280)","v":0},{"$f":"+IF(Energía!H280=0,0,H280*Energía!I280/Energía!H280)","v":0},{"$f":"+IF(Energía!I280=0,0,I280*Energía!J280/Energía!I280)","v":0},{"$f":"+IF(Energía!J280=0,0,J280*Energía!K280/Energía!J280)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F280*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G280*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H280*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I280*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J280*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T280:W280,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A278","v":"X2D_2 Regular"},null,null,null,null,{"$f":"+DdaAñoBase!T278","v":0},{"$f":"+IF(Energía!F281=0,0,F281*Energía!G281/Energía!F281)","v":0},{"$f":"+IF(Energía!G281=0,0,G281*Energía!H281/Energía!G281)","v":0},{"$f":"+IF(Energía!H281=0,0,H281*Energía!I281/Energía!H281)","v":0},{"$f":"+IF(Energía!I281=0,0,I281*Energía!J281/Energía!I281)","v":0},{"$f":"+IF(Energía!J281=0,0,J281*Energía!K281/Energía!J281)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F281*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G281*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H281*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I281*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J281*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T281:W281,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A279","v":"X2D_2 Agro"},null,null,null,null,{"$f":"+DdaAñoBase!T279","v":0},{"$f":"+IF(Energía!F282=0,0,F282*Energía!G282/Energía!F282)","v":0},{"$f":"+IF(Energía!G282=0,0,G282*Energía!H282/Energía!G282)","v":0},{"$f":"+IF(Energía!H282=0,0,H282*Energía!I282/Energía!H282)","v":0},{"$f":"+IF(Energía!I282=0,0,I282*Energía!J282/Energía!I282)","v":0},{"$f":"+IF(Energía!J282=0,0,J282*Energía!K282/Energía!J282)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F282*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G282*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H282*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I282*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J282*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T282:W282,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A280","v":"X2D_2 Jub. 1"},null,null,null,null,{"$f":"+DdaAñoBase!T280","v":0},{"$f":"+IF(Energía!F283=0,0,F283*Energía!G283/Energía!F283)","v":0},{"$f":"+IF(Energía!G283=0,0,G283*Energía!H283/Energía!G283)","v":0},{"$f":"+IF(Energía!H283=0,0,H283*Energía!I283/Energía!H283)","v":0},{"$f":"+IF(Energía!I283=0,0,I283*Energía!J283/Energía!I283)","v":0},{"$f":"+IF(Energía!J283=0,0,J283*Energía!K283/Energía!J283)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F283*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G283*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H283*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I283*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J283*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T283:W283,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A281","v":"X2D_2 Jub. 2"},null,null,null,null,{"$f":"+DdaAñoBase!T281","v":0},{"$f":"+IF(Energía!F284=0,0,F284*Energía!G284/Energía!F284)","v":0},{"$f":"+IF(Energía!G284=0,0,G284*Energía!H284/Energía!G284)","v":0},{"$f":"+IF(Energía!H284=0,0,H284*Energía!I284/Energía!H284)","v":0},{"$f":"+IF(Energía!I284=0,0,I284*Energía!J284/Energía!I284)","v":0},{"$f":"+IF(Energía!J284=0,0,J284*Energía!K284/Energía!J284)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F284*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G284*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H284*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I284*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J284*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T284:W284,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A282","v":"X2D_2 Político"},null,null,null,null,{"$f":"+DdaAñoBase!T282","v":0},{"$f":"+IF(Energía!F285=0,0,F285*Energía!G285/Energía!F285)","v":0},{"$f":"+IF(Energía!G285=0,0,G285*Energía!H285/Energía!G285)","v":0},{"$f":"+IF(Energía!H285=0,0,H285*Energía!I285/Energía!H285)","v":0},{"$f":"+IF(Energía!I285=0,0,I285*Energía!J285/Energía!I285)","v":0},{"$f":"+IF(Energía!J285=0,0,J285*Energía!K285/Energía!J285)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F285*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G285*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H285*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I285*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J285*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T285:W285,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A283","v":"X2D_2 x1"},null,null,null,null,{"$f":"+DdaAñoBase!T283","v":0},{"$f":"+IF(Energía!F286=0,0,F286*Energía!G286/Energía!F286)","v":0},{"$f":"+IF(Energía!G286=0,0,G286*Energía!H286/Energía!G286)","v":0},{"$f":"+IF(Energía!H286=0,0,H286*Energía!I286/Energía!H286)","v":0},{"$f":"+IF(Energía!I286=0,0,I286*Energía!J286/Energía!I286)","v":0},{"$f":"+IF(Energía!J286=0,0,J286*Energía!K286/Energía!J286)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F286*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G286*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H286*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I286*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J286*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T286:W286,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A284","v":"X2D_2 x2"},null,null,null,null,{"$f":"+DdaAñoBase!T284","v":0},{"$f":"+IF(Energía!F287=0,0,F287*Energía!G287/Energía!F287)","v":0},{"$f":"+IF(Energía!G287=0,0,G287*Energía!H287/Energía!G287)","v":0},{"$f":"+IF(Energía!H287=0,0,H287*Energía!I287/Energía!H287)","v":0},{"$f":"+IF(Energía!I287=0,0,I287*Energía!J287/Energía!I287)","v":0},{"$f":"+IF(Energía!J287=0,0,J287*Energía!K287/Energía!J287)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F287*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G287*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H287*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I287*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J287*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T287:W287,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A285","v":"X2D_2 Discap."},null,null,null,null,{"$f":"+DdaAñoBase!T285","v":0},{"$f":"+IF(Energía!F288=0,0,F288*Energía!G288/Energía!F288)","v":0},{"$f":"+IF(Energía!G288=0,0,G288*Energía!H288/Energía!G288)","v":0},{"$f":"+IF(Energía!H288=0,0,H288*Energía!I288/Energía!H288)","v":0},{"$f":"+IF(Energía!I288=0,0,I288*Energía!J288/Energía!I288)","v":0},{"$f":"+IF(Energía!J288=0,0,J288*Energía!K288/Energía!J288)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F288*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G288*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H288*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I288*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J288*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T288:W288,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A286","v":"X2D_2 Discapacitados 601-más"},null,null,null,null,{"$f":"+DdaAñoBase!T286","v":0},{"$f":"+IF(Energía!F289=0,0,F289*Energía!G289/Energía!F289)","v":0},{"$f":"+IF(Energía!G289=0,0,G289*Energía!H289/Energía!G289)","v":0},{"$f":"+IF(Energía!H289=0,0,H289*Energía!I289/Energía!H289)","v":0},{"$f":"+IF(Energía!I289=0,0,I289*Energía!J289/Energía!I289)","v":0},{"$f":"+IF(Energía!J289=0,0,J289*Energía!K289/Energía!J289)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F289*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G289*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H289*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I289*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J289*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T289:W289,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A287","v":"X2D_2 Cruz Roja"},null,null,null,null,{"$f":"+DdaAñoBase!T287","v":0},{"$f":"+IF(Energía!F290=0,0,F290*Energía!G290/Energía!F290)","v":0},{"$f":"+IF(Energía!G290=0,0,G290*Energía!H290/Energía!G290)","v":0},{"$f":"+IF(Energía!H290=0,0,H290*Energía!I290/Energía!H290)","v":0},{"$f":"+IF(Energía!I290=0,0,I290*Energía!J290/Energía!I290)","v":0},{"$f":"+IF(Energía!J290=0,0,J290*Energía!K290/Energía!J290)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F290*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G290*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H290*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I290*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J290*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T290:W290,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A288","v":"X2D_3 (30,001-50,000)"},null,null,null,null,{"$f":"+DdaAñoBase!T288","v":0},{"$f":"+IF(Energía!F291=0,0,F291*Energía!G291/Energía!F291)","v":0},{"$f":"+IF(Energía!G291=0,0,G291*Energía!H291/Energía!G291)","v":0},{"$f":"+IF(Energía!H291=0,0,H291*Energía!I291/Energía!H291)","v":0},{"$f":"+IF(Energía!I291=0,0,I291*Energía!J291/Energía!I291)","v":0},{"$f":"+IF(Energía!J291=0,0,J291*Energía!K291/Energía!J291)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F291*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G291*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H291*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I291*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J291*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T291:W291,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A289","v":"X2D_3 Regular"},null,null,null,null,{"$f":"+DdaAñoBase!T289","v":0},{"$f":"+IF(Energía!F292=0,0,F292*Energía!G292/Energía!F292)","v":0},{"$f":"+IF(Energía!G292=0,0,G292*Energía!H292/Energía!G292)","v":0},{"$f":"+IF(Energía!H292=0,0,H292*Energía!I292/Energía!H292)","v":0},{"$f":"+IF(Energía!I292=0,0,I292*Energía!J292/Energía!I292)","v":0},{"$f":"+IF(Energía!J292=0,0,J292*Energía!K292/Energía!J292)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F292*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G292*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H292*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I292*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J292*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T292:W292,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A290","v":"X2D_3 Agro"},null,null,null,null,{"$f":"+DdaAñoBase!T290","v":0},{"$f":"+IF(Energía!F293=0,0,F293*Energía!G293/Energía!F293)","v":0},{"$f":"+IF(Energía!G293=0,0,G293*Energía!H293/Energía!G293)","v":0},{"$f":"+IF(Energía!H293=0,0,H293*Energía!I293/Energía!H293)","v":0},{"$f":"+IF(Energía!I293=0,0,I293*Energía!J293/Energía!I293)","v":0},{"$f":"+IF(Energía!J293=0,0,J293*Energía!K293/Energía!J293)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F293*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G293*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H293*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I293*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J293*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T293:W293,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A291","v":"X2D_3 Jub. 1"},null,null,null,null,{"$f":"+DdaAñoBase!T291","v":0},{"$f":"+IF(Energía!F294=0,0,F294*Energía!G294/Energía!F294)","v":0},{"$f":"+IF(Energía!G294=0,0,G294*Energía!H294/Energía!G294)","v":0},{"$f":"+IF(Energía!H294=0,0,H294*Energía!I294/Energía!H294)","v":0},{"$f":"+IF(Energía!I294=0,0,I294*Energía!J294/Energía!I294)","v":0},{"$f":"+IF(Energía!J294=0,0,J294*Energía!K294/Energía!J294)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F294*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G294*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H294*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I294*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J294*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T294:W294,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A292","v":"X2D_3 Jub. 2"},null,null,null,null,{"$f":"+DdaAñoBase!T292","v":0},{"$f":"+IF(Energía!F295=0,0,F295*Energía!G295/Energía!F295)","v":0},{"$f":"+IF(Energía!G295=0,0,G295*Energía!H295/Energía!G295)","v":0},{"$f":"+IF(Energía!H295=0,0,H295*Energía!I295/Energía!H295)","v":0},{"$f":"+IF(Energía!I295=0,0,I295*Energía!J295/Energía!I295)","v":0},{"$f":"+IF(Energía!J295=0,0,J295*Energía!K295/Energía!J295)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F295*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G295*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H295*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I295*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J295*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T295:W295,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A293","v":"X2D_3 Político"},null,null,null,null,{"$f":"+DdaAñoBase!T293","v":0},{"$f":"+IF(Energía!F296=0,0,F296*Energía!G296/Energía!F296)","v":0},{"$f":"+IF(Energía!G296=0,0,G296*Energía!H296/Energía!G296)","v":0},{"$f":"+IF(Energía!H296=0,0,H296*Energía!I296/Energía!H296)","v":0},{"$f":"+IF(Energía!I296=0,0,I296*Energía!J296/Energía!I296)","v":0},{"$f":"+IF(Energía!J296=0,0,J296*Energía!K296/Energía!J296)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F296*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G296*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H296*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I296*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J296*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T296:W296,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A294","v":"X2D_3 x1"},null,null,null,null,{"$f":"+DdaAñoBase!T294","v":0},{"$f":"+IF(Energía!F297=0,0,F297*Energía!G297/Energía!F297)","v":0},{"$f":"+IF(Energía!G297=0,0,G297*Energía!H297/Energía!G297)","v":0},{"$f":"+IF(Energía!H297=0,0,H297*Energía!I297/Energía!H297)","v":0},{"$f":"+IF(Energía!I297=0,0,I297*Energía!J297/Energía!I297)","v":0},{"$f":"+IF(Energía!J297=0,0,J297*Energía!K297/Energía!J297)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F297*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G297*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H297*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I297*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J297*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T297:W297,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A295","v":"X2D_3 x2"},null,null,null,null,{"$f":"+DdaAñoBase!T295","v":0},{"$f":"+IF(Energía!F298=0,0,F298*Energía!G298/Energía!F298)","v":0},{"$f":"+IF(Energía!G298=0,0,G298*Energía!H298/Energía!G298)","v":0},{"$f":"+IF(Energía!H298=0,0,H298*Energía!I298/Energía!H298)","v":0},{"$f":"+IF(Energía!I298=0,0,I298*Energía!J298/Energía!I298)","v":0},{"$f":"+IF(Energía!J298=0,0,J298*Energía!K298/Energía!J298)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F298*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G298*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H298*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I298*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J298*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T298:W298,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A296","v":"X2D_3 Discap."},null,null,null,null,{"$f":"+DdaAñoBase!T296","v":0},{"$f":"+IF(Energía!F299=0,0,F299*Energía!G299/Energía!F299)","v":0},{"$f":"+IF(Energía!G299=0,0,G299*Energía!H299/Energía!G299)","v":0},{"$f":"+IF(Energía!H299=0,0,H299*Energía!I299/Energía!H299)","v":0},{"$f":"+IF(Energía!I299=0,0,I299*Energía!J299/Energía!I299)","v":0},{"$f":"+IF(Energía!J299=0,0,J299*Energía!K299/Energía!J299)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F299*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G299*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H299*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I299*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J299*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T299:W299,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A297","v":"X2D_3 Discapacitados 601-más"},null,null,null,null,{"$f":"+DdaAñoBase!T297","v":0},{"$f":"+IF(Energía!F300=0,0,F300*Energía!G300/Energía!F300)","v":0},{"$f":"+IF(Energía!G300=0,0,G300*Energía!H300/Energía!G300)","v":0},{"$f":"+IF(Energía!H300=0,0,H300*Energía!I300/Energía!H300)","v":0},{"$f":"+IF(Energía!I300=0,0,I300*Energía!J300/Energía!I300)","v":0},{"$f":"+IF(Energía!J300=0,0,J300*Energía!K300/Energía!J300)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F300*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G300*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H300*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I300*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J300*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T300:W300,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A298","v":"X2D_3 Cruz Roja"},null,null,null,null,{"$f":"+DdaAñoBase!T298","v":0},{"$f":"+IF(Energía!F301=0,0,F301*Energía!G301/Energía!F301)","v":0},{"$f":"+IF(Energía!G301=0,0,G301*Energía!H301/Energía!G301)","v":0},{"$f":"+IF(Energía!H301=0,0,H301*Energía!I301/Energía!H301)","v":0},{"$f":"+IF(Energía!I301=0,0,I301*Energía!J301/Energía!I301)","v":0},{"$f":"+IF(Energía!J301=0,0,J301*Energía!K301/Energía!J301)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F301*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G301*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H301*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I301*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J301*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T301:W301,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A299","v":"X2D_4 (50,001-más)"},null,null,null,null,{"$f":"+DdaAñoBase!T299","v":0},{"$f":"+IF(Energía!F302=0,0,F302*Energía!G302/Energía!F302)","v":0},{"$f":"+IF(Energía!G302=0,0,G302*Energía!H302/Energía!G302)","v":0},{"$f":"+IF(Energía!H302=0,0,H302*Energía!I302/Energía!H302)","v":0},{"$f":"+IF(Energía!I302=0,0,I302*Energía!J302/Energía!I302)","v":0},{"$f":"+IF(Energía!J302=0,0,J302*Energía!K302/Energía!J302)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F302*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G302*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H302*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I302*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J302*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T302:W302,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A300","v":"X2D_4 Regular"},null,null,null,null,{"$f":"+DdaAñoBase!T300","v":0},{"$f":"+IF(Energía!F303=0,0,F303*Energía!G303/Energía!F303)","v":0},{"$f":"+IF(Energía!G303=0,0,G303*Energía!H303/Energía!G303)","v":0},{"$f":"+IF(Energía!H303=0,0,H303*Energía!I303/Energía!H303)","v":0},{"$f":"+IF(Energía!I303=0,0,I303*Energía!J303/Energía!I303)","v":0},{"$f":"+IF(Energía!J303=0,0,J303*Energía!K303/Energía!J303)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F303*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G303*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H303*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I303*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J303*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T303:W303,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A301","v":"X2D_4 Agro"},null,null,null,null,{"$f":"+DdaAñoBase!T301","v":0},{"$f":"+IF(Energía!F304=0,0,F304*Energía!G304/Energía!F304)","v":0},{"$f":"+IF(Energía!G304=0,0,G304*Energía!H304/Energía!G304)","v":0},{"$f":"+IF(Energía!H304=0,0,H304*Energía!I304/Energía!H304)","v":0},{"$f":"+IF(Energía!I304=0,0,I304*Energía!J304/Energía!I304)","v":0},{"$f":"+IF(Energía!J304=0,0,J304*Energía!K304/Energía!J304)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F304*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G304*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H304*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I304*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J304*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T304:W304,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A302","v":"X2D_4 Jub. 1"},null,null,null,null,{"$f":"+DdaAñoBase!T302","v":0},{"$f":"+IF(Energía!F305=0,0,F305*Energía!G305/Energía!F305)","v":0},{"$f":"+IF(Energía!G305=0,0,G305*Energía!H305/Energía!G305)","v":0},{"$f":"+IF(Energía!H305=0,0,H305*Energía!I305/Energía!H305)","v":0},{"$f":"+IF(Energía!I305=0,0,I305*Energía!J305/Energía!I305)","v":0},{"$f":"+IF(Energía!J305=0,0,J305*Energía!K305/Energía!J305)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F305*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G305*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H305*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I305*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J305*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T305:W305,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A303","v":"X2D_4 Jub. 2"},null,null,null,null,{"$f":"+DdaAñoBase!T303","v":0},{"$f":"+IF(Energía!F306=0,0,F306*Energía!G306/Energía!F306)","v":0},{"$f":"+IF(Energía!G306=0,0,G306*Energía!H306/Energía!G306)","v":0},{"$f":"+IF(Energía!H306=0,0,H306*Energía!I306/Energía!H306)","v":0},{"$f":"+IF(Energía!I306=0,0,I306*Energía!J306/Energía!I306)","v":0},{"$f":"+IF(Energía!J306=0,0,J306*Energía!K306/Energía!J306)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F306*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G306*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H306*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I306*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J306*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T306:W306,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A304","v":"X2D_4 Político"},null,null,null,null,{"$f":"+DdaAñoBase!T304","v":0},{"$f":"+IF(Energía!F307=0,0,F307*Energía!G307/Energía!F307)","v":0},{"$f":"+IF(Energía!G307=0,0,G307*Energía!H307/Energía!G307)","v":0},{"$f":"+IF(Energía!H307=0,0,H307*Energía!I307/Energía!H307)","v":0},{"$f":"+IF(Energía!I307=0,0,I307*Energía!J307/Energía!I307)","v":0},{"$f":"+IF(Energía!J307=0,0,J307*Energía!K307/Energía!J307)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F307*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G307*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H307*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I307*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J307*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T307:W307,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A305","v":"X2D_4 x1"},null,null,null,null,{"$f":"+DdaAñoBase!T305","v":0},{"$f":"+IF(Energía!F308=0,0,F308*Energía!G308/Energía!F308)","v":0},{"$f":"+IF(Energía!G308=0,0,G308*Energía!H308/Energía!G308)","v":0},{"$f":"+IF(Energía!H308=0,0,H308*Energía!I308/Energía!H308)","v":0},{"$f":"+IF(Energía!I308=0,0,I308*Energía!J308/Energía!I308)","v":0},{"$f":"+IF(Energía!J308=0,0,J308*Energía!K308/Energía!J308)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F308*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G308*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H308*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I308*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J308*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T308:W308,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A306","v":"X2D_4 x2"},null,null,null,null,{"$f":"+DdaAñoBase!T306","v":0},{"$f":"+IF(Energía!F309=0,0,F309*Energía!G309/Energía!F309)","v":0},{"$f":"+IF(Energía!G309=0,0,G309*Energía!H309/Energía!G309)","v":0},{"$f":"+IF(Energía!H309=0,0,H309*Energía!I309/Energía!H309)","v":0},{"$f":"+IF(Energía!I309=0,0,I309*Energía!J309/Energía!I309)","v":0},{"$f":"+IF(Energía!J309=0,0,J309*Energía!K309/Energía!J309)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F309*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G309*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H309*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I309*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J309*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T309:W309,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A307","v":"X2D_4 Discap."},null,null,null,null,{"$f":"+DdaAñoBase!T307","v":0},{"$f":"+IF(Energía!F310=0,0,F310*Energía!G310/Energía!F310)","v":0},{"$f":"+IF(Energía!G310=0,0,G310*Energía!H310/Energía!G310)","v":0},{"$f":"+IF(Energía!H310=0,0,H310*Energía!I310/Energía!H310)","v":0},{"$f":"+IF(Energía!I310=0,0,I310*Energía!J310/Energía!I310)","v":0},{"$f":"+IF(Energía!J310=0,0,J310*Energía!K310/Energía!J310)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F310*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G310*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H310*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I310*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J310*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T310:W310,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A308","v":"X2D_4 Discapacitados 601-más"},null,null,null,null,{"$f":"+DdaAñoBase!T308","v":0},{"$f":"+IF(Energía!F311=0,0,F311*Energía!G311/Energía!F311)","v":0},{"$f":"+IF(Energía!G311=0,0,G311*Energía!H311/Energía!G311)","v":0},{"$f":"+IF(Energía!H311=0,0,H311*Energía!I311/Energía!H311)","v":0},{"$f":"+IF(Energía!I311=0,0,I311*Energía!J311/Energía!I311)","v":0},{"$f":"+IF(Energía!J311=0,0,J311*Energía!K311/Energía!J311)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F311*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G311*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H311*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I311*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J311*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T311:W311,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A309","v":"X2D_4 Cruz Roja"},null,null,null,null,{"$f":"+DdaAñoBase!T309","v":0},{"$f":"+IF(Energía!F312=0,0,F312*Energía!G312/Energía!F312)","v":0},{"$f":"+IF(Energía!G312=0,0,G312*Energía!H312/Energía!G312)","v":0},{"$f":"+IF(Energía!H312=0,0,H312*Energía!I312/Energía!H312)","v":0},{"$f":"+IF(Energía!I312=0,0,I312*Energía!J312/Energía!I312)","v":0},{"$f":"+IF(Energía!J312=0,0,J312*Energía!K312/Energía!J312)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F312*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G312*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H312*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I312*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J312*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T312:W312,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A310","v":"X2D_5 (xxx)"},null,null,null,null,{"$f":"+DdaAñoBase!T310","v":0},{"$f":"+IF(Energía!F313=0,0,F313*Energía!G313/Energía!F313)","v":0},{"$f":"+IF(Energía!G313=0,0,G313*Energía!H313/Energía!G313)","v":0},{"$f":"+IF(Energía!H313=0,0,H313*Energía!I313/Energía!H313)","v":0},{"$f":"+IF(Energía!I313=0,0,I313*Energía!J313/Energía!I313)","v":0},{"$f":"+IF(Energía!J313=0,0,J313*Energía!K313/Energía!J313)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F313*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G313*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H313*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I313*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J313*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T313:W313,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A311","v":"X2D_5 Regular"},null,null,null,null,{"$f":"+DdaAñoBase!T311","v":0},{"$f":"+IF(Energía!F314=0,0,F314*Energía!G314/Energía!F314)","v":0},{"$f":"+IF(Energía!G314=0,0,G314*Energía!H314/Energía!G314)","v":0},{"$f":"+IF(Energía!H314=0,0,H314*Energía!I314/Energía!H314)","v":0},{"$f":"+IF(Energía!I314=0,0,I314*Energía!J314/Energía!I314)","v":0},{"$f":"+IF(Energía!J314=0,0,J314*Energía!K314/Energía!J314)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F314*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G314*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H314*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I314*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J314*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T314:W314,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A312","v":"X2D_5 Agro"},null,null,null,null,{"$f":"+DdaAñoBase!T312","v":0},{"$f":"+IF(Energía!F315=0,0,F315*Energía!G315/Energía!F315)","v":0},{"$f":"+IF(Energía!G315=0,0,G315*Energía!H315/Energía!G315)","v":0},{"$f":"+IF(Energía!H315=0,0,H315*Energía!I315/Energía!H315)","v":0},{"$f":"+IF(Energía!I315=0,0,I315*Energía!J315/Energía!I315)","v":0},{"$f":"+IF(Energía!J315=0,0,J315*Energía!K315/Energía!J315)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F315*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G315*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H315*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I315*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J315*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T315:W315,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A313","v":"X2D_5 Jub. 1"},null,null,null,null,{"$f":"+DdaAñoBase!T313","v":0},{"$f":"+IF(Energía!F316=0,0,F316*Energía!G316/Energía!F316)","v":0},{"$f":"+IF(Energía!G316=0,0,G316*Energía!H316/Energía!G316)","v":0},{"$f":"+IF(Energía!H316=0,0,H316*Energía!I316/Energía!H316)","v":0},{"$f":"+IF(Energía!I316=0,0,I316*Energía!J316/Energía!I316)","v":0},{"$f":"+IF(Energía!J316=0,0,J316*Energía!K316/Energía!J316)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F316*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G316*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H316*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I316*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J316*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T316:W316,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A314","v":"X2D_5 Jub. 2"},null,null,null,null,{"$f":"+DdaAñoBase!T314","v":0},{"$f":"+IF(Energía!F317=0,0,F317*Energía!G317/Energía!F317)","v":0},{"$f":"+IF(Energía!G317=0,0,G317*Energía!H317/Energía!G317)","v":0},{"$f":"+IF(Energía!H317=0,0,H317*Energía!I317/Energía!H317)","v":0},{"$f":"+IF(Energía!I317=0,0,I317*Energía!J317/Energía!I317)","v":0},{"$f":"+IF(Energía!J317=0,0,J317*Energía!K317/Energía!J317)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F317*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G317*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H317*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I317*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J317*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T317:W317,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A315","v":"X2D_5 Político"},null,null,null,null,{"$f":"+DdaAñoBase!T315","v":0},{"$f":"+IF(Energía!F318=0,0,F318*Energía!G318/Energía!F318)","v":0},{"$f":"+IF(Energía!G318=0,0,G318*Energía!H318/Energía!G318)","v":0},{"$f":"+IF(Energía!H318=0,0,H318*Energía!I318/Energía!H318)","v":0},{"$f":"+IF(Energía!I318=0,0,I318*Energía!J318/Energía!I318)","v":0},{"$f":"+IF(Energía!J318=0,0,J318*Energía!K318/Energía!J318)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F318*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G318*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H318*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I318*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J318*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T318:W318,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A316","v":"X2D_5 x1"},null,null,null,null,{"$f":"+DdaAñoBase!T316","v":0},{"$f":"+IF(Energía!F319=0,0,F319*Energía!G319/Energía!F319)","v":0},{"$f":"+IF(Energía!G319=0,0,G319*Energía!H319/Energía!G319)","v":0},{"$f":"+IF(Energía!H319=0,0,H319*Energía!I319/Energía!H319)","v":0},{"$f":"+IF(Energía!I319=0,0,I319*Energía!J319/Energía!I319)","v":0},{"$f":"+IF(Energía!J319=0,0,J319*Energía!K319/Energía!J319)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F319*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G319*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H319*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I319*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J319*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T319:W319,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A317","v":"X2D_5 x2"},null,null,null,null,{"$f":"+DdaAñoBase!T317","v":0},{"$f":"+IF(Energía!F320=0,0,F320*Energía!G320/Energía!F320)","v":0},{"$f":"+IF(Energía!G320=0,0,G320*Energía!H320/Energía!G320)","v":0},{"$f":"+IF(Energía!H320=0,0,H320*Energía!I320/Energía!H320)","v":0},{"$f":"+IF(Energía!I320=0,0,I320*Energía!J320/Energía!I320)","v":0},{"$f":"+IF(Energía!J320=0,0,J320*Energía!K320/Energía!J320)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F320*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G320*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H320*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I320*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J320*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T320:W320,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A318","v":"X2D_5 Discap."},null,null,null,null,{"$f":"+DdaAñoBase!T318","v":0},{"$f":"+IF(Energía!F321=0,0,F321*Energía!G321/Energía!F321)","v":0},{"$f":"+IF(Energía!G321=0,0,G321*Energía!H321/Energía!G321)","v":0},{"$f":"+IF(Energía!H321=0,0,H321*Energía!I321/Energía!H321)","v":0},{"$f":"+IF(Energía!I321=0,0,I321*Energía!J321/Energía!I321)","v":0},{"$f":"+IF(Energía!J321=0,0,J321*Energía!K321/Energía!J321)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F321*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G321*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H321*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I321*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J321*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T321:W321,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A319","v":"X2D_5 Discapacitados 601-más"},null,null,null,null,{"$f":"+DdaAñoBase!T319","v":0},{"$f":"+IF(Energía!F322=0,0,F322*Energía!G322/Energía!F322)","v":0},{"$f":"+IF(Energía!G322=0,0,G322*Energía!H322/Energía!G322)","v":0},{"$f":"+IF(Energía!H322=0,0,H322*Energía!I322/Energía!H322)","v":0},{"$f":"+IF(Energía!I322=0,0,I322*Energía!J322/Energía!I322)","v":0},{"$f":"+IF(Energía!J322=0,0,J322*Energía!K322/Energía!J322)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F322*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G322*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H322*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I322*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J322*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,{"$f":"+G322-M322","v":0},{"$f":"+H322-N322","v":0},{"$f":"+I322-O322","v":0},{"$f":"+J322-P322","v":0},{"$f":"+K322-Q322","v":0},{"$f":"+SUMPRODUCT(T322:W322,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A320","v":"X2D_5 Cruz Roja"},null,null,null,null,{"$f":"+DdaAñoBase!T320","v":0},{"$f":"+IF(Energía!F323=0,0,F323*Energía!G323/Energía!F323)","v":0},{"$f":"+IF(Energía!G323=0,0,G323*Energía!H323/Energía!G323)","v":0},{"$f":"+IF(Energía!H323=0,0,H323*Energía!I323/Energía!H323)","v":0},{"$f":"+IF(Energía!I323=0,0,I323*Energía!J323/Energía!I323)","v":0},{"$f":"+IF(Energía!J323=0,0,J323*Energía!K323/Energía!J323)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F323*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G323*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H323*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I323*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J323*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T323:W323,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A321","v":"X3D"},null,null,null,null,{"$f":"+DdaAñoBase!T321","v":0},{"$f":"+IF(Energía!F324=0,0,F324*Energía!G324/Energía!F324)","v":0},{"$f":"+IF(Energía!G324=0,0,G324*Energía!H324/Energía!G324)","v":0},{"$f":"+IF(Energía!H324=0,0,H324*Energía!I324/Energía!H324)","v":0},{"$f":"+IF(Energía!I324=0,0,I324*Energía!J324/Energía!I324)","v":0},{"$f":"+IF(Energía!J324=0,0,J324*Energía!K324/Energía!J324)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F324*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G324*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H324*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I324*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J324*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T324:W324,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A322","v":"X3D_1 (0-10,000)"},null,null,null,null,{"$f":"+DdaAñoBase!T322","v":0},{"$f":"+IF(Energía!F325=0,0,F325*Energía!G325/Energía!F325)","v":0},{"$f":"+IF(Energía!G325=0,0,G325*Energía!H325/Energía!G325)","v":0},{"$f":"+IF(Energía!H325=0,0,H325*Energía!I325/Energía!H325)","v":0},{"$f":"+IF(Energía!I325=0,0,I325*Energía!J325/Energía!I325)","v":0},{"$f":"+IF(Energía!J325=0,0,J325*Energía!K325/Energía!J325)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F325*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G325*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H325*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I325*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J325*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T325:W325,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A323","v":"X3D_1 Regular"},null,null,null,null,{"$f":"+DdaAñoBase!T323","v":0},{"$f":"+IF(Energía!F326=0,0,F326*Energía!G326/Energía!F326)","v":0},{"$f":"+IF(Energía!G326=0,0,G326*Energía!H326/Energía!G326)","v":0},{"$f":"+IF(Energía!H326=0,0,H326*Energía!I326/Energía!H326)","v":0},{"$f":"+IF(Energía!I326=0,0,I326*Energía!J326/Energía!I326)","v":0},{"$f":"+IF(Energía!J326=0,0,J326*Energía!K326/Energía!J326)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F326*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G326*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H326*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I326*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J326*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T326:W326,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A324","v":"X3D_1 Agro"},null,null,null,null,{"$f":"+DdaAñoBase!T324","v":0},{"$f":"+IF(Energía!F327=0,0,F327*Energía!G327/Energía!F327)","v":0},{"$f":"+IF(Energía!G327=0,0,G327*Energía!H327/Energía!G327)","v":0},{"$f":"+IF(Energía!H327=0,0,H327*Energía!I327/Energía!H327)","v":0},{"$f":"+IF(Energía!I327=0,0,I327*Energía!J327/Energía!I327)","v":0},{"$f":"+IF(Energía!J327=0,0,J327*Energía!K327/Energía!J327)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F327*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G327*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H327*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I327*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J327*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T327:W327,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A325","v":"X3D_1 Jub. 1"},null,null,null,null,{"$f":"+DdaAñoBase!T325","v":0},{"$f":"+IF(Energía!F328=0,0,F328*Energía!G328/Energía!F328)","v":0},{"$f":"+IF(Energía!G328=0,0,G328*Energía!H328/Energía!G328)","v":0},{"$f":"+IF(Energía!H328=0,0,H328*Energía!I328/Energía!H328)","v":0},{"$f":"+IF(Energía!I328=0,0,I328*Energía!J328/Energía!I328)","v":0},{"$f":"+IF(Energía!J328=0,0,J328*Energía!K328/Energía!J328)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F328*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G328*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H328*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I328*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J328*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T328:W328,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A326","v":"X3D_1 Jub. 2"},null,null,null,null,{"$f":"+DdaAñoBase!T326","v":0},{"$f":"+IF(Energía!F329=0,0,F329*Energía!G329/Energía!F329)","v":0},{"$f":"+IF(Energía!G329=0,0,G329*Energía!H329/Energía!G329)","v":0},{"$f":"+IF(Energía!H329=0,0,H329*Energía!I329/Energía!H329)","v":0},{"$f":"+IF(Energía!I329=0,0,I329*Energía!J329/Energía!I329)","v":0},{"$f":"+IF(Energía!J329=0,0,J329*Energía!K329/Energía!J329)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F329*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G329*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H329*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I329*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J329*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T329:W329,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A327","v":"X3D_1 Político"},null,null,null,null,{"$f":"+DdaAñoBase!T327","v":0},{"$f":"+IF(Energía!F330=0,0,F330*Energía!G330/Energía!F330)","v":0},{"$f":"+IF(Energía!G330=0,0,G330*Energía!H330/Energía!G330)","v":0},{"$f":"+IF(Energía!H330=0,0,H330*Energía!I330/Energía!H330)","v":0},{"$f":"+IF(Energía!I330=0,0,I330*Energía!J330/Energía!I330)","v":0},{"$f":"+IF(Energía!J330=0,0,J330*Energía!K330/Energía!J330)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F330*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G330*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H330*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I330*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J330*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T330:W330,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A328","v":"X3D_1 x1"},null,null,null,null,{"$f":"+DdaAñoBase!T328","v":0},{"$f":"+IF(Energía!F331=0,0,F331*Energía!G331/Energía!F331)","v":0},{"$f":"+IF(Energía!G331=0,0,G331*Energía!H331/Energía!G331)","v":0},{"$f":"+IF(Energía!H331=0,0,H331*Energía!I331/Energía!H331)","v":0},{"$f":"+IF(Energía!I331=0,0,I331*Energía!J331/Energía!I331)","v":0},{"$f":"+IF(Energía!J331=0,0,J331*Energía!K331/Energía!J331)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F331*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G331*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H331*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I331*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J331*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T331:W331,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A329","v":"X3D_1 x2"},null,null,null,null,{"$f":"+DdaAñoBase!T329","v":0},{"$f":"+IF(Energía!F332=0,0,F332*Energía!G332/Energía!F332)","v":0},{"$f":"+IF(Energía!G332=0,0,G332*Energía!H332/Energía!G332)","v":0},{"$f":"+IF(Energía!H332=0,0,H332*Energía!I332/Energía!H332)","v":0},{"$f":"+IF(Energía!I332=0,0,I332*Energía!J332/Energía!I332)","v":0},{"$f":"+IF(Energía!J332=0,0,J332*Energía!K332/Energía!J332)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F332*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G332*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H332*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I332*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J332*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T332:W332,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A330","v":"X3D_1 Discap."},null,null,null,null,{"$f":"+DdaAñoBase!T330","v":0},{"$f":"+IF(Energía!F333=0,0,F333*Energía!G333/Energía!F333)","v":0},{"$f":"+IF(Energía!G333=0,0,G333*Energía!H333/Energía!G333)","v":0},{"$f":"+IF(Energía!H333=0,0,H333*Energía!I333/Energía!H333)","v":0},{"$f":"+IF(Energía!I333=0,0,I333*Energía!J333/Energía!I333)","v":0},{"$f":"+IF(Energía!J333=0,0,J333*Energía!K333/Energía!J333)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F333*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G333*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H333*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I333*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J333*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T333:W333,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A331","v":"X3D_1 Discapacitados 601-más"},null,null,null,null,{"$f":"+DdaAñoBase!T331","v":0},{"$f":"+IF(Energía!F334=0,0,F334*Energía!G334/Energía!F334)","v":0},{"$f":"+IF(Energía!G334=0,0,G334*Energía!H334/Energía!G334)","v":0},{"$f":"+IF(Energía!H334=0,0,H334*Energía!I334/Energía!H334)","v":0},{"$f":"+IF(Energía!I334=0,0,I334*Energía!J334/Energía!I334)","v":0},{"$f":"+IF(Energía!J334=0,0,J334*Energía!K334/Energía!J334)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F334*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G334*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H334*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I334*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J334*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T334:W334,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A332","v":"X3D_1 Cruz Roja"},null,null,null,null,{"$f":"+DdaAñoBase!T332","v":0},{"$f":"+IF(Energía!F335=0,0,F335*Energía!G335/Energía!F335)","v":0},{"$f":"+IF(Energía!G335=0,0,G335*Energía!H335/Energía!G335)","v":0},{"$f":"+IF(Energía!H335=0,0,H335*Energía!I335/Energía!H335)","v":0},{"$f":"+IF(Energía!I335=0,0,I335*Energía!J335/Energía!I335)","v":0},{"$f":"+IF(Energía!J335=0,0,J335*Energía!K335/Energía!J335)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F335*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G335*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H335*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I335*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J335*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T335:W335,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A333","v":"X3D_2 (10,001-30,000)"},null,null,null,null,{"$f":"+DdaAñoBase!T333","v":0},{"$f":"+IF(Energía!F336=0,0,F336*Energía!G336/Energía!F336)","v":0},{"$f":"+IF(Energía!G336=0,0,G336*Energía!H336/Energía!G336)","v":0},{"$f":"+IF(Energía!H336=0,0,H336*Energía!I336/Energía!H336)","v":0},{"$f":"+IF(Energía!I336=0,0,I336*Energía!J336/Energía!I336)","v":0},{"$f":"+IF(Energía!J336=0,0,J336*Energía!K336/Energía!J336)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F336*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G336*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H336*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I336*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J336*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T336:W336,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A334","v":"X3D_2 Regular"},null,null,null,null,{"$f":"+DdaAñoBase!T334","v":0},{"$f":"+IF(Energía!F337=0,0,F337*Energía!G337/Energía!F337)","v":0},{"$f":"+IF(Energía!G337=0,0,G337*Energía!H337/Energía!G337)","v":0},{"$f":"+IF(Energía!H337=0,0,H337*Energía!I337/Energía!H337)","v":0},{"$f":"+IF(Energía!I337=0,0,I337*Energía!J337/Energía!I337)","v":0},{"$f":"+IF(Energía!J337=0,0,J337*Energía!K337/Energía!J337)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F337*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G337*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H337*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I337*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J337*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T337:W337,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A335","v":"X3D_2 Agro"},null,null,null,null,{"$f":"+DdaAñoBase!T335","v":0},{"$f":"+IF(Energía!F338=0,0,F338*Energía!G338/Energía!F338)","v":0},{"$f":"+IF(Energía!G338=0,0,G338*Energía!H338/Energía!G338)","v":0},{"$f":"+IF(Energía!H338=0,0,H338*Energía!I338/Energía!H338)","v":0},{"$f":"+IF(Energía!I338=0,0,I338*Energía!J338/Energía!I338)","v":0},{"$f":"+IF(Energía!J338=0,0,J338*Energía!K338/Energía!J338)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F338*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G338*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H338*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I338*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J338*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T338:W338,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A336","v":"X3D_2 Jub. 1"},null,null,null,null,{"$f":"+DdaAñoBase!T336","v":0},{"$f":"+IF(Energía!F339=0,0,F339*Energía!G339/Energía!F339)","v":0},{"$f":"+IF(Energía!G339=0,0,G339*Energía!H339/Energía!G339)","v":0},{"$f":"+IF(Energía!H339=0,0,H339*Energía!I339/Energía!H339)","v":0},{"$f":"+IF(Energía!I339=0,0,I339*Energía!J339/Energía!I339)","v":0},{"$f":"+IF(Energía!J339=0,0,J339*Energía!K339/Energía!J339)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F339*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G339*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H339*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I339*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J339*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T339:W339,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A337","v":"X3D_2 Jub. 2"},null,null,null,null,{"$f":"+DdaAñoBase!T337","v":0},{"$f":"+IF(Energía!F340=0,0,F340*Energía!G340/Energía!F340)","v":0},{"$f":"+IF(Energía!G340=0,0,G340*Energía!H340/Energía!G340)","v":0},{"$f":"+IF(Energía!H340=0,0,H340*Energía!I340/Energía!H340)","v":0},{"$f":"+IF(Energía!I340=0,0,I340*Energía!J340/Energía!I340)","v":0},{"$f":"+IF(Energía!J340=0,0,J340*Energía!K340/Energía!J340)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F340*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G340*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H340*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I340*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J340*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T340:W340,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A338","v":"X3D_2 Político"},null,null,null,null,{"$f":"+DdaAñoBase!T338","v":0},{"$f":"+IF(Energía!F341=0,0,F341*Energía!G341/Energía!F341)","v":0},{"$f":"+IF(Energía!G341=0,0,G341*Energía!H341/Energía!G341)","v":0},{"$f":"+IF(Energía!H341=0,0,H341*Energía!I341/Energía!H341)","v":0},{"$f":"+IF(Energía!I341=0,0,I341*Energía!J341/Energía!I341)","v":0},{"$f":"+IF(Energía!J341=0,0,J341*Energía!K341/Energía!J341)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F341*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G341*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H341*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I341*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J341*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T341:W341,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A339","v":"X3D_2 x1"},null,null,null,null,{"$f":"+DdaAñoBase!T339","v":0},{"$f":"+IF(Energía!F342=0,0,F342*Energía!G342/Energía!F342)","v":0},{"$f":"+IF(Energía!G342=0,0,G342*Energía!H342/Energía!G342)","v":0},{"$f":"+IF(Energía!H342=0,0,H342*Energía!I342/Energía!H342)","v":0},{"$f":"+IF(Energía!I342=0,0,I342*Energía!J342/Energía!I342)","v":0},{"$f":"+IF(Energía!J342=0,0,J342*Energía!K342/Energía!J342)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F342*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G342*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H342*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I342*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J342*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T342:W342,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A340","v":"X3D_2 x2"},null,null,null,null,{"$f":"+DdaAñoBase!T340","v":0},{"$f":"+IF(Energía!F343=0,0,F343*Energía!G343/Energía!F343)","v":0},{"$f":"+IF(Energía!G343=0,0,G343*Energía!H343/Energía!G343)","v":0},{"$f":"+IF(Energía!H343=0,0,H343*Energía!I343/Energía!H343)","v":0},{"$f":"+IF(Energía!I343=0,0,I343*Energía!J343/Energía!I343)","v":0},{"$f":"+IF(Energía!J343=0,0,J343*Energía!K343/Energía!J343)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F343*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G343*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H343*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I343*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J343*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T343:W343,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A341","v":"X3D_2 Discap."},null,null,null,null,{"$f":"+DdaAñoBase!T341","v":0},{"$f":"+IF(Energía!F344=0,0,F344*Energía!G344/Energía!F344)","v":0},{"$f":"+IF(Energía!G344=0,0,G344*Energía!H344/Energía!G344)","v":0},{"$f":"+IF(Energía!H344=0,0,H344*Energía!I344/Energía!H344)","v":0},{"$f":"+IF(Energía!I344=0,0,I344*Energía!J344/Energía!I344)","v":0},{"$f":"+IF(Energía!J344=0,0,J344*Energía!K344/Energía!J344)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F344*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G344*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H344*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I344*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J344*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T344:W344,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A342","v":"X3D_2 Discapacitados 601-más"},null,null,null,null,{"$f":"+DdaAñoBase!T342","v":0},{"$f":"+IF(Energía!F345=0,0,F345*Energía!G345/Energía!F345)","v":0},{"$f":"+IF(Energía!G345=0,0,G345*Energía!H345/Energía!G345)","v":0},{"$f":"+IF(Energía!H345=0,0,H345*Energía!I345/Energía!H345)","v":0},{"$f":"+IF(Energía!I345=0,0,I345*Energía!J345/Energía!I345)","v":0},{"$f":"+IF(Energía!J345=0,0,J345*Energía!K345/Energía!J345)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F345*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G345*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H345*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I345*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J345*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T345:W345,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A343","v":"X3D_2 Cruz Roja"},null,null,null,null,{"$f":"+DdaAñoBase!T343","v":0},{"$f":"+IF(Energía!F346=0,0,F346*Energía!G346/Energía!F346)","v":0},{"$f":"+IF(Energía!G346=0,0,G346*Energía!H346/Energía!G346)","v":0},{"$f":"+IF(Energía!H346=0,0,H346*Energía!I346/Energía!H346)","v":0},{"$f":"+IF(Energía!I346=0,0,I346*Energía!J346/Energía!I346)","v":0},{"$f":"+IF(Energía!J346=0,0,J346*Energía!K346/Energía!J346)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F346*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G346*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H346*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I346*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J346*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T346:W346,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A344","v":"X3D_3 (30,001-50,000)"},null,null,null,null,{"$f":"+DdaAñoBase!T344","v":0},{"$f":"+IF(Energía!F347=0,0,F347*Energía!G347/Energía!F347)","v":0},{"$f":"+IF(Energía!G347=0,0,G347*Energía!H347/Energía!G347)","v":0},{"$f":"+IF(Energía!H347=0,0,H347*Energía!I347/Energía!H347)","v":0},{"$f":"+IF(Energía!I347=0,0,I347*Energía!J347/Energía!I347)","v":0},{"$f":"+IF(Energía!J347=0,0,J347*Energía!K347/Energía!J347)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F347*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G347*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H347*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I347*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J347*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T347:W347,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A345","v":"X3D_3 Regular"},null,null,null,null,{"$f":"+DdaAñoBase!T345","v":0},{"$f":"+IF(Energía!F348=0,0,F348*Energía!G348/Energía!F348)","v":0},{"$f":"+IF(Energía!G348=0,0,G348*Energía!H348/Energía!G348)","v":0},{"$f":"+IF(Energía!H348=0,0,H348*Energía!I348/Energía!H348)","v":0},{"$f":"+IF(Energía!I348=0,0,I348*Energía!J348/Energía!I348)","v":0},{"$f":"+IF(Energía!J348=0,0,J348*Energía!K348/Energía!J348)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F348*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G348*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H348*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I348*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J348*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T348:W348,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A346","v":"X3D_3 Agro"},null,null,null,null,{"$f":"+DdaAñoBase!T346","v":0},{"$f":"+IF(Energía!F349=0,0,F349*Energía!G349/Energía!F349)","v":0},{"$f":"+IF(Energía!G349=0,0,G349*Energía!H349/Energía!G349)","v":0},{"$f":"+IF(Energía!H349=0,0,H349*Energía!I349/Energía!H349)","v":0},{"$f":"+IF(Energía!I349=0,0,I349*Energía!J349/Energía!I349)","v":0},{"$f":"+IF(Energía!J349=0,0,J349*Energía!K349/Energía!J349)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F349*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G349*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H349*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I349*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J349*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T349:W349,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A347","v":"X3D_3 Jub. 1"},null,null,null,null,{"$f":"+DdaAñoBase!T347","v":0},{"$f":"+IF(Energía!F350=0,0,F350*Energía!G350/Energía!F350)","v":0},{"$f":"+IF(Energía!G350=0,0,G350*Energía!H350/Energía!G350)","v":0},{"$f":"+IF(Energía!H350=0,0,H350*Energía!I350/Energía!H350)","v":0},{"$f":"+IF(Energía!I350=0,0,I350*Energía!J350/Energía!I350)","v":0},{"$f":"+IF(Energía!J350=0,0,J350*Energía!K350/Energía!J350)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F350*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G350*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H350*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I350*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J350*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T350:W350,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A348","v":"X3D_3 Jub. 2"},null,null,null,null,{"$f":"+DdaAñoBase!T348","v":0},{"$f":"+IF(Energía!F351=0,0,F351*Energía!G351/Energía!F351)","v":0},{"$f":"+IF(Energía!G351=0,0,G351*Energía!H351/Energía!G351)","v":0},{"$f":"+IF(Energía!H351=0,0,H351*Energía!I351/Energía!H351)","v":0},{"$f":"+IF(Energía!I351=0,0,I351*Energía!J351/Energía!I351)","v":0},{"$f":"+IF(Energía!J351=0,0,J351*Energía!K351/Energía!J351)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F351*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G351*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H351*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I351*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J351*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T351:W351,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A349","v":"X3D_3 Político"},null,null,null,null,{"$f":"+DdaAñoBase!T349","v":0},{"$f":"+IF(Energía!F352=0,0,F352*Energía!G352/Energía!F352)","v":0},{"$f":"+IF(Energía!G352=0,0,G352*Energía!H352/Energía!G352)","v":0},{"$f":"+IF(Energía!H352=0,0,H352*Energía!I352/Energía!H352)","v":0},{"$f":"+IF(Energía!I352=0,0,I352*Energía!J352/Energía!I352)","v":0},{"$f":"+IF(Energía!J352=0,0,J352*Energía!K352/Energía!J352)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F352*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G352*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H352*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I352*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J352*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T352:W352,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A350","v":"X3D_3 x1"},null,null,null,null,{"$f":"+DdaAñoBase!T350","v":0},{"$f":"+IF(Energía!F353=0,0,F353*Energía!G353/Energía!F353)","v":0},{"$f":"+IF(Energía!G353=0,0,G353*Energía!H353/Energía!G353)","v":0},{"$f":"+IF(Energía!H353=0,0,H353*Energía!I353/Energía!H353)","v":0},{"$f":"+IF(Energía!I353=0,0,I353*Energía!J353/Energía!I353)","v":0},{"$f":"+IF(Energía!J353=0,0,J353*Energía!K353/Energía!J353)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F353*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G353*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H353*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I353*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J353*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T353:W353,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A351","v":"X3D_3 x2"},null,null,null,null,{"$f":"+DdaAñoBase!T351","v":0},{"$f":"+IF(Energía!F354=0,0,F354*Energía!G354/Energía!F354)","v":0},{"$f":"+IF(Energía!G354=0,0,G354*Energía!H354/Energía!G354)","v":0},{"$f":"+IF(Energía!H354=0,0,H354*Energía!I354/Energía!H354)","v":0},{"$f":"+IF(Energía!I354=0,0,I354*Energía!J354/Energía!I354)","v":0},{"$f":"+IF(Energía!J354=0,0,J354*Energía!K354/Energía!J354)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F354*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G354*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H354*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I354*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J354*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T354:W354,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A352","v":"X3D_3 Discap."},null,null,null,null,{"$f":"+DdaAñoBase!T352","v":0},{"$f":"+IF(Energía!F355=0,0,F355*Energía!G355/Energía!F355)","v":0},{"$f":"+IF(Energía!G355=0,0,G355*Energía!H355/Energía!G355)","v":0},{"$f":"+IF(Energía!H355=0,0,H355*Energía!I355/Energía!H355)","v":0},{"$f":"+IF(Energía!I355=0,0,I355*Energía!J355/Energía!I355)","v":0},{"$f":"+IF(Energía!J355=0,0,J355*Energía!K355/Energía!J355)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F355*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G355*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H355*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I355*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J355*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T355:W355,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A353","v":"X3D_3 Discapacitados 601-más"},null,null,null,null,{"$f":"+DdaAñoBase!T353","v":0},{"$f":"+IF(Energía!F356=0,0,F356*Energía!G356/Energía!F356)","v":0},{"$f":"+IF(Energía!G356=0,0,G356*Energía!H356/Energía!G356)","v":0},{"$f":"+IF(Energía!H356=0,0,H356*Energía!I356/Energía!H356)","v":0},{"$f":"+IF(Energía!I356=0,0,I356*Energía!J356/Energía!I356)","v":0},{"$f":"+IF(Energía!J356=0,0,J356*Energía!K356/Energía!J356)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F356*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G356*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H356*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I356*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J356*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T356:W356,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A354","v":"X3D_3 Cruz Roja"},null,null,null,null,{"$f":"+DdaAñoBase!T354","v":0},{"$f":"+IF(Energía!F357=0,0,F357*Energía!G357/Energía!F357)","v":0},{"$f":"+IF(Energía!G357=0,0,G357*Energía!H357/Energía!G357)","v":0},{"$f":"+IF(Energía!H357=0,0,H357*Energía!I357/Energía!H357)","v":0},{"$f":"+IF(Energía!I357=0,0,I357*Energía!J357/Energía!I357)","v":0},{"$f":"+IF(Energía!J357=0,0,J357*Energía!K357/Energía!J357)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F357*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G357*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H357*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I357*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J357*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T357:W357,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A355","v":"X3D_4 (50,001-más)"},null,null,null,null,{"$f":"+DdaAñoBase!T355","v":0},{"$f":"+IF(Energía!F358=0,0,F358*Energía!G358/Energía!F358)","v":0},{"$f":"+IF(Energía!G358=0,0,G358*Energía!H358/Energía!G358)","v":0},{"$f":"+IF(Energía!H358=0,0,H358*Energía!I358/Energía!H358)","v":0},{"$f":"+IF(Energía!I358=0,0,I358*Energía!J358/Energía!I358)","v":0},{"$f":"+IF(Energía!J358=0,0,J358*Energía!K358/Energía!J358)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F358*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G358*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H358*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I358*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J358*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T358:W358,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A356","v":"X3D_4 Regular"},null,null,null,null,{"$f":"+DdaAñoBase!T356","v":0},{"$f":"+IF(Energía!F359=0,0,F359*Energía!G359/Energía!F359)","v":0},{"$f":"+IF(Energía!G359=0,0,G359*Energía!H359/Energía!G359)","v":0},{"$f":"+IF(Energía!H359=0,0,H359*Energía!I359/Energía!H359)","v":0},{"$f":"+IF(Energía!I359=0,0,I359*Energía!J359/Energía!I359)","v":0},{"$f":"+IF(Energía!J359=0,0,J359*Energía!K359/Energía!J359)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F359*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G359*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H359*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I359*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J359*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T359:W359,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A357","v":"X3D_4 Agro"},null,null,null,null,{"$f":"+DdaAñoBase!T357","v":0},{"$f":"+IF(Energía!F360=0,0,F360*Energía!G360/Energía!F360)","v":0},{"$f":"+IF(Energía!G360=0,0,G360*Energía!H360/Energía!G360)","v":0},{"$f":"+IF(Energía!H360=0,0,H360*Energía!I360/Energía!H360)","v":0},{"$f":"+IF(Energía!I360=0,0,I360*Energía!J360/Energía!I360)","v":0},{"$f":"+IF(Energía!J360=0,0,J360*Energía!K360/Energía!J360)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F360*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G360*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H360*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I360*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J360*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,{"$f":"+G360-M360","v":0},{"$f":"+H360-N360","v":0},{"$f":"+I360-O360","v":0},{"$f":"+J360-P360","v":0},{"$f":"+K360-Q360","v":0},{"$f":"+SUMPRODUCT(T360:W360,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A358","v":"X3D_4 Jub. 1"},null,null,null,null,{"$f":"+DdaAñoBase!T358","v":0},{"$f":"+IF(Energía!F361=0,0,F361*Energía!G361/Energía!F361)","v":0},{"$f":"+IF(Energía!G361=0,0,G361*Energía!H361/Energía!G361)","v":0},{"$f":"+IF(Energía!H361=0,0,H361*Energía!I361/Energía!H361)","v":0},{"$f":"+IF(Energía!I361=0,0,I361*Energía!J361/Energía!I361)","v":0},{"$f":"+IF(Energía!J361=0,0,J361*Energía!K361/Energía!J361)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F361*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G361*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H361*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I361*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J361*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T361:W361,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A359","v":"X3D_4 Jub. 2"},null,null,null,null,{"$f":"+DdaAñoBase!T359","v":0},{"$f":"+IF(Energía!F362=0,0,F362*Energía!G362/Energía!F362)","v":0},{"$f":"+IF(Energía!G362=0,0,G362*Energía!H362/Energía!G362)","v":0},{"$f":"+IF(Energía!H362=0,0,H362*Energía!I362/Energía!H362)","v":0},{"$f":"+IF(Energía!I362=0,0,I362*Energía!J362/Energía!I362)","v":0},{"$f":"+IF(Energía!J362=0,0,J362*Energía!K362/Energía!J362)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F362*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G362*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H362*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I362*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J362*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T362:W362,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A360","v":"X3D_4 Político"},null,null,null,null,{"$f":"+DdaAñoBase!T360","v":0},{"$f":"+IF(Energía!F363=0,0,F363*Energía!G363/Energía!F363)","v":0},{"$f":"+IF(Energía!G363=0,0,G363*Energía!H363/Energía!G363)","v":0},{"$f":"+IF(Energía!H363=0,0,H363*Energía!I363/Energía!H363)","v":0},{"$f":"+IF(Energía!I363=0,0,I363*Energía!J363/Energía!I363)","v":0},{"$f":"+IF(Energía!J363=0,0,J363*Energía!K363/Energía!J363)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F363*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G363*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H363*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I363*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J363*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T363:W363,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A361","v":"X3D_4 x1"},null,null,null,null,{"$f":"+DdaAñoBase!T361","v":0},{"$f":"+IF(Energía!F364=0,0,F364*Energía!G364/Energía!F364)","v":0},{"$f":"+IF(Energía!G364=0,0,G364*Energía!H364/Energía!G364)","v":0},{"$f":"+IF(Energía!H364=0,0,H364*Energía!I364/Energía!H364)","v":0},{"$f":"+IF(Energía!I364=0,0,I364*Energía!J364/Energía!I364)","v":0},{"$f":"+IF(Energía!J364=0,0,J364*Energía!K364/Energía!J364)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F364*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G364*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H364*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I364*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J364*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T364:W364,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A362","v":"X3D_4 x2"},null,null,null,null,{"$f":"+DdaAñoBase!T362","v":0},{"$f":"+IF(Energía!F365=0,0,F365*Energía!G365/Energía!F365)","v":0},{"$f":"+IF(Energía!G365=0,0,G365*Energía!H365/Energía!G365)","v":0},{"$f":"+IF(Energía!H365=0,0,H365*Energía!I365/Energía!H365)","v":0},{"$f":"+IF(Energía!I365=0,0,I365*Energía!J365/Energía!I365)","v":0},{"$f":"+IF(Energía!J365=0,0,J365*Energía!K365/Energía!J365)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F365*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G365*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H365*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I365*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J365*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T365:W365,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A363","v":"X3D_4 Discap."},null,null,null,null,{"$f":"+DdaAñoBase!T363","v":0},{"$f":"+IF(Energía!F366=0,0,F366*Energía!G366/Energía!F366)","v":0},{"$f":"+IF(Energía!G366=0,0,G366*Energía!H366/Energía!G366)","v":0},{"$f":"+IF(Energía!H366=0,0,H366*Energía!I366/Energía!H366)","v":0},{"$f":"+IF(Energía!I366=0,0,I366*Energía!J366/Energía!I366)","v":0},{"$f":"+IF(Energía!J366=0,0,J366*Energía!K366/Energía!J366)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F366*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G366*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H366*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I366*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J366*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T366:W366,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A364","v":"X3D_4 Discapacitados 601-más"},null,null,null,null,{"$f":"+DdaAñoBase!T364","v":0},{"$f":"+IF(Energía!F367=0,0,F367*Energía!G367/Energía!F367)","v":0},{"$f":"+IF(Energía!G367=0,0,G367*Energía!H367/Energía!G367)","v":0},{"$f":"+IF(Energía!H367=0,0,H367*Energía!I367/Energía!H367)","v":0},{"$f":"+IF(Energía!I367=0,0,I367*Energía!J367/Energía!I367)","v":0},{"$f":"+IF(Energía!J367=0,0,J367*Energía!K367/Energía!J367)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F367*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G367*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H367*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I367*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J367*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T367:W367,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A365","v":"X3D_4 Cruz Roja"},null,null,null,null,{"$f":"+DdaAñoBase!T365","v":0},{"$f":"+IF(Energía!F368=0,0,F368*Energía!G368/Energía!F368)","v":0},{"$f":"+IF(Energía!G368=0,0,G368*Energía!H368/Energía!G368)","v":0},{"$f":"+IF(Energía!H368=0,0,H368*Energía!I368/Energía!H368)","v":0},{"$f":"+IF(Energía!I368=0,0,I368*Energía!J368/Energía!I368)","v":0},{"$f":"+IF(Energía!J368=0,0,J368*Energía!K368/Energía!J368)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F368*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G368*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H368*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I368*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J368*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T368:W368,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A366","v":"X3D_5 (xxx)"},null,null,null,null,{"$f":"+DdaAñoBase!T366","v":0},{"$f":"+IF(Energía!F369=0,0,F369*Energía!G369/Energía!F369)","v":0},{"$f":"+IF(Energía!G369=0,0,G369*Energía!H369/Energía!G369)","v":0},{"$f":"+IF(Energía!H369=0,0,H369*Energía!I369/Energía!H369)","v":0},{"$f":"+IF(Energía!I369=0,0,I369*Energía!J369/Energía!I369)","v":0},{"$f":"+IF(Energía!J369=0,0,J369*Energía!K369/Energía!J369)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F369*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G369*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H369*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I369*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J369*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T369:W369,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A367","v":"X3D_5 Regular"},null,null,null,null,{"$f":"+DdaAñoBase!T367","v":0},{"$f":"+IF(Energía!F370=0,0,F370*Energía!G370/Energía!F370)","v":0},{"$f":"+IF(Energía!G370=0,0,G370*Energía!H370/Energía!G370)","v":0},{"$f":"+IF(Energía!H370=0,0,H370*Energía!I370/Energía!H370)","v":0},{"$f":"+IF(Energía!I370=0,0,I370*Energía!J370/Energía!I370)","v":0},{"$f":"+IF(Energía!J370=0,0,J370*Energía!K370/Energía!J370)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F370*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G370*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H370*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I370*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J370*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T370:W370,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A368","v":"X3D_5 Agro"},null,null,null,null,{"$f":"+DdaAñoBase!T368","v":0},{"$f":"+IF(Energía!F371=0,0,F371*Energía!G371/Energía!F371)","v":0},{"$f":"+IF(Energía!G371=0,0,G371*Energía!H371/Energía!G371)","v":0},{"$f":"+IF(Energía!H371=0,0,H371*Energía!I371/Energía!H371)","v":0},{"$f":"+IF(Energía!I371=0,0,I371*Energía!J371/Energía!I371)","v":0},{"$f":"+IF(Energía!J371=0,0,J371*Energía!K371/Energía!J371)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F371*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G371*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H371*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I371*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J371*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T371:W371,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A369","v":"X3D_5 Jub. 1"},null,null,null,null,{"$f":"+DdaAñoBase!T369","v":0},{"$f":"+IF(Energía!F372=0,0,F372*Energía!G372/Energía!F372)","v":0},{"$f":"+IF(Energía!G372=0,0,G372*Energía!H372/Energía!G372)","v":0},{"$f":"+IF(Energía!H372=0,0,H372*Energía!I372/Energía!H372)","v":0},{"$f":"+IF(Energía!I372=0,0,I372*Energía!J372/Energía!I372)","v":0},{"$f":"+IF(Energía!J372=0,0,J372*Energía!K372/Energía!J372)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F372*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G372*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H372*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I372*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J372*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T372:W372,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A370","v":"X3D_5 Jub. 2"},null,null,null,null,{"$f":"+DdaAñoBase!T370","v":0},{"$f":"+IF(Energía!F373=0,0,F373*Energía!G373/Energía!F373)","v":0},{"$f":"+IF(Energía!G373=0,0,G373*Energía!H373/Energía!G373)","v":0},{"$f":"+IF(Energía!H373=0,0,H373*Energía!I373/Energía!H373)","v":0},{"$f":"+IF(Energía!I373=0,0,I373*Energía!J373/Energía!I373)","v":0},{"$f":"+IF(Energía!J373=0,0,J373*Energía!K373/Energía!J373)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F373*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G373*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H373*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I373*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J373*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T373:W373,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A371","v":"X3D_5 Político"},null,null,null,null,{"$f":"+DdaAñoBase!T371","v":0},{"$f":"+IF(Energía!F374=0,0,F374*Energía!G374/Energía!F374)","v":0},{"$f":"+IF(Energía!G374=0,0,G374*Energía!H374/Energía!G374)","v":0},{"$f":"+IF(Energía!H374=0,0,H374*Energía!I374/Energía!H374)","v":0},{"$f":"+IF(Energía!I374=0,0,I374*Energía!J374/Energía!I374)","v":0},{"$f":"+IF(Energía!J374=0,0,J374*Energía!K374/Energía!J374)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F374*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G374*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H374*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I374*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J374*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T374:W374,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A372","v":"X3D_5 x1"},null,null,null,null,{"$f":"+DdaAñoBase!T372","v":0},{"$f":"+IF(Energía!F375=0,0,F375*Energía!G375/Energía!F375)","v":0},{"$f":"+IF(Energía!G375=0,0,G375*Energía!H375/Energía!G375)","v":0},{"$f":"+IF(Energía!H375=0,0,H375*Energía!I375/Energía!H375)","v":0},{"$f":"+IF(Energía!I375=0,0,I375*Energía!J375/Energía!I375)","v":0},{"$f":"+IF(Energía!J375=0,0,J375*Energía!K375/Energía!J375)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F375*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G375*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H375*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I375*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J375*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T375:W375,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A373","v":"X3D_5 x2"},null,null,null,null,{"$f":"+DdaAñoBase!T373","v":0},{"$f":"+IF(Energía!F376=0,0,F376*Energía!G376/Energía!F376)","v":0},{"$f":"+IF(Energía!G376=0,0,G376*Energía!H376/Energía!G376)","v":0},{"$f":"+IF(Energía!H376=0,0,H376*Energía!I376/Energía!H376)","v":0},{"$f":"+IF(Energía!I376=0,0,I376*Energía!J376/Energía!I376)","v":0},{"$f":"+IF(Energía!J376=0,0,J376*Energía!K376/Energía!J376)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F376*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G376*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H376*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I376*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J376*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T376:W376,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A374","v":"X3D_5 Discap."},null,null,null,null,{"$f":"+DdaAñoBase!T374","v":0},{"$f":"+IF(Energía!F377=0,0,F377*Energía!G377/Energía!F377)","v":0},{"$f":"+IF(Energía!G377=0,0,G377*Energía!H377/Energía!G377)","v":0},{"$f":"+IF(Energía!H377=0,0,H377*Energía!I377/Energía!H377)","v":0},{"$f":"+IF(Energía!I377=0,0,I377*Energía!J377/Energía!I377)","v":0},{"$f":"+IF(Energía!J377=0,0,J377*Energía!K377/Energía!J377)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F377*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G377*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H377*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I377*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J377*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T377:W377,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A375","v":"X3D_5 Discapacitados 601-más"},null,null,null,null,{"$f":"+DdaAñoBase!T375","v":0},{"$f":"+IF(Energía!F378=0,0,F378*Energía!G378/Energía!F378)","v":0},{"$f":"+IF(Energía!G378=0,0,G378*Energía!H378/Energía!G378)","v":0},{"$f":"+IF(Energía!H378=0,0,H378*Energía!I378/Energía!H378)","v":0},{"$f":"+IF(Energía!I378=0,0,I378*Energía!J378/Energía!I378)","v":0},{"$f":"+IF(Energía!J378=0,0,J378*Energía!K378/Energía!J378)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F378*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G378*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H378*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I378*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J378*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T378:W378,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A376","v":"X3D_5 Cruz Roja"},null,null,null,null,{"$f":"+DdaAñoBase!T376","v":0},{"$f":"+IF(Energía!F379=0,0,F379*Energía!G379/Energía!F379)","v":0},{"$f":"+IF(Energía!G379=0,0,G379*Energía!H379/Energía!G379)","v":0},{"$f":"+IF(Energía!H379=0,0,H379*Energía!I379/Energía!H379)","v":0},{"$f":"+IF(Energía!I379=0,0,I379*Energía!J379/Energía!I379)","v":0},{"$f":"+IF(Energía!J379=0,0,J379*Energía!K379/Energía!J379)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F379*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G379*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H379*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I379*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J379*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T379:W379,PremisaCosto!$F$69:$I$69)","v":0}]

{"sheet":"AsigEco","index":12,"n_rows":106,"n_cols":17,"rows_kept":106,"cut":false,"hidden":false,"merged":[[52,13,53,16],[78,2,78,5],[33,5,33,8],[33,1,33,4],[53,9,53,12],[53,5,53,8],[53,1,53,4],[52,1,52,12]]}
["Asignación basada en criterios Económicos"]
[]
[]
["Driver de Asignación",{"$f":"+B11","v":"CD"},"CCOMF","CCOMV","CSERAP","CX","CCONAP","CENEGEN","CPOTGEN","CPT","CPET","CPERDP","CPERDE"]
["Clientes",0,1,null,0,1,0,0,0,0,0,0,0]
["Energía",0,null,1,1,null,1,1,0,0.5,1,0,1]
["Potencia p",0.85,null,0,0,null,0,0,1,0.5,0,1,0]
["Potencia fp",0.15,null,0,0,null,0,0,0,0,0,0,0]
[]
["Check",{"$f":"+IF(ROUND(B12-1,6)=0,\"OK\",\"Error\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
["Asignación económica generada",{"$f":"+AsigTV!B4","v":"CD"},{"$f":"+AsigTV!C4","v":"CCOMF"},{"$f":"+AsigTV!D4","v":"CCOMV"},{"$f":"+AsigTV!E4","v":"CSERAP"},{"$f":"+AsigTV!F4","v":"CX"},{"$f":"+AsigTV!G4","v":"CCONAP"},{"$f":"+AsigTV!H4","v":"CENEGEN"},{"$f":"+AsigTV!I4","v":"CPOTGEN"},{"$f":"+AsigTV!J4","v":"CPT"},{"$f":"+AsigTV!K4","v":"CPET"},{"$f":"+AsigTV!L4","v":"CPERDP"},{"$f":"+AsigTV!M4","v":"CPERDE"}]
[{"$f":"+Asignación!A7","v":"TOTAL"},{"$f":"+SUM(B13:B24)","v":1.0000000000000002},{"$f":"+SUM(C13:C24)","v":1},1,1,1,1.0000000000000002,1.0000000000000002,1,1.0000000000000002,1.0000000000000002,1,1.0000000000000002]
[{"$f":"+Asignación!A8","v":"ATH"},{"$f":"+O58*B$6+P58*B$7+Q58*B$8+B$5*N58","v":7.8765498927845817E-9},{"$f":"+F38","v":6.1818362419267537E-12},{"$f":"+G38*D$6+H38*D$7+I38*D$8","v":2.7729729456593115E-7},{"$f":"+G38*E$6+H38*E$7+I38*E$8+E$5*F38","v":2.7729729456593115E-7},{"$f":"+F38","v":6.1818362419267537E-12},{"$f":"+$E38*G$8+$C38*G$6+$D38*G$7+G$5*B38","v":2.7643653795282195E-7},{"$f":"+$E38*H$8+$C38*H$6+$D38*H$7+H$5*C38","v":2.7643653795282195E-7},{"$f":"+$E38*I$8+$C38*I$6+$D38*I$7+I$5*D38","v":1.9947587834228382E-8},{"$f":"+$E38*J$8+$C38*J$6+$D38*J$7+J$5*E38","v":1.4819206289352518E-7},{"$f":"+$E38*K$8+$C38*K$6+$D38*K$7+K$5*F38","v":2.7643653795282195E-7},{"$f":"+$E38*L$8+$C38*L$6+$D38*L$7+L$5*G38","v":1.9947587834228382E-8},{"$f":"+$E38*M$8+$C38*M$6+$D38*M$7+M$5*H38","v":2.7643653795282195E-7}]
[{"$f":"+Asignación!A9","v":"ATD"},{"$f":"+O59*B$6+P59*B$7+Q59*B$8+B$5*N59","v":3.0611443582922365E-6},3.3911787384283907E-6,4.9060290577049313E-6,{"$f":"+G39*E$6+H39*E$7+I39*E$8+E$5*F39","v":4.9060290577049313E-6},3.3911787384283907E-6,{"$f":"+$E39*G$8+$C39*G$6+$D39*G$7+G$5*B39","v":4.890800286857616E-6},4.890800286857616E-6,1.9545031338525796E-5,1.2217915812691705E-5,4.890800286857616E-6,1.9545031338525796E-5,4.890800286857616E-6]
[{"$f":"+Asignación!A10","v":"MTH"},{"$f":"+O60*B$6+P60*B$7+Q60*B$8+B$5*N60","v":1.4898474999416227E-3},1.9204843924934226E-5,2.8231916990108124E-3,2.8231916990108124E-3,1.9204843924934226E-5,{"$f":"+$E40*G$8+$C40*G$6+$D40*G$7+G$5*B40","v":2.8144282491949662E-3},2.8144282491949662E-3,1.7569782170820778E-3,2.285703233138522E-3,2.8144282491949662E-3,1.7569782170820778E-3,2.8144282491949662E-3]
[{"$f":"+Asignación!A11","v":"MTD"},0.15689542949662977,1.1138769555496439E-3,0.21454726128862991,0.21454726128862991,1.1138769555496439E-3,0.21388172652294479,0.21388172652294479,0.18482288712558412,0.19935230682426447,0.21388172652294479,0.18482288712558412,0.21388172652294479]
[{"$f":"+Asignación!A12","v":"BTH"},5.0039162811933565E-3,1.2923568753444594E-4,5.0832623322367484E-3,5.0832623322367484E-3,1.2923568753444594E-4,5.0690499838165074E-3,5.0690499838165074E-3,4.6846069639555525E-3,4.87682847388603E-3,5.0690499838165074E-3,4.6846069639555525E-3,5.0690499838165074E-3]
[{"$f":"+Asignación!A13","v":"BTD"},0.44904129063601295,1.510630716907216E-2,0.31768491395074488,0.31768491395074488,1.510630716907216E-2,0.31671776670438934,0.31671776670438934,0.42457859843240797,0.37064818256839865,0.31671776670438934,0.42457859843240797,0.31671776670438934]
[{"$f":"+Asignación!A14","v":"BTS"},{"$f":"+O64*B$6+P64*B$7+Q64*B$8+B$5*N64","v":0.38599122992747481},0.96106788222746287,0.45718561588207052,0.45718561588207052,0.96106788222746287,0.45882810206558461,0.45882810206558461,0.38258664128536252,0.42070737167547356,0.45882810206558461,0.38258664128536252,0.45882810206558461]
[{"$f":"+Asignación!A15","v":"BTSH"},{"$f":"+O65*B$6+P65*B$7+Q65*B$8+B$5*N65","v":4.50300089736461E-5},1.0488884273534473E-4,2.6260192051774428E-4,2.6260192051774428E-4,1.0488884273534473E-4,2.6252461510786149E-4,2.6252461510786149E-4,3.1241589840952212E-5,1.4688310247440686E-4,2.6252461510786149E-4,3.1241589840952212E-5,2.6252461510786149E-4]
[{"$f":"+Asignación!A16","v":"BTS Prepago"},{"$f":"+O66*B$6+P66*B$7+Q66*B$8+B$5*N66","v":1.5301871288659556E-3},2.2455213088800368E-2,{"$f":"+G46*D$6+H46*D$7+I46*D$8","v":2.4079696004370666E-3},2.4079696004370666E-3,2.2455213088800368E-2,2.4212346221371864E-3,2.4212346221371864E-3,1.5194814068404863E-3,1.9703580144888365E-3,2.4212346221371864E-3,1.5194814068404863E-3,2.4212346221371864E-3]
[{"$f":"+Asignación!A17","v":"X2H"},0,0,{"$f":"+G47*D$6+H47*D$7+I47*D$8","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+Asignación!A18","v":"X2D"},{"$f":"+O68*B$6+P68*B$7+Q68*B$8+B$5*N68","v":0},0,{"$f":"+G48*D$6+H48*D$7+I48*D$8","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+Asignación!A19","v":"X3D"},0,0,{"$f":"+G49*D$6+H49*D$7+I49*D$8","v":0},{"$f":"+G49*E$6+H49*E$7+I49*E$8","v":0},0,0,0,0,0,0,0,0]
[]
["Nota: el tratamiento de las pérdidas y la ventana temporal por componente de costo es el siguiente:"]
["VP con pérdidas","CD"]
["VP Clientes","CCOMF y CX"]
["VP sin pérdidas","CCOMV y CSERAP"]
["1° año sin pérdidas","CENEGEN, CPOTGEN, CPT, CPET, CPERDP Y CPERDE"]
[]
[]
["Participación del Consumo por driver y años"]
[null,{"$f":"+ProyDda!F35","v":"2026/2027"},null,null,null,"VP"]
["Driver","Clientes","Energía","Pot Sim p","Pot Sim fp",{"$f":"+B35","v":"Clientes"},{"$f":"+C35","v":"Energía"},{"$f":"+D35","v":"Pot Sim p"},{"$f":"+E35","v":"Pot Sim fp"}]
["Check",{"$f":"+IF(ROUND(B37-1,6)=0,\"OK\",\"Error\")","v":"OK"},{"$f":"+IF(ROUND(C37-1,15)=0,\"OK\",\"Error\")","v":"OK"},"OK","OK","OK","OK","OK",{"$f":"+IF(ROUND(I37-1,15)=0,\"OK\",\"Error\")","v":"OK"}]
["Total",{"$f":"+SUM(B38:B49)","v":0.99999999999999989},1.0000000000000002,1,1,1,1,0.99999999999999967,1.0000000000000002]
[{"$f":"+A13","v":"ATH"},6.2268299591160381E-12,2.7643653795282195E-7,1.9947587834228382E-8,{"$f":"+SUM(B83:B84)/SUM(AsigEco!B$83:B$106)","v":2.008622474596539E-7},6.1818362419267537E-12,2.7729729456593115E-7,2.0000432618362562E-8,{"$f":"SUM(C83:C84)/SUM(AsigEco!C$81:C$106)","v":2.2621030758728922E-7}]
["ATD",3.4158610061436555E-6,4.890800286857616E-6,1.9545031338525796E-5,{"$f":"+AsigEco!B85/SUM(AsigEco!B$83:B$106)","v":1.9133736473797072E-5},3.3911787384283907E-6,4.9060290577049313E-6,1.9596809677368738E-5,{"$f":"+AsigEco!C85/SUM(AsigEco!C$81:C$106)","v":2.0968741691334224E-5}]
["MTH",1.9330736733748341E-5,2.8144282491949662E-3,1.7569782170820778E-3,{"$f":"+SUM(B88:B89)/SUM(AsigEco!B$83:B$106)","v":1.7720544418014063E-3},1.9204843924934226E-5,2.8231916990108124E-3,1.7616327715766738E-3,{"$f":"SUM(C88:C89)/SUM(AsigEco!C$81:C$106)","v":1.8718639917237601E-3}]
["MTD",1.1218371956096898E-3,0.21388172652294479,0.18482288712558412,{"$f":"+AsigEco!B90/SUM(AsigEco!B$83:B$106)","v":0.18771307281529917},1.1138769555496439E-3,0.21454726128862991,0.18531218032420985,{"$f":"+AsigEco!C90/SUM(AsigEco!C$81:C$106)","v":0.19828550184695398}]
["BTH",1.2994833118087633E-4,5.0690499838165074E-3,4.6846069639555525E-3,{"$f":"+SUM(B93:B94)/SUM(AsigEco!B$83:B$106)","v":5.5925330860901699E-3},1.2923568753444594E-4,5.0832623322367484E-3,4.6956887754338785E-3,{"$f":"SUM(C93:C94)/SUM(AsigEco!C$81:C$106)","v":5.5326230455990813E-3}]
["BTD",1.521555521971775E-2,0.31671776670438934,0.42457859843240797,{"$f":"+AsigEco!B95/SUM(AsigEco!B$83:B$106)","v":0.47753902558762007},1.510630716907216E-2,0.31768491395074488,0.42562856504441327,{"$f":"+AsigEco!C95/SUM(AsigEco!C$81:C$106)","v":0.47249161468047635}]
["BTS",0.96096781264064068,0.45882810206558461,0.38258664128536252,{"$f":"+AsigEco!B96/SUM(AsigEco!B$83:B$106)","v":0.32595583820554774},0.96106788222746287,0.45718561588207052,0.38104052499125457,{"$f":"+AsigEco!C96/SUM(AsigEco!C$81:C$106)","v":0.32041489587435362}]
["BTSH",1.0537336108849477E-4,2.6252461510786149E-4,3.1241589840952212E-5,{"$f":"+SUM(B99:B100)/SUM(AsigEco!B$83:B$106)","v":1.1357480033992608E-4},1.0488884273534473E-4,2.6260192051774428E-4,3.1230243079123877E-5,{"$f":"SUM(C99:C100)/SUM(AsigEco!C$81:C$106)","v":1.1208308248548363E-4}]
["BTS Prepago",2.2436726647795616E-2,2.4212346221371864E-3,1.5194814068404863E-3,{"$f":"+AsigEco!B101/SUM(AsigEco!B$83:B$106)","v":1.2945664645802805E-3},2.2455213088800368E-2,2.4079696004370666E-3,1.5105610399222735E-3,{"$f":"+AsigEco!C101/SUM(AsigEco!C$81:C$106)","v":1.2702225264088624E-3}]
["X2H",0,0,0,null,0,0,0,{"$f":"+AsigEco!C104/SUM(AsigEco!C$81:C$106)","v":0}]
["X2D",0,0,0,{"$f":"+AsigEco!B105/SUM(AsigEco!B$84:B$106)","v":0},0,0,0,{"$f":"+AsigEco!C105/SUM(AsigEco!C$81:C$106)","v":0}]
["X3D",0,0,0,{"$f":"+AsigEco!B106/SUM(AsigEco!B$84:B$106)","v":0},0,0,0,{"$f":"+AsigEco!C106/SUM(AsigEco!C$81:C$106)","v":0}]
[null,null,null,{"$f":"+SUM(D38:D49)","v":1},{"$f":"+SUM(E38:E49)","v":1}]
[]
["Asignación siguiendo CIP para CD"]
[null,"VP",null,null,null,null,null,null,null,null,null,null,null,"para CD ya que asigna por CIP"]
[null,"Alta Tensión",null,null,null,"Media Tensión",null,null,null,"Baja Tensión"]
["Driver","Clientes",{"$f":"+C35","v":"Energía"},"Pot Sim  p","Pot Sim fp","Clientes",{"$f":"+C55","v":"Energía"},{"$f":"+D55","v":"Pot Sim  p"},{"$f":"+E55","v":"Pot Sim fp"},"Clientes",{"$f":"+G55","v":"Energía"},{"$f":"+H55","v":"Pot Sim  p"},{"$f":"+I55","v":"Pot Sim fp"},"Clientes",{"$f":"+K55","v":"Energía"},{"$f":"+L55","v":"Pot Sim  p"},{"$f":"+M55","v":"Pot Sim fp"}]
["Check",{"$f":"+IF(ROUND(B57-1,15)=0,\"OK\",\"Error\")","v":"OK"},{"$f":"+IF(ROUND(C57-1,15)=0,\"OK\",\"Error\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
["Total",{"$f":"+SUM(B58:B69)","v":1},{"$f":"+SUM(C58:C69)","v":0.99999999999999989},{"$f":"+SUM(D58:D69)","v":1},{"$f":"+SUM(E58:E69)","v":0.99999999999999989},1,1,1.0000000000000004,1,1,1,0.99999999999999989,1,1,1,{"$f":"+SUM(P58:P69)","v":1.0000000000000004},{"$f":"+SUM(Q58:Q69)","v":1}]
[{"$f":"+A38","v":"ATH"},{"$f":"+Clientes!Y11/Clientes!$Y$10","v":6.1818362419267537E-12},2.5388323202135086E-7,1.8276223614889571E-8,{"$f":"+SUM(D83:D84)/SUM(D$83:D$101)","v":2.068821021879112E-7},null,null,0,{"$f":"SUM(E83:E84)/SUM(E$83:E$106)","v":0},null,null,0,{"$f":"SUM(F83:F84/SUM(F$83:F$106))","v":0},{"$f":"+B58*CIP!$C$36+F58*CIP!$C$37+J58*CIP!$C$38","v":1.0456209628971001E-12},{"$f":"+C58*CIP!$C$36+G58*CIP!$C$37+K58*CIP!$C$38","v":4.2942844025718236E-8},{"$f":"+D58*CIP!$C$36+H58*CIP!$C$37+L58*CIP!$C$38","v":3.0913149081359926E-9},{"$f":"+E58*CIP!$C$36+I58*CIP!$C$37+M58*CIP!$C$38","v":3.4992881472459923E-8}]
["ATD",{"$f":"+Clientes!Y15/Clientes!$Y$10","v":3.3911787384283907E-6},4.491780258839281E-6,1.7907396436674944E-5,{"$f":"+D85/SUM(D$83:D$101)","v":1.9177098287414702E-5},null,null,0,{"$f":"+E85/SUM(E$83:E$106)","v":0},null,null,0,{"$f":"+F85/SUM(F$83:F$106)","v":0},{"$f":"+B59*CIP!$C$36+F59*CIP!$C$37+J59*CIP!$C$38","v":5.7359778536069491E-7},{"$f":"+C59*CIP!$C$36+G59*CIP!$C$37+K59*CIP!$C$38","v":7.5975800968578355E-7},{"$f":"+D59*CIP!$C$36+H59*CIP!$C$37+L59*CIP!$C$38","v":3.0289299768413394E-6},{"$f":"+E59*CIP!$C$36+I59*CIP!$C$37+M59*CIP!$C$38","v":3.2436925198473218E-6}]
["MTH",{"$f":"+Clientes!Y16/Clientes!$Y$10","v":1.9204843924934226E-5},2.6816747511081221E-3,1.6700897202556852E-3,{"$f":"+SUM(D88:D89)/SUM(D$83:D$101)","v":1.7760785244179981E-3},{"$f":"+B60/SUM($B$60:$B$69)","v":1.92049090523322E-5},{"$f":"+C60/SUM($C$60,$C$61:$C$62,$C$63:$C$65,$C$66,$C$67,$C$68,$C$69)","v":2.6816874774944783E-3},1.6701196565254831E-3,{"$f":"SUM(E88:E89)/SUM(E$83:E$106)","v":1.7761129509774294E-3},null,null,0,{"$f":"SUM(F88:F89/SUM(F$83:F$106))","v":0},{"$f":"+B60*CIP!$C$36+F60*CIP!$C$37+J60*CIP!$C$38","v":1.6970433029453368E-5},{"$f":"+C60*CIP!$C$36+G60*CIP!$C$37+K60*CIP!$C$38","v":2.3696746399382044E-3},{"$f":"+D60*CIP!$C$36+H60*CIP!$C$37+L60*CIP!$C$38","v":1.4757984460132387E-3},{"$f":"+E60*CIP!$C$36+I60*CIP!$C$37+M60*CIP!$C$38","v":1.5694588055357988E-3}]
["MTD",{"$f":"+Clientes!Y20/Clientes!$Y$10","v":1.1138769555496439E-3},0.20379274057637897,0.17568245345430841,{"$f":"+D90/SUM(D$83:D$101)","v":0.18813900106480272},{"$f":"+B61/SUM($B$60:$B$69)","v":1.1138807329251885E-3},0.20379370771273736,0.17568560255310825,{"$f":"+E90/SUM(E$83:E$106)","v":0.18814264785105095},null,null,0,{"$f":"+F90/SUM(F$83:F$106)","v":0},{"$f":"+B61*CIP!$C$36+F61*CIP!$C$37+J61*CIP!$C$38","v":9.842815880770758E-4},{"$f":"+C61*CIP!$C$36+G61*CIP!$C$37+K61*CIP!$C$38","v":0.18008242384644055},{"$f":"+D61*CIP!$C$36+H61*CIP!$C$37+L61*CIP!$C$38","v":0.15524428936675128},{"$f":"+E61*CIP!$C$36+I61*CIP!$C$37+M61*CIP!$C$38","v":0.16625189023260778}]
["BTH",{"$f":"+Clientes!Y76/Clientes!$Y$10","v":1.2923568753444594E-4},5.1540367004075018E-3,4.7518527679974521E-3,{"$f":"+SUM(D93:D94)/SUM(D$83:D$101)","v":5.6034848689512067E-3},{"$f":"+B62/SUM($B$60:$B$69)","v":1.2923612579804691E-4},5.1540611598473781E-3,4.7519379452184525E-3,{"$f":"SUM(E93:E94)/SUM(E$83:E$106)","v":5.6035934846004193E-3},{"$f":"+F62/($F$62+$F$63+$F$64+$F$65+$F$68+$F$66)","v":1.2938272750890714E-4},{"$f":"+C62/SUM($C$62,$C$63:$C$65,$C$66,C67,C68,C69)","v":6.4951497768402063E-3},5.7764188490376841E-3,{"$f":"SUM(F93:F94/SUM(F$83:F$106))","v":6.9173228325004688E-3},{"$f":"+B62*CIP!$C$36+F62*CIP!$C$37+J62*CIP!$C$38","v":1.2925310857771132E-4},{"$f":"+C62*CIP!$C$36+G62*CIP!$C$37+K62*CIP!$C$38","v":5.3100908564101051E-3},{"$f":"+D62*CIP!$C$36+H62*CIP!$C$37+L62*CIP!$C$38","v":4.8711204955893409E-3},{"$f":"+E62*CIP!$C$36+I62*CIP!$C$37+M62*CIP!$C$38","v":5.7564257329494441E-3}]
["BTD",{"$f":"+Clientes!Y80/Clientes!$Y$10","v":1.510630716907216E-2},0.3221080482303712,0.43071940521547714,{"$f":"+D95/SUM(D$83:D$101)","v":0.47854328667903445},{"$f":"+B63/SUM($B$60:$B$69)","v":1.510635839752696E-2},0.32210957685403019,0.43072712586646356,{"$f":"+E95/SUM(E$83:E$106)","v":0.47855256253864581},{"$f":"+F63/($F$62+$F$63+$F$64+$F$65+$F$68+$F$66)","v":1.5123494612128486E-2},{"$f":"+C63/SUM($C$62,$C$63:$C$65,$C$66,C68,B71,B72)","v":0.40592260769437588},0.52358854781217434,{"$f":"+F95/SUM(F$83:F$106)","v":0.59074638004876767},{"$f":"+B63*CIP!$C$36+F63*CIP!$C$37+J63*CIP!$C$38","v":1.5108343507763069E-2},{"$f":"+C63*CIP!$C$36+G63*CIP!$C$37+K63*CIP!$C$38","v":0.33186085026305018},{"$f":"+D63*CIP!$C$36+H63*CIP!$C$37+L63*CIP!$C$38","v":0.4415301199099867},{"$f":"+E63*CIP!$C$36+I63*CIP!$C$37+M63*CIP!$C$38","v":0.49160459141682855}]
["BTS",{"$f":"+Clientes!Y136/Clientes!$Y$10","v":0.96106788222746287},0.46355100027911161,0.38559804098350492,{"$f":"+D96/SUM(D$83:D$101)","v":0.32451875478169595},{"$f":"+B64/SUM($B$60:$B$69)","v":0.96107114139742489},0.46355320014660967,0.38560495382064947,{"$f":"+E96/SUM(E$83:E$106)","v":0.32452504593253378},{"$f":"+F64/($F$62+$F$63+$F$64+$F$65+$F$68+$F$66)","v":0.9621613526113344},{"$f":"+C64/SUM($C$62,$C$63:$C$65,$C$66,C69,B72,B73)","v":0.58416991399748386},0.46873839317602445,{"$f":"+F96/SUM(F$83:F$106)","v":0.40060802939484169},{"$f":"+B64*CIP!$C$36+F64*CIP!$C$37+J64*CIP!$C$38","v":0.96119743471777475},{"$f":"+C64*CIP!$C$36+G64*CIP!$C$37+K64*CIP!$C$38","v":0.47758641840234684},{"$f":"+D64*CIP!$C$36+H64*CIP!$C$37+L64*CIP!$C$38","v":0.39527624697834407},{"$f":"+E64*CIP!$C$36+I64*CIP!$C$37+M64*CIP!$C$38","v":0.33337613330588245}]
["BTSH",{"$f":"+Clientes!Y196/Clientes!$Y$10","v":1.0488884273534473E-4},2.6625812795295846E-4,3.1603779832426989E-5,{"$f":"+SUM(D99:D100)/SUM(D$83:D$101)","v":1.1351864042462558E-4},{"$f":"+IF(B72=\"AT\",0,B65/SUM($B$60:$B$69))","v":1.0488919843401276E-4},2.6625939153043196E-4,3.160434636568426E-5,{"$f":"SUM(E99:E100)/SUM(E$83:E$106)","v":1.1352084093238659E-4},{"$f":"+F65/($F$62+$F$63+$F$64+$F$65+$F$68+$F$66)","v":1.0500818169698377E-4},{"$f":"+C65/SUM($C$62,$C$63:$C$65,$C$66,B70,B73,B74)","v":3.3554018352620888E-4},3.8417998156494221E-5,{"$f":"SUM(F99:F100/SUM(F$83:F$106))","v":1.4013513142833824E-4},{"$f":"+B65*CIP!$C$36+F65*CIP!$C$37+J65*CIP!$C$38","v":1.0490298181025668E-4},{"$f":"+C65*CIP!$C$36+G65*CIP!$C$37+K65*CIP!$C$38","v":2.7431990357695564E-4},{"$f":"+D65*CIP!$C$36+H65*CIP!$C$37+L65*CIP!$C$38","v":3.239700964412283E-5},{"$f":"+E65*CIP!$C$36+I65*CIP!$C$37+M65*CIP!$C$38","v":1.1661700517427797E-4}]
["BTS Prepago",{"$f":"+Clientes!Y209/Clientes!$Y$10","v":2.2455213088800368E-2},2.4414956711787021E-3,1.5286284059637402E-3,{"$f":"+D101/SUM(D$83:D$101)","v":1.286491460283385E-3},{"$f":"+IF(B73=\"AT\",0,B66/SUM($B$60:$B$69))","v":2.2455289238838615E-2},2.4415072577505582E-3,1.52865581166955E-3,{"$f":"+IF($B$73=\"AT\",0,E101/SUM(E$83:E$106))","v":1.286516401259287E-3},{"$f":"+F66/($F$62+$F$63+$F$64+$F$65+$F$68+$F$66)","v":2.2480761867331202E-2},{"$f":"+C66/SUM($C$62,$C$63:$C$65,$C$66,B73,B76,B77)","v":3.0767883477738683E-3},1.8582221646069451E-3,{"$f":"+IF($B$73=\"BT\",F101/SUM(F$83:F$106),0)","v":1.5881325924617725E-3},{"$f":"+B66*CIP!$C$36+F66*CIP!$C$37+J66*CIP!$C$38","v":2.2458240064136797E-2},{"$f":"+C66*CIP!$C$36+G66*CIP!$C$37+K66*CIP!$C$38","v":2.5154193873834544E-3},{"$f":"+D66*CIP!$C$36+H66*CIP!$C$37+L66*CIP!$C$38","v":1.566995772379873E-3},{"$f":"+E66*CIP!$C$36+I66*CIP!$C$37+M66*CIP!$C$38","v":1.3216048156204239E-3}]
["X2H",{"$f":"+Clientes!Y265/Clientes!$Y$10","v":0},0,0,{"$f":"+D102/SUM(D$83:D$101)","v":0},{"$f":"+IF(B74=\"AT\",0,B67/SUM($B$60:$B$69))","v":0},0,0,{"$f":"+IF($B$74=\"AT\",0,E102/SUM(E$84:E$106))","v":0},{"$f":"+IF(B74=\"BT\",F67/($F$62+$F$63+$F$64+$F$68),0)","v":0},{"$f":"+C67/SUM($C$62,$C$63:$C$65,$C$66,B74,B77,B78)","v":0},0,{"$f":"+IF($B$72=\"BT\",F104/SUM(F$84:F$106),0)","v":0},{"$f":"+B67*CIP!$C$36+F67*CIP!$C$37+J67*CIP!$C$38","v":0},{"$f":"+C67*CIP!$C$36+G67*CIP!$C$37+K67*CIP!$C$38","v":0},{"$f":"+D67*CIP!$C$36+H67*CIP!$C$37+L67*CIP!$C$38","v":0},{"$f":"+E67*CIP!$C$36+I67*CIP!$C$37+M67*CIP!$C$38","v":0}]
["X2D",{"$f":"+Clientes!Y268/Clientes!$Y$10","v":0},0,0,{"$f":"+D110/SUM(D$84:D$101)","v":0},{"$f":"+IF(B75=\"AT\",0,B68/SUM($B$60:$B$69))","v":0},0,0,{"$f":"+IF($B$75=\"AT\",0,E105/SUM(E$84:E$106))","v":0},{"$f":"+IF(B75=\"BT\",F68/($F$62+$F$63+$F$64+$F$68),0)","v":0},{"$f":"+C68/SUM($C$62,$C$63:$C$65,$C$66,B77,B80,B81)","v":0},0,{"$f":"+IF($B$73=\"BT\",F105/SUM(F$84:F$106),0)","v":0},{"$f":"+B68*CIP!$C$36+F68*CIP!$C$37+J68*CIP!$C$38","v":0},{"$f":"+C68*CIP!$C$36+G68*CIP!$C$37+K68*CIP!$C$38","v":0},{"$f":"+D68*CIP!$C$36+H68*CIP!$C$37+L68*CIP!$C$38","v":0},{"$f":"+E68*CIP!$C$36+I68*CIP!$C$37+M68*CIP!$C$38","v":0}]
["X3D",{"$f":"+Clientes!Y324/Clientes!$Y$10","v":0},0,0,{"$f":"+D111/SUM(D$84:D$101)","v":0},{"$f":"+IF(B76=\"AT\",0,B69/SUM($B$60:$B$69))","v":0},0,0,{"$f":"+IF($B$76=\"AT\",0,E106/SUM(E$84:E$106))","v":0},{"$f":"+IF(B76=\"BT\",F69/($F$62+$F$63+$F$64+$F$68),0)","v":0},{"$f":"+C69/SUM($C$62,$C$63:$C$65,$C$66,B78,B81,B82)","v":0},0,{"$f":"+IF($B$73=\"BT\",F106/SUM(F$84:F$106),0)","v":0},{"$f":"+B69*CIP!$C$36+F69*CIP!$C$37+J69*CIP!$C$38","v":0},{"$f":"+C69*CIP!$C$36+G69*CIP!$C$37+K69*CIP!$C$38","v":0},{"$f":"+D69*CIP!$C$36+H69*CIP!$C$37+L69*CIP!$C$38","v":0},{"$f":"+E69*CIP!$C$36+I69*CIP!$C$37+M69*CIP!$C$38","v":0}]
[null,null,{"$f":"+SUM(C58:C69)","v":0.99999999999999989},{"$f":"+SUM(D58:D69)","v":1},{"$f":"+SUM(E58:E69)","v":0.99999999999999989},null,null,null,null,null,null,{"$f":"+SUM(L58:L69)","v":0.99999999999999989},{"$f":"+SUM(M58:M69)","v":1}]
["Nivel de Tensión de:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(P58:P69)","v":1.0000000000000004}]
[{"$f":"+A65","v":"BTSH"},"BT"]
[{"$f":"+A66","v":"BTS Prepago"},"BT"]
[{"$f":"+A67","v":"X2H"},"BT"]
[{"$f":"+A68","v":"X2D"},"BT"]
[{"$f":"+A69","v":"X3D"},"BT"]
[]
["Auxiliar para cuentas"]
[null,{"$f":"+B34","v":"2026/2027"},"VP"]
["Driver","Pot Sim fp","Pot Sim fp c/perd","Pot Sim fp hasta AT","Pot Sim fp hasta MT","Pot Sim fp hasta BT"]
[{"$f":"+A38","v":"ATH"}]
["ATH Punta"]
["ATH Fuera de Punta Medio",9.3158181351459096E-5,3.2910388060077863E-4,3.3117641528190595E-4,0,0]
["ATH Fuera de Punta Bajo",9.3158181351459096E-5,3.1186335064436782E-4,3.1382730460283767E-4,0,0]
[{"$f":"+A39","v":"ATD"},1.7748124547048584E-2,5.9414959680397762E-2,5.9789124342630583E-2,0,0]
[{"$f":"+A40","v":"MTH"}]
["MTH Punta"]
["MTH Fuera de Punta Medio",1.016100786985604,3.2787233597744536,3.4230126937164935,3.4015912328272795,0]
["MTH Fuera de Punta Bajo",0.62762640557359539,2.025205947601119,2.1143307639427222,2.1010991291755468,0]
[{"$f":"+A41","v":"MTD"},174.11941467875695,561.84225409734563,586.56768400378519,582.89690103432281,0]
[{"$f":"+A42","v":"BTH"}]
["BTH Punta"]
["BTH Fuera de Punta Medio",2.4543275117411625,7.4168359313306826,8.2653577500080342,8.2136325447572975,7.9169503536562802]
["BTH Fuera de Punta Bajo",2.733209897972146,8.2598594097617024,9.2048271841558673,9.1472227112800759,8.8168185853427001]
[{"$f":"+A43","v":"BTD"},442.95697883223545,1338.8056683996604,1491.9714985953224,1482.6346331994203,1429.0808257264441]
[{"$f":"+A44","v":"BTS"},302.3510238699148,907.89606737543022,1011.763713694465,1005.4320258735455,969.11512753233035]
[{"$f":"+A45","v":"BTSH"}]
["Punta"]
["Fuera de Punta Medio",3.8857560467595198E-2,0.11716010516387138,0.13056378447905537,0.12974670700891799,0.12506016525080699]
["Fuera de Punta Bajo",6.6492469026103701E-2,0.20042746993997232,0.22335733569419383,0.22195954958998332,0.2139422156327814]
[{"$f":"+A46","v":"BTS Prepago"},1.2008175653128763,3.5991773518248453,4.0109403796034453,3.9858396381109444,3.8418683774431073]
[{"$f":"+A47","v":"X2H"}]
[{"$f":"+#REF!","v":{"$error":"#REF!"}}]
[{"$f":"+#REF!","v":{"$error":"#REF!"}},0,0,0,0,0]
[{"$f":"+A48","v":"X2D"},0,0,0,0,0]
[{"$f":"+A49","v":"X3D"},0,0,0,0,0]

{"sheet":"CIP","index":13,"n_rows":38,"n_cols":15,"rows_kept":38,"cut":false,"hidden":false,"merged":[]}
["Criterio Asignación en CD - Costo incremental promedio"]
[]
["Tasa Rentabilidad Regulada ",0.10743333333333334]
["CO&M 2025",37742315.375999928]
["AT",7.0499999999999993E-2]
["MT",0.75380000000000003]
["BT",0.1757]
["Tasa Capitalización CO&M",0.03]
[]
["Inversiones anuales","u.m.",null,null,{"$f":"+ProyDda!E33","v":2026},{"$f":"+ProyDda!F33","v":2027},{"$f":"+ProyDda!G33","v":2028},{"$f":"+ProyDda!H33","v":2029},{"$f":"+ProyDda!I33","v":2030},{"$f":"+ProyDda!J33","v":2031},{"$f":"+ProyDda!K33","v":2032},{"$f":"+ProyDda!L33","v":2033},{"$f":"+ProyDda!M33","v":2034},{"$f":"+ProyDda!N33","v":2035},{"$f":"+ProyDda!O33","v":2036}]
["AT","$/año",null,null,0,4500000,0,0,0,{"$f":"+AVERAGE(E11:I11)*(1+$B$8)","v":927000},{"$f":"+J11*(1+$B$8)","v":954810},983454.3,1012957.9290000001,1043346.6668700002,1074647.0668761001]
["MT","$/año",null,null,3150000,4400000,3950000,3600000,3600000,{"$f":"+AVERAGE(E12:I12)*(1+$B$8)","v":3852200},3967766,4086798.98,4209402.9494000003,4335685.0378820002,4465755.5890184604]
["BT","$/año",null,null,350000,400000,400000,400000,400000,{"$f":"+AVERAGE(E13:I13)*(1+$B$8)","v":401700},413751,426163.53,438948.43590000004,452116.88897700008,465680.39564631012]
["Asignacion Inversiones",null,null,{"$f":"+ProyDda!D35","v":2025},{"$f":"+ProyDda!E35","v":2026},{"$f":"+ProyDda!F35","v":"2026/2027"},{"$f":"+ProyDda!G35","v":"2027/2028"},{"$f":"+ProyDda!H35","v":"2028/2029"},{"$f":"+ProyDda!I35","v":"2029/2030"},{"$f":"+ProyDda!J35","v":"2030/2031"},{"$f":"+ProyDda!K35","v":"2031/2032"},{"$f":"+ProyDda!L35","v":"2032/2033"},{"$f":"+ProyDda!M35","v":"2033/2034"},{"$f":"+ProyDda!N35","v":"2034/2035"},{"$f":"+ProyDda!O35","v":"2035/2036"}]
["AT","$/año",null,null,{"$f":"+E11","v":0},{"$f":"+AVERAGE(E11:F11)","v":2250000},{"$f":"+AVERAGE(F11:G11)","v":2250000},0,0,463500,940905,969132.15,998206.11450000014,1028152.2979350002,1058996.8668730501]
["MT","$/año",null,null,{"$f":"+E12","v":3150000},{"$f":"+AVERAGE(E12:F12)","v":3775000},4175000,3775000,3600000,3726100,3909983,4027282.49,4148100.9647000004,4272543.9936410002,4400720.3134502303]
["BT","$/año",null,null,{"$f":"+E13","v":350000},375000,400000,400000,400000,400850,407725.5,419957.26500000001,432555.98295000003,445532.66243850009,458898.6423116551]
["Totales","$/año",null,null,{"$f":"+SUM(E15:E17)","v":3500000},{"$f":"+SUM(F15:F17)","v":6400000},6825000,4175000,4000000,4590450,5258613.5,5416371.9050000003,5578863.0621500006,5746228.9540144997,5918615.8226349354]
["Costos de O&M",null,null,{"$f":"+D14","v":2025},2026,"2026/2027","2027/2028","2028/2029","2029/2030","2030/2031","2031/2032","2032/2033","2033/2034","2034/2035",{"$f":"+O14","v":"2035/2036"}]
["AT","$/año",null,{"$f":"+$B$4*B5","v":2660833.2340079946},{"$f":"+D20*(1+$B$8)","v":2740658.2310282346},{"$f":"+E20*(1+$B$8/2)","v":2781768.1044936581},{"$f":"+F20*(1+$B$8)","v":2865221.147628468},2951177.7820573221,3039713.1155190417,3130904.5089846128,3224831.6442541513,3321576.5935817757,3421223.8913892289,3523860.6081309058,3629576.4263748331]
["MT","$/año",null,{"$f":"+$B$4*B6","v":28450157.330428746},{"$f":"+D21*(1+$B$8)","v":29303662.05034161},{"$f":"+E21*(1+$B$8/2)","v":29743216.98109673},30635513.490529634,31554578.895245522,32501216.262102887,33476252.749965973,34480540.332464956,35514956.542438902,36580405.238712072,37677817.395873435,38808151.917749636]
["BT","$/año",null,{"$f":"+$B$4*B7","v":6631324.8115631873},{"$f":"+D22*(1+$B$8)","v":6830264.5559100835},{"$f":"+E22*(1+$B$8/2)","v":6932718.5242487341},7140700.0799761964,7354921.0823754827,7575568.714846747,7802835.7762921499,8036920.8495809147,8278028.4750683419,8526369.3293203916,8782160.4092000034,9045625.2214760035]
["CO&M incremental+Inversiones",null,"VNA",{"$f":"D19","v":2025},2026,"2026/2027","2027/2028","2028/2029","2029/2030","2030/2031","2031/2032","2032/2033","2033/2034","2034/2035",{"$f":"O19","v":"2035/2036"}]
["AT","$",{"$f":"+NPV($B$3,G24:O24)+F24","v":7603544.9141301382},null,{"$f":"+E15+(E20-D20)","v":79824.997020239942},{"$f":"+F15+(F20-E20)","v":2291109.8734654235},2333453.0431348099,85956.6344288541,88535.333461719565,554691.39346557111,1034832.1352695385,1065877.0993276243,1097853.4123074533,1130789.0146766771,1164712.6851169774]
["MT","$",{"$f":"+NPV($B$3,G25:O25)+F25","v":31919002.120423056},null,{"$f":"+E16+(E21-D21)","v":4003504.7199128643},4214554.9307551198,5067296.5094329044,4694065.4047158882,4546637.3668573648,4701136.4878630862,4914270.5824989825,5061698.6999739464,5213549.6609731708,5369956.1508023627,5531054.8353264313]
["BT","$",{"$f":"+NPV($B$3,G26:O26)+F26","v":4077225.2655628547},null,548939.74434689619,477453.96833865065,607981.55572746228,614221.00239928626,620647.63247126434,628117.06144540291,641810.5732887648,661064.89048742724,680896.83720204979,701323.74231811182,722363.45458765526]
["Demanda Incremental",null,{"$f":"+C23","v":"VNA"},{"$f":"+D23","v":2025},{"$f":"+E23","v":2026},{"$f":"+F23","v":"2026/2027"},"2027/2028","2028/2029","2029/2030","2030/2031","2031/2032","2032/2033","2033/2034","2034/2035","2035/2036"]
["AT","MW",{"$f":"+NPV($B$3,G28:O28)","v":93.578837685255905},null,null,-28.225362350611249,16.783414744474385,17.721339761529407,17.372690944108854,{"$f":"+I28/H28*I28","v":17.030901427368974},{"$f":"+J28/I28*J28","v":16.695836261745978},16.367363152667536,16.04535240831861,15.729676888434918,15.420211954103847]
["MT","MW",{"$f":"+NPV($B$3,G29:O29)","v":92.995291113992565},null,null,-24.453759140474403,16.677269966249924,17.609501340141378,17.26361069792506,{"$f":"+I29/H29*I29","v":16.924514134317889},16.592078198169375,16.266172059613034,15.9466674585784,15.6334386543144,15.326362375904189]
["BT","MW",{"$f":"+NPV($B$3,G30:O30)","v":72.949399295325932},null,null,-6.4957157300165136,12.847250183835399,13.601719760315973,13.422265466392219,{"$f":"+I30/H30*I30","v":13.24517880275163},13.070428532063325,12.897983829126154,12.727814275431271,12.559889853796433,12.394180943071101]
["CIP",null,{"$f":"+C27","v":"VNA"},{"$f":"+D27","v":2025},{"$f":"+E27","v":2026},{"$f":"+F27","v":"2026/2027"},"2027/2028","2028/2029","2029/2030","2030/2031","2031/2032","2032/2033","2033/2034","2034/2035","2035/2036"]
["AT","$/KW",{"$f":"+C24/C28/1000","v":81.252824914367764},null,null,{"$f":"+F24/F28/1000","v":-81.172026952412438},{"$f":"+G24/G28/1000","v":139.03327056271755},4.8504591405359854,5.0962360262180475,32.569702539301403,61.981449688781282,65.12210240498689,68.421894662673679,71.888890197616064,75.531561341931337]
["MT","$/KW",{"$f":"+C25/C29/1000","v":343.23245551537775},null,null,{"$f":"+F25/F29/1000","v":-172.34793663193648},303.84448531970031,266.56435716414222,263.36537856497375,277.77083882902002,296.18173949066733,311.17946382367006,326.93662638387673,343.49168276682377,360.88503584009271]
["BT","$/KW",{"$f":"+C26/C30/1000","v":55.891142421293296},null,null,-73.502903788161433,47.323866744062762,45.157598687727827,46.240154765623835,47.422316512247782,49.104019176902014,51.253350852759972,53.496760910189991,55.838367253366094,58.282468031216588]
["Criterio Asignación",null,"Establecido"]
["AT","%",{"$f":"+C32/SUM($C$32:$C$34)","v":0.16914407337506585}]
["MT","%",{"$f":"+C33/SUM($C$32:$C$34)","v":0.71450728884296555}]
["BT","%",{"$f":"+C34/SUM($C$32:$C$34)","v":0.11634863778196859}]

{"sheet":"PliegoVig","index":14,"n_rows":369,"n_cols":13,"rows_kept":369,"cut":false,"hidden":false,"merged":[]}
["Pliego Tarifario Vigente "]
[]
[]
[null,null,"Cargo Vigente"]
["BTS (0-300)","Auxiliar","Ene-Jun/2026","Componente Costo","Categoría","Variable Cobro","Bloque"]
["Comercialización"]
["  - Fijo (Primeros 10 kWh)",{"$f":"+E7&G7&F7&D7","v":"BTS1CCCOF"},3.16,"CCOF","BTS","C",1]
["  - Energía (Siguientes kWh)","BTS1EtCCOV",8.7100000000000007E-3,"CCOV","BTS","Et",1]
["Distribución",""]
["  - Energía","BTS1EtCD",4.9070000000000003E-2,"CD","BTS","Et",1]
["  - Pérdidas Energía ","BTS1EtCPEP",9.3600000000000003E-3,"CPEP","BTS","Et",1,1]
["  - Pérdidas Potencia","BTS1EtCPP",{"$f":"+C11*H12/H11","v":0},"CPP","BTS","Et",1,{"$f":"1-H11","v":0}]
["  - Cargos por Conexión","BTS1CxCX",16.66,"CX","BTS","Cx",1]
["Alumbrado Público",""]
["  - Sistema","BTS1EtCSAP",1.42E-3,"CSAP","BTS","Et",1]
["  - Consumo de energía","BTS1EtCCAP",2.1199999999999999E-3,"CCAP","BTS","Et",1]
["Transmisión",""]
["  - Energía","BTS1EtCUCOST",1.116E-2,"CUCOST","BTS","Et",1]
["  - Pérdidas de Energía en Transmisión","BTS1EtCPST",2.8300000000000001E-3,"CPST","BTS","Et",1]
["  - Capacidad Transmision costo pérdidas","BTS1PpCPST",0,"CPST","BTS","Pp",1]
["Generación",""]
["  - Energía","BTS1EtCEGP",5.0213241461758797E-2,"CEGP","BTS","Et",1,0.72114378086685049]
["  - Potencia Energizada","BTS1EtCPG",{"$f":"+C22*H23/H22","v":1.9416758538241197E-2},"CPG","BTS","Et",1,{"$f":"1-H22","v":0.27885621913314951}]
["BTS (301-750)","",{"$f":"+C5","v":"Ene-Jun/2026"}]
["Comercialización"]
["  - Fijo (Primeros 10 kWh)",{"$f":"+E26&G26&F26&D26","v":"BTS2CCCOF"},3.16,"CCOF","BTS","C",2]
["  - Energía (Siguientes kWh)","BTS2EtCCOV",8.7100000000000007E-3,"CCOV","BTS","Et",2]
["Distribución",""]
["  - Energía","BTS2EtCD",4.9070000000000003E-2,"CD","BTS","Et",2]
["  - Pérdidas Energía ","BTS2EtCPEP",{"$f":"+C11","v":9.3600000000000003E-3},"CPEP","BTS","Et",2]
["  - Pérdidas Potencia","BTS2EtCPP",{"$f":"+C12","v":0},"CPP","BTS","Et",2]
["  - Cargos por Conexión","BTS2CxCX",16.66,"CX","BTS","Cx",2]
["Alumbrado Público",""]
["  - Sistema","BTS2EtCSAP",1.42E-3,"CSAP","BTS","Et",2]
["  - Consumo de energía","BTS2EtCCAP",2.1199999999999999E-3,"CCAP","BTS","Et",2]
["Transmisión",""]
["  - Energía","BTS2EtCUCOST",1.116E-2,"CUCOST","BTS","Et",2]
["  - Pérdidas de Energía en Transmisión","BTS2EtCPST",2.8300000000000001E-3,"CPST","BTS","Et",2]
["Generación",""]
["  - Energía","BTS2EtCEGP",9.9654859077990071E-2,"CEGP","BTS","Et",2,{"$f":"+H22","v":0.72114378086685049}]
["  - Potencia Energizada","BTS2EtCPG",{"$f":"+C40*H41/H40","v":3.8535140922009929E-2},"CPG","BTS","Et",2,{"$f":"+H23","v":0.27885621913314951}]
["BTS (750-más)",{"$f":"+E42&G42&F42&D42","v":""},{"$f":"+C24","v":"Ene-Jun/2026"}]
["Comercialización"]
["  - Fijo (Primeros 10 kWh)",{"$f":"+E44&G44&F44&D44","v":"BTS3CCCOF"},3.16,"CCOF","BTS","C",3]
["  - Energía (Siguientes kWh)","BTS3EtCCOV",8.7100000000000007E-3,"CCOV","BTS","Et",3]
["Distribución",""]
["  - Energía","BTS3EtCD",4.9070000000000003E-2,"CD","BTS","Et",3]
["  - Pérdidas Energía ","BTS3EtCPEP",{"$f":"+C30","v":9.3600000000000003E-3},"CPEP","BTS","Et",3]
["  - Pérdidas Potencia","BTS3EtCPP",{"$f":"+C31","v":0},"CPP","BTS","Et",3]
["  - Cargos por Conexión","BTS3CxCX",16.66,"CX","BTS","Cx",3]
["Alumbrado Público",""]
["  - Sistema","BTS3EtCSAP",1.42E-3,"CSAP","BTS","Et",3]
["  - Consumo de energía","BTS3EtCCAP",2.1199999999999999E-3,"CCAP","BTS","Et",3]
["Transmisión",""]
["  - Energía","BTS3EtCUCOST",1.116E-2,"CUCOST","BTS","Et",3]
["  - Pérdidas de Energía en Transmisión","BTS3EtCPST",2.8300000000000001E-3,"CPST","BTS","Et",3]
["Generación",""]
["  - Energía","BTS3EtCEGP",0.17829558838152013,"CEGP","BTS","Et",3,{"$f":"+H40","v":0.72114378086685049}]
["  - Potencia Energizada","BTS3EtCPG",{"$f":"+C58*H59/H58","v":6.8944411618479889E-2},"CPG","BTS","Et",3,{"$f":"+H41","v":0.27885621913314951}]
["BTD (0-10,000)",{"$f":"+E60&G60&F60&D60","v":""},{"$f":"+C42","v":"Ene-Jun/2026"}]
["Comercialización",""]
["  - Fijo","BTD1CCCOF",5.66,"CCOF","BTD","C",1]
["  - Energía","BTD1EtCCOV",8.1200000000000005E-3,"CCOV","BTD","Et",1]
["Distribución",""]
["  - Demanda Máxima","BTD1PpCD",16.02,"CD","BTD","Pp",1]
["  - Pérdidas Energía en Distribución","BTD1EtCPEP",8.1099999999999992E-3,"CPEP","BTD","Et",1]
["  - Pérdidas Potencia en Distribución","BTD1PpCPEP",0.25,"CPEP","BTD","Pp",1]
["  - Cargos por Conexión","BTD1CxCX",71.69,"CX","BTD","Cx",1]
["Alumbrado Público",""]
["  - Sistema","BTD1EtCSAP",1.34E-3,"CSAP","BTD","Et",1]
["  - Consumo de energía",{"$f":"+E71&G71&F71&D71","v":"BTD1EtCCAP"},1.99E-3,"CCAP","BTD","Et",1]
["Transmisión",""]
["  - Demanda Máxima","BTD1PpCUCOST",1.0900000000000001,"CUCOST","BTD","Pp",1]
["  - Energía","BTD1EtCUCOST",3.7699999999999999E-3,"CUCOST","BTD","Et",1]
["  - Pérdidas de Energía en Transmisión","BTD1EtCPST",2.64E-3,"CPST","BTD","Et",1]
["  - Capacidad Transmision costo pérdidas",{"$f":"+E76&G76&F76&D76","v":"BTD1PpCPST"},0,"CPST","BTD","Pp",1]
["Generación",{"$f":"+E77&G77&F77&D77","v":""}]
["  - Demanda Máxima","BTD1PpCPG",1.07,"CPG","BTD","Pp",1]
["  - Energía","BTD1EtCEGP",9.3689999999999996E-2,"CEGP","BTD","Et",1]
["  - Potencia Energizada","BTD1EtCPG",1.975E-2,"CPG","BTD","Et",1]
["BTD (10,001-30,000)","",{"$f":"+C60","v":"Ene-Jun/2026"}]
["Comercialización",""]
["  - Fijo","BTD2CCCOF",{"$f":"+C62","v":5.66},"CCOF","BTD","C",2]
["  - Energía","BTD2EtCCOV",{"$f":"+C63","v":8.1200000000000005E-3},"CCOV","BTD","Et",2]
["Distribución",""]
["  - Demanda Máxima","BTD2PpCD",{"$f":"+C65","v":16.02},"CD","BTD","Pp",2]
["  - Pérdidas Energía en Distribución","BTD2EtCPEP",{"$f":"+C66","v":8.1099999999999992E-3},"CPEP","BTD","Et",2]
["  - Pérdidas Potencia en Distribución","BTD2PpCPEP",{"$f":"+C67","v":0.25},"CPEP","BTD","Pp",2]
["  - Cargos por Conexión",{"$f":"+E89&G89&F89&D89","v":"BTD2CxCX"},{"$f":"+C68","v":71.69},"CX","BTD","Cx",2]
["Alumbrado Público",{"$f":"+E90&G90&F90&D90","v":""}]
["  - Sistema","BTD2EtCSAP",{"$f":"+C70","v":1.34E-3},"CSAP","BTD","Et",2]
["  - Consumo de energía","BTD2EtCCAP",{"$f":"+C71","v":1.99E-3},"CCAP","BTD","Et",2]
["Transmisión",""]
["  - Demanda Máxima","BTD2PpCUCOST",{"$f":"+C73","v":1.0900000000000001},"CUCOST","BTD","Pp",2]
["  - Energía","BTD2EtCUCOST",{"$f":"+C74","v":3.7699999999999999E-3},"CUCOST","BTD","Et",2]
["  - Pérdidas de Energía en Transmisión","BTD2EtCPST",{"$f":"+C75","v":2.64E-3},"CPST","BTD","Et",2]
["Generación",""]
["  - Demanda Máxima","BTD2PpCPG",1.07,"CPG","BTD","Pp",2]
["  - Energía","BTD2EtCEGP",9.869E-2,"CEGP","BTD","Et",2]
["  - Potencia Energizada","BTD2EtCPG",2.0820000000000002E-2,"CPG","BTD","Et",2]
["BTD (30,001-50,000)","",{"$f":"+C81","v":"Ene-Jun/2026"}]
["Comercialización",""]
["  - Fijo","BTD3CCCOF",{"$f":"+C62","v":5.66},"CCOF","BTD","C",3]
["  - Energía","BTD3EtCCOV",{"$f":"+C63","v":8.1200000000000005E-3},"CCOV","BTD","Et",3]
["Distribución",""]
["  - Demanda Máxima","BTD3PpCD",{"$f":"+C65","v":16.02},"CD","BTD","Pp",3]
["  - Pérdidas Energía en Distribución","BTD3EtCPEP",{"$f":"+C66","v":8.1099999999999992E-3},"CPEP","BTD","Et",3]
["  - Pérdidas Potencia en Distribución","BTD3PpCPEP",{"$f":"+C67","v":0.25},"CPEP","BTD","Pp",3]
["  - Cargos por Conexión",{"$f":"+E109&G109&F109&D109","v":"BTD3CxCX"},{"$f":"+C68","v":71.69},"CX","BTD","Cx",3]
["Alumbrado Público",{"$f":"+E110&G110&F110&D110","v":""}]
["  - Sistema","BTD3EtCSAP",{"$f":"+C70","v":1.34E-3},"CSAP","BTD","Et",3]
["  - Consumo de energía","BTD3EtCCAP",{"$f":"+C71","v":1.99E-3},"CCAP","BTD","Et",3]
["Transmisión",""]
["  - Demanda Máxima","BTD3PpCUCOST",{"$f":"+C73","v":1.0900000000000001},"CUCOST","BTD","Pp",3]
["  - Energía","BTD3EtCUCOST",{"$f":"+C74","v":3.7699999999999999E-3},"CUCOST","BTD","Et",3]
["  - Pérdidas de Energía en Transmisión","BTD3EtCPST",{"$f":"+C75","v":2.64E-3},"CPST","BTD","Et",3]
["Generación",""]
["  - Demanda Máxima","BTD3PpCPG",1.07,"CPG","BTD","Pp",3]
["  - Energía","BTD3EtCEGP",0.10843999999999999,"CEGP","BTD","Et",3]
["  - Potencia Energizada","BTD3EtCPG",2.2859999999999998E-2,"CPG","BTD","Et",3]
["BTD (50,001-más)","",{"$f":"+C101","v":"Ene-Jun/2026"}]
["Comercialización",""]
["  - Fijo","BTD4CCCOF",{"$f":"+C62","v":5.66},"CCOF","BTD","C",4]
["  - Energía","BTD4EtCCOV",{"$f":"+C63","v":8.1200000000000005E-3},"CCOV","BTD","Et",4]
["Distribución",""]
["  - Demanda Máxima","BTD4PpCD",{"$f":"+C65","v":16.02},"CD","BTD","Pp",4]
["  - Pérdidas Energía en Distribución","BTD4EtCPEP",{"$f":"+C66","v":8.1099999999999992E-3},"CPEP","BTD","Et",4]
["  - Pérdidas Potencia en Distribución","BTD4PpCPEP",{"$f":"+C67","v":0.25},"CPEP","BTD","Pp",4]
["  - Cargos por Conexión",{"$f":"+E129&G129&F129&D129","v":"BTD4CxCX"},{"$f":"+C68","v":71.69},"CX","BTD","Cx",4]
["Alumbrado Público",{"$f":"+E130&G130&F130&D130","v":""}]
["  - Sistema","BTD4EtCSAP",{"$f":"+C70","v":1.34E-3},"CSAP","BTD","Et",4]
["  - Consumo de energía","BTD4EtCCAP",{"$f":"+C71","v":1.99E-3},"CCAP","BTD","Et",4]
["Transmisión",""]
["  - Demanda Máxima","BTD4PpCUCOST",{"$f":"+C73","v":1.0900000000000001},"CUCOST","BTD","Pp",4]
["  - Energía","BTD4EtCUCOST",{"$f":"+C74","v":3.7699999999999999E-3},"CUCOST","BTD","Et",4]
["  - Pérdidas de Energía en Transmisión","BTD4EtCPST",{"$f":"+C75","v":2.64E-3},"CPST","BTD","Et",4]
["Generación",""]
["  - Demanda Máxima","BTD4PpCPG",1.07,"CPG","BTD","Pp",4]
["  - Energía","BTD4EtCEGP",0.11798,"CEGP","BTD","Et",4]
["  - Potencia Energizada","BTD4EtCPG",2.4889999999999999E-2,"CPG","BTD","Et",4]
["BTH","",{"$f":"+C121","v":"Ene-Jun/2026"}]
["Comercialización",""]
["  - Fijo","BTH1CCCOF",5.67,"CCOF","BTH","C",1]
["  - Energía","BTH1EtCCOV",8.1099999999999992E-3,"CCOV","BTH","Et",1]
["Distribución",""]
["  - Demanda Máxima en Punta","BTH1PpCD",16.59,"CD","BTH","Pp",1]
["  - Demanda Máxima Fuera de Punta","BTH1PfpCD",2.29,"CD","BTH","Pfp",1]
["  - Pérdidas Energía en Distribución en Punta","BTH1EpCPEP",1.0540000000000001E-2,"CPEP","BTH","Ep",1]
["  - Pérdidas Energía en Distribución Fuera de Punta","BTH1EfpCPEFP",7.2500000000000004E-3,"CPEFP","BTH","Efp",1]
["  - Pérdidas Potencia en Distribución Punta","BTH1PpCPEP",0.28999999999999998,"CPEP","BTH","Pp",1]
["  - Pérdidas Potencia en Distribución Fuera de Punta","BTH1PfpCPEP",0.02,"CPEP","BTH","Pfp",1]
["  - Cargos por Conexión","BTH1CxCX",71.69,"CX","BTH","Cx",1]
["Alumbrado Público",""]
["  - Sistema","BTH1EtCSAP",1.33E-3,"CSAP","BTH","Et",1]
["  - Consumo de energía","BTH1EtCCAP",1.99E-3,"CCAP","BTH","Et",1]
["Transmisión",""]
["  - Demanda Máxima ","BTH1PpCUCOST",2.0699999999999998,"CUCOST","BTH","Pp",1]
["  - Demanda Máxima Fuera de Punta","BTH1PfpCUCOST",0.2,"CUCOST","BTH","Pfp",1]
["  - Energía","BTH1EtCUCOST",5.8900000000000003E-3,"CUCOST","BTH","Et",1]
["  - Pérdidas de Energía en Transmisión","BTH1EtCPST",2.64E-3,"CPST","BTH","Et",1]
["  - Capacidad Transmision costo pérdidas","BTH1PpCPST",0,"CPST","BTH","Pp",1]
["Generación",""]
["  - Demanda Máxima","BTH1PpCPG",0.09,"CPG","BTH","Pp",1]
["  - Energía en Punta","BTH1EpCEGP",0.23999000000000001,"CEGP","BTH","Ep",1]
["  - Energía Fuera de Punta Medio","BTH1EfpmCEGFP",0.11998,"CEGFP","BTH","Efpm",1]
["  - Energía Fuera de Punta Bajo","BTH1EfpbCEGFP",5.4550000000000001E-2,"CEGFP","BTH","Efpb",1]
["  - Potencia Energizada","BTH1EtCPG",1.3600000000000001E-3,"CPG","BTH","Et",1]
["MTD (0-10,000)","",{"$f":"+C141","v":"Ene-Jun/2026"}]
["Comercialización",""]
["  – Fijo","MTD1CCCOF",14.27,"CCOF","MTD","C",1]
["  – Energía","MTD1EtCCOV",8.1200000000000005E-3,"CCOV","MTD","Et",1]
["Distribución",""]
["  - Demanda Máxima","MTD1PpCD",16.89,"CD","MTD","Pp",1]
["  - Energía en Distribución","MTD1EtCD",0,"CD","MTD","Et",1]
["  - Pérdidas Energía en Distribución","MTD1EtCPEP",8.1099999999999992E-3,"CPEP","MTD","Et",1]
["  - Pérdidas Potencia en Distribución","MTD1PpCPEP",0.37,"CPEP","MTD","Pp",1]
["  - Cargos por Conexión","MTD1CxCX",142,"CX","MTD","Cx",1]
["Alumbrado Público",""]
["  - Sistema","MTD1EtCSAP",1.34E-3,"CSAP","MTD","Et",1]
["  - Consumo de energía","MTD1EtCCAP",1.99E-3,"CCAP","MTD","Et",1]
["Transmisión",""]
["  - Demanda Máxima","MTD1PpCUCOST",1.59,"CUCOST","MTD","Pp",1]
["  - Energía","MTD1EtCUCOST",3.63E-3,"CUCOST","MTD","Et",1]
["  - Pérdidas de Energía en Transmisión","MTD1EtCPST",2.64E-3,"CPST","MTD","Et",1]
["  - Capacidad Transmision costo pérdidas",null,0,"CPEP","MTD","Et",1]
["Generación",""]
["  - Demanda Máxima","MTD1PpCPG",1.75,"CPG","MTD","Pp",1]
["  - Energía","MTD1EtCEGP",9.9790000000000004E-2,"CEGP","MTD","Et",1]
["  - Potencia Energizada","MTD1EtCPG",2.257E-2,"CPG","MTD","Et",1]
["MTD (10,001-30,000)","",{"$f":"+C168","v":"Ene-Jun/2026"}]
["Comercialización",""]
["  – Fijo","MTD2CCCOF",{"$f":"+C170","v":14.27},"CCOF","MTD","C",2]
["  – Energía","MTD2EtCCOV",{"$f":"+C171","v":8.1200000000000005E-3},"CCOV","MTD","Et",2]
["Distribución",""]
["  - Demanda Máxima","MTD2PpCD",{"$f":"+C173","v":16.89},"CD","MTD","Pp",2]
["  - Energía en Distribución","MTD2EtCD",{"$f":"+C174","v":0},"CD","MTD","Et",2]
["  - Pérdidas Energía en Distribución",{"$f":"+E197&G197&F197&D197","v":"MTD2EtCPEP"},{"$f":"+C175","v":8.1099999999999992E-3},"CPEP","MTD","Et",2]
["  - Pérdidas Potencia en Distribución","MTD2PpCPEP",{"$f":"+C176","v":0.37},"CPEP","MTD","Pp",2]
["  - Cargos por Conexión","MTD2CxCX",{"$f":"+C177","v":142},"CX","MTD","Cx",2]
["Alumbrado Público",""]
["  - Sistema","MTD2EtCSAP",{"$f":"+C179","v":1.34E-3},"CSAP","MTD","Et",2]
["  - Consumo de energía","MTD2EtCCAP",{"$f":"+C180","v":1.99E-3},"CCAP","MTD","Et",2]
["Transmisión",""]
["  - Demanda Máxima","MTD2PpCUCOST",{"$f":"+C182","v":1.59},"CUCOST","MTD","Pp",2]
["  - Energía","MTD2EtCUCOST",{"$f":"+C183","v":3.63E-3},"CUCOST","MTD","Et",2]
["  - Pérdidas de Energía en Transmisión","MTD2EtCPST",{"$f":"+C184","v":2.64E-3},"CPST","MTD","Et",2]
["Generación",""]
["  - Demanda Máxima","MTD2PpCPG",{"$f":"+C187","v":1.75},"CPG","MTD","Pp",2]
["  - Energía","MTD2EtCEGP",9.9790000000000004E-2,"CEGP","MTD","Et",2]
["  - Potencia Energizada","MTD2EtCPG",2.257E-2,"CPG","MTD","Et",2]
["MTD (30,001-50,000)","",{"$f":"+C190","v":"Ene-Jun/2026"}]
["Comercialización",""]
["  – Fijo","MTD3CCCOF",{"$f":"+C192","v":14.27},"CCOF","MTD","C",3]
["  – Energía","MTD3EtCCOV",{"$f":"+C193","v":8.1200000000000005E-3},"CCOV","MTD","Et",3]
["Distribución",""]
["  - Demanda Máxima","MTD3PpCD",{"$f":"+C195","v":16.89},"CD","MTD","Pp",3]
["  - Energía en Distribución","MTD3EtCD",{"$f":"+C196","v":0},"CD","MTD","Et",3]
["  - Pérdidas Energía en Distribución","MTD3EtCPEP",{"$f":"+C197","v":8.1099999999999992E-3},"CPEP","MTD","Et",3]
["  - Pérdidas Potencia en Distribución","MTD3PpCPEP",{"$f":"+C198","v":0.37},"CPEP","MTD","Pp",3]
["  - Cargos por Conexión","MTD3CxCX",{"$f":"+C199","v":142},"CX","MTD","Cx",3]
["Alumbrado Público",""]
["  - Sistema","MTD3EtCSAP",{"$f":"+C201","v":1.34E-3},"CSAP","MTD","Et",3]
["  - Consumo de energía","MTD3EtCCAP",{"$f":"+C202","v":1.99E-3},"CCAP","MTD","Et",3]
["Transmisión",""]
["  - Demanda Máxima","MTD3PpCUCOST",{"$f":"+C204","v":1.59},"CUCOST","MTD","Pp",3]
["  - Energía","MTD3EtCUCOST",{"$f":"+C205","v":3.63E-3},"CUCOST","MTD","Et",3]
["  - Pérdidas de Energía en Transmisión","MTD3EtCPST",{"$f":"+C206","v":2.64E-3},"CPST","MTD","Et",3]
["Generación",""]
["  - Demanda Máxima","MTD3PpCPG",{"$f":"+C208","v":1.75},"CPG","MTD","Pp",3]
["  - Energía","MTD3EtCEGP",9.9790000000000004E-2,"CEGP","MTD","Et",3]
["  - Potencia Energizada","MTD3EtCPG",2.257E-2,"CPG","MTD","Et",3]
["MTD (50,001-más)","",{"$f":"+C211","v":"Ene-Jun/2026"}]
["Comercialización",""]
["  – Fijo","MTD4CCCOF",{"$f":"+C213","v":14.27},"CCOF","MTD","C",4]
["  – Energía","MTD4EtCCOV",{"$f":"+C214","v":8.1200000000000005E-3},"CCOV","MTD","Et",4]
["Distribución",""]
["  - Demanda Máxima","MTD4PpCD",{"$f":"+C216","v":16.89},"CD","MTD","Pp",4]
["  - Energía en Distribución","MTD4EtCD",{"$f":"+C217","v":0},"CD","MTD","Et",4]
["  - Pérdidas Energía en Distribución","MTD4EtCPEP",{"$f":"+C218","v":8.1099999999999992E-3},"CPEP","MTD","Et",4]
["  - Pérdidas Potencia en Distribución","MTD4PpCPEP",{"$f":"+C219","v":0.37},"CPEP","MTD","Pp",4]
["  - Cargos por Conexión","MTD4CxCX",{"$f":"+C220","v":142},"CX","MTD","Cx",4]
["Alumbrado Público",""]
["  - Sistema","MTD4EtCSAP",{"$f":"+C222","v":1.34E-3},"CSAP","MTD","Et",4]
["  - Consumo de energía","MTD4EtCCAP",{"$f":"+C223","v":1.99E-3},"CCAP","MTD","Et",4]
["Transmisión",""]
["  - Demanda Máxima","MTD4PpCUCOST",{"$f":"+C225","v":1.59},"CUCOST","MTD","Pp",4]
["  - Energía","MTD4EtCUCOST",{"$f":"+C226","v":3.63E-3},"CUCOST","MTD","Et",4]
["  - Pérdidas de Energía en Transmisión","MTD4EtCPST",{"$f":"+C227","v":2.64E-3},"CPST","MTD","Et",4]
["Generación",""]
["  - Demanda Máxima","MTD4PpCPG",{"$f":"+C229","v":1.75},"CPG","MTD","Pp",4]
["  - Energía","MTD4EtCEGP",9.9790000000000004E-2,"CEGP","MTD","Et",4]
["  - Potencia Energizada","MTD4EtCPG",2.257E-2,"CPG","MTD","Et",4]
["MTH","",{"$f":"+C232","v":"Ene-Jun/2026"}]
["Comercialización",""]
["  – Fijo","MTH1CCCOF",14.34,"CCOF","MTH","C",1]
["  – Energía","MTH1EtCCOV",8.1099999999999992E-3,"CCOV","MTH","Et",1]
["Distribución",""]
["  - Demanda Máxima en Punta","MTH1PpCD",15.16,"CD","MTH","Pp",1]
["  - Demanda Máxima Fuera de Punta","MTH1PfpCD",2.5099999999999998,"CD","MTH","Pfp",1]
["  - Pérdidas Energía en Distribución en Punta","MTH1EpCPEP",1.064E-2,"CPEP","MTH","Ep",1]
["  - Pérdidas Energía en Distribución Fuera de Punta",{"$f":"+E261&G261&F261&D261","v":"MTH1EfpCPEFP"},7.2700000000000004E-3,"CPEFP","MTH","Efp",1]
["  - Pérdidas Potencia en Distribución Punta","MTH1PpCPEP",0.42,"CPEP","MTH","Pp",1]
["  - Pérdidas Potencia en Distribución Fuera de Punta","MTH1PfpCPEP",0.03,"CPEP","MTH","Pfp",1]
["  - Cargos por Conexión","MTH1CxCX",142,"CX","MTH","Cx",1]
["Alumbrado Público",""]
["  - Sistema","MTH1EtCSAP",1.33E-3,"CSAP","MTH","Et",1]
["  - Consumo de energía","MTH1EtCCAP",1.99E-3,"CCAP","MTH","Et",1]
["Transmisión",""]
["  - Demanda Máxima en Punta","MTH1PpCUCOST",2.5,"CUCOST","MTH","Pp",1]
["  - Demanda Máxima en Fuera de Punta","MTH1PfpCUCOST",0.27]
["  - Energía","MTH1EtCUCOST",5.0299999999999997E-3,"CUCOST","MTH","Et",1]
["  - Pérdidas de Energía en Transmisión","MTH1EtCPST",2.64E-3,"CPST","MTH","Et",1]
["  - Capacidad Transmision costo pérdidas","MTH1PpCPST",0,"CPST","MTH","Pp",1]
["Generación",""]
["  - Demanda Máxima","MTH1PpCPG",0.09,"CPG","MTH","Pp",1]
["  - Energía en Punta","MTH1EpCEGP",0.24851000000000001,"CEGP","MTH","Ep",1]
["  - Energía Fuera de Punta Medio","MTH1EfpmCEGFP",0.13016,"CEGFP","MTH","Efpm",1]
["  - Energía Fuera de Punta Bajo","MTH1EfpbCEGFP",5.917E-2,"CEGFP","MTH","Efpb",1]
["  - Potencia Energizada","MTH1EtCPG",9.1E-4,"CPG","MTH","Et",1]
["ATD","",{"$f":"+C253","v":"Ene-Jun/2026"}]
["Comercialización",""]
["  - Fijo","ATD1CCCOF",14.34,"CCOF","ATD","C",1]
["  - Energía","ATD1EtCCOV",8.1099999999999992E-3,"CCOV","ATD","Et",1]
["Distribución",""]
["  - Demanda Máxima ","ATD1PpCD",6.51,"CD","ATD","Pp",1]
["  - Pérdidas Energía","ATD1EtCPEP",8.1099999999999992E-3,"CPEP","ATD","Et",1]
["  - Pérdidas Potencia","ATD1PpCPEP",0.08,"CPEP","ATD","Pp",1]
["  - Cargos por Conexión","ATD1CxCX",201.75,"CX","ATD","Cx",1]
["Alumbrado Público",""]
["  - Sistema","ATD1EtCSAP",1.33E-3,"CSAP","ATD","Et",1]
["  - Consumo de energía","ATD1EtCCAP",1.99E-3,"CCAP","ATD","Et",1]
["Transmisión",""]
["  - Demanda Máxima ","ATD1PpCUCOST",2.5499999999999998,"CUCOST","ATD","Pp",1]
["  - Energía","ATD1EtCUCOST",2.657E-2,"CUCOST","ATD","Et",1]
["  - Pérdidas de Energía en Transmisión","ATD1EtCPST",2.64E-3,"CPST","ATD","Et",1]
["  - Capacidad Transmision costo pérdidas","ATD1PpCPST",0,"CPST","ATD","Pp",1]
["Generación",""]
["  - Demanda Máxima","ATD1PpCPG",0.31,"CPG","ATD","Pp",1]
["  - Energía","ATD1EtCEGP",9.5589999999999994E-2,"CEGP","ATD","Et",1]
["  - Potencia Energizada","ATD1EtCPG",1.8630000000000001E-2,"CPG","ATD","Et",1]
["ATH","",{"$f":"+C280","v":"Ene-Jun/2026"}]
["Comercialización",""]
["  - Fijo","ATH1CCCOF",14.34,"CCOF","ATH","C",1]
["  - Energía","ATH1EtCCOV",8.1099999999999992E-3,"CCOV","ATH","Et",1]
["Distribución",""]
["  - Demanda Máxima en Punta","ATH1PpCD",6.89,"CD","ATH","Pp",1]
["  - Demanda Máxima Fuera de Punta  ","ATH1PfpCD",5.66,"CD","ATH","Pfp",1]
["  - Pérdidas Energía en Distribución en Punta  ","ATH1EpCPEP",1.1089999999999999E-2,"CPEP","ATH","Ep",1]
["  - Pérdidas Energía en Distribución Fuera de Punta  ","ATH1EfpCPEFP",7.2100000000000003E-3,"CPEFP","ATH","Efp",1]
["  - Pérdidas Potencia en Distribución Punta","ATH1PpCPEP",2.92,"CPEP","ATH","Pp",1]
["  - Pérdidas Potencia en Distribución Fuera de Punta",{"$f":"+E311&G311&F311&D311","v":"ATH1PfpCPEP"},0.08,"CPEP","ATH","Pfp",1]
["  - Cargos por Conexión","ATH1CxCX",201.75,"CX","ATH","Cx",1]
["Alumbrado Público",""]
["  - Sistema","ATH1EtCSAP",1.33E-3,"CSAP","ATH","Et",1]
["  - Consumo de energía","ATH1EtCCAP",1.99E-3,"CCAP","ATH","Et",1]
["Transmisión",""]
["  - Demanda Máxima en Punta","ATH1PpCUCOST",5.36,"CUCOST","ATH","Pp",1]
["  - Demanda Máxima en Fuera de Punta","ATH1PfpCUCOST",0.15]
["  - Energía","ATH1EtCUCOST",1.5200000000000001E-3,"CUCOST","ATH","Et",1]
["  - Pérdidas de Energía en Transmisión","ATH1EtCPST",2.64E-3,"CPST","ATH","Et",1]
["  - Capacidad Transmision costo pérdidas","ATH1PpCPST",0,"CPST","ATH","Pp",1]
["Generación",""]
["  - Demanda Máxima","ATH1PpCPG",1.04,"CPG","ATH","Pp",1]
["  - Energía en Punta","ATH1EpCEGP",0.19539999999999999,"CEGP","ATH","Ep",1]
["  - Energía Fuera de Punta Medio","ATH1EfpmCEGFP",9.9970000000000003E-2,"CEGFP","ATH","Efpm",1]
["  - Energía Fuera de Punta Bajo","ATH1EfpbCEGFP",4.5440000000000001E-2,"CEGFP","ATH","Efpb",1]
["  - Potencia Energizada","ATH1EtCPG",1.24E-3,"CPG","ATH","Et",1]
["PREPAGO",{"$f":"+E328&G328&F328&D328","v":""},{"$f":"+C301","v":"Ene-Jun/2026"}]
["Comercialización"]
["  - Fijo (Primeros 10 kWh)",{"$f":"+E330&G330&F330&D330","v":"BTS Prepago1CCCOF"},1.1209999999999999E-2,"CCOF","BTS Prepago","C",1,null,null,"CCOF","BTS","C",3]
["  - Energía (Siguientes kWh)",{"$f":"+E331&G331&F331&D331","v":"BTS Prepago1EtCCOV"},8.8400000000000006E-3,"CCOV","BTS Prepago","Et",1,null,null,"CCOV","BTS","Et",3]
["Distribución"]
["  - Energía",{"$f":"+E333&G333&F333&D333","v":"BTS Prepago1EtCD"},4.9759999999999999E-2,"CD","BTS Prepago","Et",1,null,null,"CD","BTS","Et",3]
["  - Pérdidas Energía ",{"$f":"+E334&G334&F334&D334","v":"BTS Prepago1EtCPEP"},1.1270000000000001E-2,"CPEP","BTS Prepago","Et",1,{"$f":"+H11","v":1},null,"CPEP","BTS","Et",3]
["  - Pérdidas Potencia",{"$f":"+E335&G335&F335&D335","v":"BTS Prepago1EtCPEP"},{"$f":"+C334*H335/H334","v":0},"CPEP","BTS Prepago","Et",1,{"$f":"1-H334","v":0},null,"CPP","BTS","Et",3]
["  - Cargos por Conexión",{"$f":"+E336&G336&F336&D336","v":"BTS Prepago1CxCX"},16.66,"CX","BTS Prepago","Cx",1,null,null,"CX","BTS","Cx",3]
["Alumbrado Público"]
["  - Sistema",{"$f":"+E338&G338&F338&D338","v":"BTS Prepago1EtCSAP"},1.4499999999999999E-3,"CSAP","BTS Prepago","Et",1,null,null,"CSAP","BTS","Et",3]
["  - Consumo de energía",{"$f":"+E339&G339&F339&D339","v":"BTS Prepago1EtCCAP"},2.16E-3,"CCAP","BTS Prepago","Et",1,null,null,"CCAP","BTS","Et",3]
["Transmisión"]
["  - Energía",{"$f":"+E341&G341&F341&D341","v":"BTS Prepago1EtCUCOST"},1.1310000000000001E-2,"CUCOST","BTS Prepago","Et",1,null,null,"CUCOST","BTS","Et",3]
["  - Pérdidas de Energía en Transmisión",{"$f":"+E342&G342&F342&D342","v":"BTS Prepago1EtCPST"},2.8600000000000001E-3,"CPST","BTS Prepago","Et",1,null,null,"CPST","BTS","Et",3]
["  - Capacidad Transmision costo pérdidas",{"$f":"+E343&G343&F343&D343","v":""},0]
["Generación",null,null,null,null,null,null,null,null,"CEGP","BTS","Et",3]
["  - Energía",{"$f":"+E345&G345&F345&D345","v":"BTS Prepago1EtCEGP"},4.3686890244913804E-2,"CEGP","BTS Prepago","Et",1,{"$f":"+H22","v":0.72114378086685049},null,"CPG","BTS","Et",3]
["  - Potencia Energizada",{"$f":"+E346&G346&F346&D346","v":"BTS Prepago1EtCPG"},{"$f":"+C345*H346/H345","v":1.6893109755086198E-2},"CPG","BTS Prepago","Et",1,{"$f":"1-H345","v":0.27885621913314951}]
["BTSH",{"$f":"+E347&G347&F347&D347","v":""},{"$f":"+C328","v":"Ene-Jun/2026"}]
["Comercialización",""]
["  - Fijo","BTSH1CCCOF",3.06,"CCOF","BTSH","C",1]
["  - Energía","BTSH1EtCCOV",8.2799999999999992E-3,"CCOV","BTSH","Et",1]
["Distribución",""]
["  - Energía en Punta","BTSH1EpCD",5.2089999999999997E-2,"CD","BTSH","Ep",1]
["  - Energía Fuera de Punta Medio","BTSH1EfpmCD",4.65E-2,"CD","BTSH","Efpm",1]
["  - Energía Fuera de Punta Bajo","BTSH1EfpbCD",4.1509999999999998E-2,"CD","BTSH","Efpb",1]
["  - Pérdidas Energía en Distribución en Punta","BTSH1EpCPEP",9.2599999999999991E-3,"CPEP","BTSH","Ep",1]
["  - Pérdidas Energía en Distribución Fuera de Punta","BTSH1EfpCPEFP",9.2599999999999991E-3,"CPEFP","BTSH","Efp",1]
["  - Cargos por Conexión","BTSH1CxCX",16.66,"CX","BTSH","Cx",1]
["Alumbrado Público",""]
["  - Sistema","BTSH1EtCSAP",1.4E-3,"CSAP","BTSH","Et",1]
["  - Consumo de energía","BTSH1EtCCAP",2.0400000000000001E-3,"CCAP","BTSH","Et",1]
["Transmisión",""]
["  - Energía","BTSH1EtCUCOST",1.068E-2,"CUCOST","BTSH","Et",1]
["  - Pérdidas de Energía en Transmisión","BTSH1EtCPST",2.6900000000000001E-3,"CPST","BTSH","Et",1]
["  - Capacidad Transmision costo pérdidas","BTSH1PpCPST",0,"CPST","BTSH","Pp",1]
["Generación",""]
["  - Energía en Punta","BTSH1EpCEGP",0.26526,"CEGP","BTSH","Ep",1]
["  - Energía Fuera de Punta Medio","BTSH1EfpmCEGFP",7.0739999999999997E-2,"CEGFP","BTSH","Efpm",1]
["  - Energía Fuera de Punta Bajo","BTSH1EfpbCEGFP",2.2099999999999967E-3,"CEGFP","BTSH","Efpb",1]
["  - Potencia Energizada",{"$f":"+E369&G369&F369&D369","v":"BTSH1EtCPG"},3.3450000000000001E-2,"CPG","BTSH","Et",1]

{"sheet":"AsigTV","index":15,"n_rows":23,"n_cols":13,"rows_kept":23,"cut":false,"hidden":false,"merged":[]}
["Asignación siguiendo Estructura de Ingreso a Tarifa Vigente"]
[]
[]
["Resultado de la asignación",{"$f":"+Asignación!B6","v":"CD"},{"$f":"+Asignación!C6","v":"CCOMF"},{"$f":"+Asignación!D6","v":"CCOMV"},{"$f":"+Asignación!E6","v":"CSERAP"},{"$f":"+Asignación!F6","v":"CX"},{"$f":"+Asignación!G6","v":"CCONAP"},{"$f":"+Asignación!H6","v":"CENEGEN"},{"$f":"+Asignación!I6","v":"CPOTGEN"},{"$f":"+Asignación!J6","v":"CPT"},{"$f":"+Asignación!K6","v":"CPET"},{"$f":"+Asignación!L6","v":"CPERDP"},{"$f":"+Asignación!M6","v":"CPERDE"}]
["TOTAL",{"$f":"+SUM(B6,B10,B11,B15,B16,B20,B21,B23,B22)","v":0.99999999999999989},1.0000000000000002,0.99999999999999989,1.0000000000000002,1,1,1.0000000000000002,1,1,1,0,1.0000000000000002]
[{"$f":"+ITV_CPERDE!A8","v":"ATH"},{"$f":"+ITV_CD!AA8","v":9.9812892328740237E-8},{"$f":"+ITV_CCOMF!AA8","v":2.9865833952712148E-11},{"$f":"+ITV_CCOMV!AA8","v":2.7915555009595133E-7},{"$f":"+ITV_CSERAP!AA8","v":2.8022239224274074E-7},{"$f":"+ITV_CX!AA8","v":5.9504852262010323E-11},{"$f":"+ITV_CCONAP!Z8","v":2.7937082887858485E-7},{"$f":"+ITV_CENEGEN!Z9","v":3.0135714691595985E-7},{"$f":"+ITV_CPOTGEN!Z9","v":1.4536964849220114E-8},{"$f":"+ITV_CPT!Z8","v":9.9919616487445194E-8},{"$f":"+ITV_CPET!Z8","v":2.7975921719021409E-7},{"$f":"+ITV_CPERDP!Z8","v":0},{"$f":"+ITV_CPERDE!Z8","v":2.8332509486070615E-7}]
[{"$f":"+ITV_CPERDE!A9","v":"ATH Punta"},{"$f":"+ITV_CD!AA9","v":9.1927660492583919E-9},{"$f":"+ITV_CCOMF!AA9","v":0},{"$f":"+ITV_CCOMV!AA9","v":6.4420511560604155E-8},{"$f":"+ITV_CSERAP!AA9","v":6.4666705902170935E-8},{"$f":"+ITV_CX!AA9","v":0},{"$f":"+ITV_CCONAP!Z9","v":6.4470191279673417E-8},{"$f":"+ITV_CENEGEN!Z10","v":1.345178446770498E-7},{"$f":"+ITV_CPOTGEN!Z10","v":5.1936294316912962E-9},{"$f":"+ITV_CPT!Z9","v":5.0224562308911057E-8},{"$f":"+ITV_CPET!Z9","v":6.4559819351587861E-8},{"$f":"+ITV_CPERDP!Z9","v":0},{"$f":"+ITV_CPERDE!Z9","v":1.0176016788227268E-7}]
[{"$f":"+ITV_CPERDE!A10","v":"ATH Fuera de Punta Medio"},{"$f":"+ITV_CD!AA10","v":4.5310063139740925E-8},{"$f":"+ITV_CCOMF!AA10","v":0},{"$f":"+ITV_CCOMV!AA10","v":1.0736751926767358E-7},{"$f":"+ITV_CSERAP!AA10","v":1.077778431702849E-7},{"$f":"+ITV_CX!AA10","v":0},{"$f":"+ITV_CCONAP!Z10","v":1.0745031879945572E-7},{"$f":"+ITV_CENEGEN!Z11","v":1.1470273739649157E-7},{"$f":"+ITV_CPOTGEN!Z11","v":4.6716677087644091E-9},{"$f":"+ITV_CPT!Z10","v":2.4847527089267072E-8},{"$f":"+ITV_CPET!Z10","v":1.075996989193131E-7},{"$f":"+ITV_CPERDP!Z10","v":0},{"$f":"+ITV_CPERDE!Z10","v":9.0782463489216714E-8}]
[{"$f":"+ITV_CPERDE!A11","v":"ATH Fuera de Punta Bajo"},{"$f":"+ITV_CD!AA11","v":4.5310063139740925E-8},{"$f":"+ITV_CCOMF!AA11","v":0},{"$f":"+ITV_CCOMV!AA11","v":1.0736751926767358E-7},{"$f":"+ITV_CSERAP!AA11","v":1.077778431702849E-7},{"$f":"+ITV_CX!AA11","v":0},{"$f":"+ITV_CCONAP!Z11","v":1.0745031879945572E-7},{"$f":"+ITV_CENEGEN!Z12","v":5.2136564842418496E-8},{"$f":"+ITV_CPOTGEN!Z12","v":4.6716677087644091E-9},{"$f":"+ITV_CPT!Z11","v":2.4847527089267072E-8},{"$f":"+ITV_CPET!Z11","v":1.075996989193131E-7},{"$f":"+ITV_CPERDP!Z11","v":0},{"$f":"+ITV_CPERDE!Z11","v":9.0782463489216714E-8}]
[{"$f":"+ITV_CPERDE!A12","v":"ATD"},{"$f":"+ITV_CD!AA12","v":7.6434714285909239E-6},{"$f":"+ITV_CCOMF!AA12","v":1.6383543196916374E-5},{"$f":"+ITV_CCOMV!AA12","v":4.9389058863129836E-6},{"$f":"+ITV_CSERAP!AA12","v":4.9577807858331046E-6},{"$f":"+ITV_CX!AA12","v":3.2642661812302826E-5},{"$f":"+ITV_CCONAP!Z12","v":4.9427146647749614E-6},{"$f":"+ITV_CENEGEN!Z13","v":5.0451534932040496E-6},{"$f":"+ITV_CPOTGEN!Z13","v":3.8557301584900633E-6},{"$f":"+ITV_CPT!Z12","v":3.1119034166176193E-5},{"$f":"+ITV_CPET!Z12","v":4.949586150288402E-6},{"$f":"+ITV_CPERDP!Z12","v":0},{"$f":"+ITV_CPERDE!Z12","v":5.0279749506456415E-6}]
[{"$f":"+ITV_CPERDE!A13","v":"MTH"},{"$f":"+ITV_CD!AA13","v":2.0425348054702399E-3},{"$f":"+ITV_CCOMF!AA13","v":9.2782897718925706E-5},{"$f":"+ITV_CCOMV!AA13","v":2.8421107858169281E-3},{"$f":"+ITV_CSERAP!AA13","v":2.8529724132182535E-3},{"$f":"+ITV_CX!AA13","v":1.3268565195339007E-4},{"$f":"+ITV_CCONAP!Z13","v":2.8443025607963967E-3},{"$f":"+ITV_CENEGEN!Z14","v":3.8729455843736524E-3},{"$f":"+ITV_CPOTGEN!Z14","v":1.0897479092880923E-4},{"$f":"+ITV_CPT!Z13","v":3.4142084213408461E-3},{"$f":"+ITV_CPET!Z13","v":2.8482567813346857E-3},{"$f":"+ITV_CPERDP!Z13","v":0},{"$f":"+ITV_CPERDE!Z13","v":2.8924859478915068E-3}]
[{"$f":"+ITV_CPERDE!A14","v":"MTH Punta"},{"$f":"+ITV_CD!AA14","v":1.781567076105991E-3},{"$f":"+ITV_CCOMF!AA14","v":0},{"$f":"+ITV_CCOMV!AA14","v":7.1483447607085659E-4},{"$f":"+ITV_CSERAP!AA14","v":7.1756634203873153E-4},{"$f":"+ITV_CX!AA14","v":0},{"$f":"+ITV_CCONAP!Z14","v":7.1538574111194245E-4},{"$f":"+ITV_CENEGEN!Z15","v":1.8983685530123715E-3},{"$f":"+ITV_CPOTGEN!Z15","v":4.1047759358719956E-5},{"$f":"+ITV_CPT!Z14","v":2.0155545293502213E-3},{"$f":"+ITV_CPET!Z14","v":7.1638028825657244E-4},{"$f":"+ITV_CPERDP!Z14","v":0},{"$f":"+ITV_CPERDE!Z14","v":1.1262232745035163E-3}]
[{"$f":"+ITV_CPERDE!A15","v":"MTH Fuera de Punta Medio"},{"$f":"+ITV_CD!AA15","v":1.3048386468212433E-4},{"$f":"+ITV_CCOMF!AA15","v":0},{"$f":"+ITV_CCOMV!AA15","v":8.2974971720800909E-4},{"$f":"+ITV_CSERAP!AA15","v":8.3292075202820079E-4},{"$f":"+ITV_CX!AA15","v":0},{"$f":"+ITV_CCONAP!Z15","v":8.3038960242236227E-4},{"$f":"+ITV_CENEGEN!Z16","v":1.1541329086925381E-3},{"$f":"+ITV_CPOTGEN!Z16","v":2.649511724350888E-5},{"$f":"+ITV_CPT!Z15","v":5.9159860473790541E-4},{"$f":"+ITV_CPET!Z15","v":8.315440308105152E-4},{"$f":"+ITV_CPERDP!Z15","v":0},{"$f":"+ITV_CPERDE!Z15","v":6.9400395636837989E-4}]
[{"$f":"+ITV_CPERDE!A16","v":"MTH Fuera de Punta Bajo"},{"$f":"+ITV_CD!AA16","v":1.3048386468212433E-4},{"$f":"+ITV_CCOMF!AA16","v":0},{"$f":"+ITV_CCOMV!AA16","v":1.2975265925380627E-3},{"$f":"+ITV_CSERAP!AA16","v":1.302485319151321E-3},{"$f":"+ITV_CX!AA16","v":0},{"$f":"+ITV_CCONAP!Z16","v":1.2985272172620923E-3},{"$f":"+ITV_CENEGEN!Z17","v":8.2044412266874293E-4},{"$f":"+ITV_CPOTGEN!Z17","v":4.1431914326580394E-5},{"$f":"+ITV_CPT!Z16","v":8.0705528725271976E-4},{"$f":"+ITV_CPET!Z16","v":1.3003324622675981E-3},{"$f":"+ITV_CPERDP!Z16","v":0},{"$f":"+ITV_CPERDE!Z16","v":1.0722587170196105E-3}]
[{"$f":"+ITV_CPERDE!A17","v":"MTD"},{"$f":"+ITV_CD!AA17","v":0.1873344143553482},{"$f":"+ITV_CCOMF!AA17","v":5.3309318429242674E-3},{"$f":"+ITV_CCOMV!AA17","v":0.2161589528689899},{"$f":"+ITV_CSERAP!AA17","v":0.21834727674435839},{"$f":"+ITV_CX!AA17","v":7.5761281021889601E-3},{"$f":"+ITV_CCONAP!Z17","v":0.21605965679248892},{"$f":"+ITV_CENEGEN!Z18","v":0.23022744114181995},{"$f":"+ITV_CPOTGEN!Z18","v":0.20442187614011659},{"$f":"+ITV_CPT!Z17","v":0.18449981534051127},{"$f":"+ITV_CPET!Z17","v":0.2163600283296665},{"$f":"+ITV_CPERDP!Z17","v":0},{"$f":"+ITV_CPERDE!Z17","v":0.21977544135025051}]
[{"$f":"+ITV_CPERDE!A54","v":"BTH"},{"$f":"+ITV_CD!AA54","v":5.4576593690465651E-3},{"$f":"+ITV_CCOMF!AA54","v":2.4687295475809629E-4},{"$f":"+ITV_CCOMV!AA54","v":5.1173268385705942E-3},{"$f":"+ITV_CSERAP!AA54","v":5.1368836052134463E-3},{"$f":"+ITV_CX!AA54","v":4.6336378427752427E-4},{"$f":"+ITV_CCONAP!Z54","v":5.122856410983488E-3},{"$f":"+ITV_CENEGEN!Z55","v":6.5675871661272306E-3},{"$f":"+ITV_CPOTGEN!Z55","v":2.8828859529666124E-4},{"$f":"+ITV_CPT!Z54","v":6.9579418405636131E-3},{"$f":"+ITV_CPET!Z54","v":5.1299783340567296E-3},{"$f":"+ITV_CPERDP!Z54","v":0},{"$f":"+ITV_CPERDE!Z54","v":5.1405311015996361E-3}]
[{"$f":"+ITV_CPERDE!A55","v":"BTH Punta"},{"$f":"+ITV_CD!AA55","v":4.7079345521092572E-3},{"$f":"+ITV_CCOMF!AA55","v":0},{"$f":"+ITV_CCOMV!AA55","v":1.2715481234859003E-3},{"$f":"+ITV_CSERAP!AA55","v":1.2764075687999536E-3},{"$f":"+ITV_CX!AA55","v":0},{"$f":"+ITV_CCONAP!Z55","v":1.2728887539961028E-3},{"$f":"+ITV_CENEGEN!Z56","v":3.2619701106067472E-3},{"$f":"+ITV_CPOTGEN!Z56","v":1.0470302616970444E-4},{"$f":"+ITV_CPT!Z55","v":4.0640188532504755E-3},{"$f":"+ITV_CPET!Z55","v":1.2746583557689177E-3},{"$f":"+ITV_CPERDP!Z55","v":0},{"$f":"+ITV_CPERDE!Z55","v":1.9596200242623504E-3}]
[{"$f":"+ITV_CPERDE!A56","v":"BTH Fuera de Punta Medio"},{"$f":"+ITV_CD!AA56","v":3.5470395956470585E-4},{"$f":"+ITV_CCOMF!AA56","v":0},{"$f":"+ITV_CCOMV!AA56","v":1.5198249207028624E-3},{"$f":"+ITV_CSERAP!AA56","v":1.5256331995659883E-3},{"$f":"+ITV_CX!AA56","v":0},{"$f":"+ITV_CCONAP!Z56","v":1.5215089956482396E-3},{"$f":"+ITV_CENEGEN!Z57","v":1.9493048531482454E-3},{"$f":"+ITV_CPOTGEN!Z57","v":7.2553101684090762E-5},{"$f":"+ITV_CPT!Z56","v":1.1716977512439585E-3},{"$f":"+ITV_CPET!Z56","v":1.5236242354974415E-3},{"$f":"+ITV_CPERDP!Z56","v":0},{"$f":"+ITV_CPERDE!Z56","v":1.2598738950067704E-3}]
[{"$f":"+ITV_CPERDE!A57","v":"BTH Fuera de Punta Bajo"},{"$f":"+ITV_CD!AA57","v":3.9502085737260287E-4},{"$f":"+ITV_CCOMF!AA57","v":0},{"$f":"+ITV_CCOMV!AA57","v":2.3259537943818315E-3},{"$f":"+ITV_CSERAP!AA57","v":2.3348428368475047E-3},{"$f":"+ITV_CX!AA57","v":0},{"$f":"+ITV_CCONAP!Z57","v":2.3284586613391465E-3},{"$f":"+ITV_CENEGEN!Z58","v":1.3563122023722383E-3},{"$f":"+ITV_CPOTGEN!Z58","v":1.1103246744286602E-4},{"$f":"+ITV_CPT!Z57","v":1.7222252360691783E-3},{"$f":"+ITV_CPET!Z57","v":2.3316957427903704E-3},{"$f":"+ITV_CPERDP!Z57","v":0},{"$f":"+ITV_CPERDE!Z57","v":1.9210371823305151E-3}]
[{"$f":"+ITV_CPERDE!A58","v":"BTD"},{"$f":"+ITV_CD!AA58","v":0.3773481067724837},{"$f":"+ITV_CCOMF!AA58","v":2.8769344840920176E-2},{"$f":"+ITV_CCOMV!AA58","v":0.31966216714976986},{"$f":"+ITV_CSERAP!AA58","v":0.3228983243532601},{"$f":"+ITV_CX!AA58","v":5.1748002576787452E-2},{"$f":"+ITV_CCONAP!Z58","v":0.31952315830530009},{"$f":"+ITV_CENEGEN!Z59","v":0.33353984264758141},{"$f":"+ITV_CPOTGEN!Z59","v":0.254490612907806},{"$f":"+ITV_CPT!Z58","v":0.27562454412402854},{"$f":"+ITV_CPET!Z58","v":0.31996736738925768},{"$f":"+ITV_CPERDP!Z58","v":0},{"$f":"+ITV_CPERDE!Z58","v":0.32403938186724801}]
[{"$f":"+ITV_CPERDE!A95","v":"BTS"},{"$f":"+ITV_CD!AA95","v":0.42557559032619213},{"$f":"+ITV_CCOMF!AA95","v":0.9610017780755965},{"$f":"+ITV_CCOMV!AA95","v":0.45384379288319937},{"$f":"+ITV_CSERAP!AA95","v":0.44837105211813177},{"$f":"+ITV_CX!AA95","v":0.91815460865277287},{"$f":"+ITV_CCONAP!Z95","v":0.45405113386833434},{"$f":"+ITV_CENEGEN!Z96","v":0.4246783336943008},{"$f":"+ITV_CPOTGEN!Z96","v":0.53921845227001231},{"$f":"+ITV_CPT!Z95","v":0.52668481975015546},{"$f":"+ITV_CPET!Z95","v":0.45329787695407792},{"$f":"+ITV_CPERDP!Z95","v":0},{"$f":"+ITV_CPERDE!Z95","v":0.44538735244301147}]
[{"$f":"+ITV_CPERDE!A127","v":"BTSH"},{"$f":"+ITV_CD!AA127","v":2.4444580247147982E-4},{"$f":"+ITV_CCOMF!AA127","v":1.0813311620403926E-4},{"$f":"+ITV_CCOMV!AA127","v":2.6814388082559355E-4},{"$f":"+ITV_CSERAP!AA127","v":2.7751813753995673E-4},{"$f":"+ITV_CX!AA127","v":8.9435022362646714E-5},{"$f":"+ITV_CCONAP!Z127","v":2.7023334717665866E-4},{"$f":"+ITV_CENEGEN!Z128","v":1.958913213926696E-4},{"$f":"+ITV_CPOTGEN!Z128","v":3.0917226125902199E-4},{"$f":"+ITV_CPT!Z127","v":3.1464575738513617E-4},{"$f":"+ITV_CPET!Z127","v":2.6897601213986695E-4},{"$f":"+ITV_CPERDP!Z127","v":0},{"$f":"+ITV_CPERDE!Z127","v":2.7506608054742227E-4}]
[{"$f":"+ITV_CPERDE!A140","v":"BTS Prepago"},{"$f":"+ITV_CD!AA140","v":1.9895052846666665E-3},{"$f":"+ITV_CCOMF!AA140","v":4.4337726988153432E-3},{"$f":"+ITV_CCOMV!AA140","v":2.1022875313913181E-3},{"$f":"+ITV_CSERAP!AA140","v":2.1107346251000897E-3},{"$f":"+ITV_CX!AA140","v":2.1803133488340117E-2},{"$f":"+ITV_CCONAP!Z140","v":2.1234366294264925E-3},{"$f":"+ITV_CENEGEN!Z141","v":9.1261193376420021E-4},{"$f":"+ITV_CPOTGEN!Z141","v":1.1587527674574161E-3},{"$f":"+ITV_CPT!Z140","v":2.4728058122324417E-3},{"$f":"+ITV_CPET!Z140","v":2.1222868540992446E-3},{"$f":"+ITV_CPERDP!Z140","v":0},{"$f":"+ITV_CPERDE!Z140","v":2.4844299094060342E-3}]

{"sheet":"DdaAñoBaseVig","index":16,"n_rows":149,"n_cols":20,"rows_kept":149,"cut":false,"hidden":false,"merged":[[4,10,4,13],[4,5,4,8],[4,14,4,17],[4,1,4,4]]}
["Asignaciones a partir del Demanda Base con Estructura Vigente"]
[]
[]
[null,{"$f":"+B7-DdaAñoBase!B7","v":0.15999999991618097},{"$f":"+C7-DdaAñoBase!C7","v":0},{"$f":"+D7-DdaAñoBase!D7","v":0},{"$f":"+E7-DdaAñoBase!E7","v":0},null,null,null,null,null,{"$f":"+K7-DdaAñoBase!K7","v":0},{"$f":"+L7-DdaAñoBase!L7","v":0},{"$f":"+M7-DdaAñoBase!M7","v":0},{"$f":"+N7-DdaAñoBase!N7","v":0},null,null,null,null,null,{"$f":"+T7-DdaAñoBase!T7","v":0}]
[null,"Energía Categorizada por tipo de cliente (MWh/año)",null,null,null,"Energía Categorizada por tipo de cliente (%)",null,null,null,null,"Cantidad de Clientes categorizados (Clientes/año)",null,null,null,"Cantidad de Clientes categorizados (%)",null,null,null,null,"Potencia"]
["Estructura Tarifaria Vigente","Residencial","General","AP","Cons. Propio","Residencial","General","AP","Cons. Propio",null,"Residencial","General","AP","Cons. Propio","Residencial","General","AP","Cons. Propio",null,"Base"]
["TOTAL",{"$f":"+SUM(B8,B12,B13,B17,B54,B95,B123,B58,B140,B127)","v":1620841.7179999999},{"$f":"+SUM(C8,C12,C13,C17,C54,C95,C123,C58,C140,C127)","v":3046488.9780000006},{"$f":"+SUM(D8,D12,D13,D17,D54,D95,D123,D58,D140,D127)","v":117993.542},3789.0680000000002,{"$f":"+SUM(F8,F12,F13,F17,F54,F95,F123,F58,F140,F127)","v":1},{"$f":"+SUM(G8,G12,G13,G17,G54,G95,G123,G58,G140,G127)","v":0.99999999999999989},1,1,null,{"$f":"+SUM(K8,K12,K13,K17,K54,K95,K123,K58,K140,K127)","v":524105.5},{"$f":"+SUM(L8,L12,L13,L17,L54,L95,L123,L58,L140,L127)","v":69318.307417787189},{"$f":"+SUM(M8,M12,M13,M17,M54,M95,M123,M58,M140,M127)","v":1},{"$f":"+SUM(N8,N12,N13,N17,N54,N95,N123,N58,N140,N127)","v":134.49999999999994},{"$f":"+SUM(O8,O12,O13,O17,O54,O95,O123,O58,O140,O127)","v":1},{"$f":"+SUM(P8,P12,P13,P17,P54,P95,P123,P58,P140,P127)","v":0.99999999999999989},{"$f":"+SUM(Q8,Q12,Q13,Q17,Q54,Q95,Q123,Q58,Q140,Q127)","v":1},{"$f":"+SUM(R8,R12,R13,R17,R54,R95,R123,R58,R140,R127)","v":1.0000000000000002},null,{"$f":"+SUM(T8,T12,T13,T17,T54,T95,T123,T58,T140,T127)","v":671.7980383333329}]
["ATH",{"$f":"+SUM(B9:B11)","v":0},{"$f":"+SUM(C9:C11)","v":1.3},{"$f":"+SUM(D9:D11)","v":0},{"$f":"+SUM(E9:E11)","v":0},{"$f":"+B8/B$7","v":0},{"$f":"+C8/C$7","v":4.2672072979349533E-7},{"$f":"+D8/D$7","v":0},{"$f":"+E8/E$7","v":0},null,0,3.6458333333333333E-6,0,0,{"$f":"+K8/K$7","v":0},{"$f":"+L8/L$7","v":5.2595533115942854E-11},{"$f":"+M8/M$7","v":0},{"$f":"+N8/N$7","v":0},null,{"$f":"+SUM(T9:T11)","v":3.2499999999999999E-4}]
["ATH Punta",0,0.3,0,0,{"$f":"+B9/B$7","v":0},{"$f":"+C9/C$7","v":9.8474014567729693E-8},{"$f":"+D9/D$7","v":0},{"$f":"+E9/E$7","v":0},null,0,0,0,0,{"$f":"+K9/K$7","v":0},0,0,0,null,2.5000000000000001E-5]
["ATH Fuera de Punta Medio",0,0.5,0,0,{"$f":"+B10/B$7","v":0},{"$f":"+C10/C$7","v":1.6412335761288283E-7},{"$f":"+D10/D$7","v":0},{"$f":"+E10/E$7","v":0},null,0,0,0,0,{"$f":"+K10/K$7","v":0},{"$f":"+L10/L$7","v":0},{"$f":"+M10/M$7","v":0},{"$f":"+N10/N$7","v":0},null,1.4999999999999999E-4]
["ATH Fuera de Punta Bajo",0,0.5,0,0,0,1.6412335761288283E-7,0,0,null,0,0,0,0,0,0,0,0,null,1.4999999999999999E-4]
["ATD",0,23,0,0,0,7.5496744501926095E-6,0,0,null,0,2,0,0,0,2.8852406737888651E-5,0,0,null,2.1999999999999999E-2]
["MTH",{"$f":"+SUM(B14:B16)","v":0},{"$f":"+SUM(C14:C16)","v":13235.431},{"$f":"+SUM(D14:D16)","v":0},{"$f":"+SUM(E14:E16)","v":0},0,4.3444867503472711E-3,0,0,null,1,10.333333333333334,0,0,1.9080127951338042E-6,1.4907076814575805E-4,0,0,null,{"$f":"+SUM(T14:T16)","v":4.7530766666666633}]
["MTH Punta",0,3328.9140000000002,0,0,0,1.0927050857690644E-3,0,0,null,0,0,0,0,0,0,0,0,null,2.2019933333333301]
["MTH Fuera de Punta Medio",0,3864.0630000000001,0,0,{"$f":"+B15/B$7","v":0},{"$f":"+C15/C$7","v":1.2683659871754176E-3},{"$f":"+D15/D$7","v":0},{"$f":"+E15/E$7","v":0},null,0,0,0,0,{"$f":"+K15/K$7","v":0},{"$f":"+L15/L$7","v":0},{"$f":"+M15/M$7","v":0},{"$f":"+N15/N$7","v":0},null,1.577]
["MTH Fuera de Punta Bajo",0,6042.4539999999997,0,0,0,1.9834156774027885E-3,0,0,null,0,0,0,0,0,0,0,0,null,0.97408333333333297]
["MTD",{"$f":"+SUM(B18,B27,B36,B45)","v":231.37699999999998},{"$f":"+SUM(C18,C27,C36,C45)","v":1005587.272},{"$f":"+SUM(D18,D27,D36,D45)","v":0},{"$f":"+SUM(E18,E27,E36,E45)","v":0},1.4275113814660588E-4,0.33008071890683854,0,0,null,{"$f":"+SUM(K18,K27,K36,K45)","v":10.583333333333334},{"$f":"+SUM(L18,L27,L36,L45)","v":646.41666666666663},{"$f":"+SUM(M18,M27,M36,M45)","v":0},{"$f":"+SUM(N18,N27,N36,N45)","v":1.8333333333333333},2.0193135415166095E-5,9.3253382944084272E-3,0,1.3630731102850067E-2,null,{"$f":"+SUM(T18,T27,T36,T45)","v":208.10417666666663}]
["MTD_1 (0-10,000)",{"$f":"+SUM(B19:B25)","v":231.37699999999998},{"$f":"+SUM(C19:C25)","v":1005587.272},{"$f":"+SUM(D19:D25)","v":0},{"$f":"+SUM(E19:E25)","v":0},1.4275113814660588E-4,0.33008071890683854,0,0,null,{"$f":"+SUM(K19:K25)","v":10.583333333333334},{"$f":"+SUM(L19:L25)","v":646.41666666666663},{"$f":"+SUM(M19:M25)","v":0},{"$f":"+SUM(N19:N25)","v":1.8333333333333333},2.0193135415166095E-5,9.3253382944084272E-3,0,1.3630731102850067E-2,null,{"$f":"+SUM(T19:T25)","v":208.10417666666663}]
["MTD_1 Regular",182.02699999999999,997281.02899999998,0,0,1.1230399488026998E-4,0.32735422192622154,0,0,null,8.5,597.41666666666663,0,1.8333333333333333,1.6218108758637336E-5,8.6184543293301562E-3,0,1.3630731102850067E-2,null,203.84189749999996]
["MTD_1 Agro",0,8306.2430000000004,0,0,0,2.7264969806170096E-3,0,0,null,0,49,0,0,0,7.0688396507827191E-4,0,0,null,4.1911125]
["MTD_1 Jub. 1",49.35,0,0,0,3.0447143266335896E-5,0,0,0,null,1.0833333333333333,0,0,0,2.0670138613949546E-6,0,0,0,null,5.1666666666666692E-3]
["MTD_1 Jub. 2",0,0,0,0,0,0,0,0,null,1,0,0,0,1.9080127951338042E-6,0,0,0,null,6.6000000000000003E-2]
["MTD_1 Discap.",0,0,0,0,{"$f":"+B23/B$7","v":0},0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["MTD_1 Discapacitados 601-más",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["MTD_1 Político",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["MTD_1 Cruz Roja",0,0,0,0,{"$f":"+B26/B$7","v":0},{"$f":"+C26/C$7","v":0},{"$f":"+D26/D$7","v":0},{"$f":"+E26/E$7","v":0},null,0,0,0,0,{"$f":"+K26/K$7","v":0},{"$f":"+L26/L$7","v":0},{"$f":"+M26/M$7","v":0},{"$f":"+N26/N$7","v":0},null,0]
["MTD_2 (10,001-30,000)",{"$f":"+SUM(B28:B34)","v":0},{"$f":"+SUM(C28:C34)","v":0},{"$f":"+SUM(D28:D34)","v":0},{"$f":"+SUM(E28:E34)","v":0},0,0,0,0,null,{"$f":"+SUM(K28:K34)","v":0},{"$f":"+SUM(L28:L34)","v":0},{"$f":"+SUM(M28:M34)","v":0},{"$f":"+SUM(N28:N34)","v":0},0,0,0,0,null,{"$f":"+SUM(T28:T34)","v":0}]
["MTD_2 Regular",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["MTD_2 Agro",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["MTD_2 Jub. 1",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["MTD_2 Jub. 2",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["MTD_2 Discap.",0,0,0,0,{"$f":"+B32/B$7","v":0},0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["MTD_2 Discapacitados 601-más",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["MTD_2 Político",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["MTD_2 Cruz Roja",0,0,0,0,{"$f":"+B35/B$7","v":0},{"$f":"+C35/C$7","v":0},{"$f":"+D35/D$7","v":0},{"$f":"+E35/E$7","v":0},null,0,0,0,0,{"$f":"+K35/K$7","v":0},{"$f":"+L35/L$7","v":0},{"$f":"+M35/M$7","v":0},{"$f":"+N35/N$7","v":0},null,0]
["MTD_3 (30,001-50,000)",{"$f":"+SUM(B37:B43)","v":0},{"$f":"+SUM(C37:C43)","v":0},{"$f":"+SUM(D37:D43)","v":0},{"$f":"+SUM(E37:E43)","v":0},0,0,0,0,null,{"$f":"+SUM(K37:K43)","v":0},{"$f":"+SUM(L37:L43)","v":0},{"$f":"+SUM(M37:M43)","v":0},{"$f":"+SUM(N37:N43)","v":0},0,0,0,0,null,{"$f":"+SUM(T37:T43)","v":0}]
["MTD_3 Regular",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["MTD_3 Agro",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["MTD_3 Jub. 1",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["MTD_3 Jub. 2",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["MTD_3 Discap.",0,0,0,0,{"$f":"+B41/B$7","v":0},0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["MTD_3 Discapacitados 601-más",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["MTD_3 Político",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["MTD_3 Cruz Roja",0,0,0,0,{"$f":"+B44/B$7","v":0},{"$f":"+C44/C$7","v":0},{"$f":"+D44/D$7","v":0},{"$f":"+E44/E$7","v":0},null,0,0,0,0,{"$f":"+K44/K$7","v":0},{"$f":"+L44/L$7","v":0},{"$f":"+M44/M$7","v":0},{"$f":"+N44/N$7","v":0},null,0]
["MTD_4 (50,001-más)",{"$f":"+SUM(B46:B52)","v":0},{"$f":"+SUM(C46:C52)","v":0},{"$f":"+SUM(D46:D52)","v":0},{"$f":"+SUM(E46:E52)","v":0},0,0,0,0,null,{"$f":"+SUM(K46:K52)","v":0},{"$f":"+SUM(L46:L52)","v":0},{"$f":"+SUM(M46:M52)","v":0},{"$f":"+SUM(N46:N52)","v":0},0,0,0,0,null,{"$f":"+SUM(T46:T52)","v":0}]
["MTD_4 Regular",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["MTD_4 Agro",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["MTD_4 Jub. 1",0,0,0,0,{"$f":"+B48/B$7","v":0},0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["MTD_4 Jub. 2",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["MTD_4 Discap.",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["MTD_4 Discapacitados 601-más",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["MTD_4 Político",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["MTD_4 Cruz Roja",0,0,0,0,{"$f":"+B53/B$7","v":0},{"$f":"+C53/C$7","v":0},{"$f":"+D53/D$7","v":0},{"$f":"+E53/E$7","v":0},null,0,0,0,0,{"$f":"+K53/K$7","v":0},{"$f":"+L53/L$7","v":0},{"$f":"+M53/M$7","v":0},{"$f":"+N53/N$7","v":0},null,0]
["BTH",{"$f":"+SUM(B55:B57)","v":823.97299999999996},{"$f":"+SUM(C55:C57)","v":22998.575000000001},{"$f":"+SUM(D55:D57)","v":0},{"$f":"+SUM(E55:E57)","v":0},5.083611748448345E-4,7.5492066986234136E-3,0,0,null,16.416666666666668,59.916666666666664,0,0,3.1323210053446619E-5,8.6437001852258087E-4,0,0,null,{"$f":"+SUM(T55:T57)","v":11.459656666666664}]
["BTH Punta",187.38200000000001,5732.1959999999999,0,0,1.1560783383044686E-4,1.8815745080302728E-3,0,0,null,0,0,0,0,0,0,0,0,null,5.3207466666666665]
["BTH Fuera de Punta Medio",266.47899999999998,6808.4989999999998,0,0,{"$f":"+B56/B$7","v":1.6440778704093054E-4},{"$f":"+C56/C$7","v":2.2348674323679099E-3},{"$f":"+D56/D$7","v":0},{"$f":"+E56/E$7","v":0},null,0,0,0,0,{"$f":"+K56/K$7","v":0},{"$f":"+L56/L$7","v":0},{"$f":"+M56/M$7","v":0},{"$f":"+N56/N$7","v":0},null,2.9045000000000001]
["BTH Fuera de Punta Bajo",370.11200000000002,10457.880000000001,0,0,2.2834555397345716E-4,3.4327647582252305E-3,0,0,null,0,0,0,0,0,0,0,0,null,3.234409999999996]
["BTD",{"$f":"+SUM(B59,B68,B77,B86)","v":4400.17},{"$f":"+SUM(C59,C68,C77,C86)","v":1482834.1400000001},{"$f":"+SUM(D59,D68,D77,D86)","v":0},{"$f":"+SUM(E59,E68,E77,E86)","v":1788.432},2.7147437970867928E-3,0.48673543567962313,0,0.47199786332681282,null,{"$f":"+SUM(K59,K68,K77,K86)","v":50.5},{"$f":"+SUM(L59,L68,L77,L86)","v":8859.0303030303003},{"$f":"+SUM(M59,M68,M77,M86)","v":0},{"$f":"+SUM(N59,N68,N77,N86)","v":18.999999999999968},9.6354646154257114E-5,0.12780217280315559,0,0.14126394052044591,null,{"$f":"+SUM(T59,T68,T77,T86)","v":447.45880333333298}]
["BTD_1 (0-10,000)",{"$f":"+SUM(B60:B67)","v":2084.2399999999998},{"$f":"+SUM(C60:C67)","v":612745.33500000008},{"$f":"+SUM(D60:D67)","v":0},1128.6420000000001,{"$f":"+B59/B$7","v":1.2858997746996539E-3},{"$f":"+C59/C$7","v":0.20113164348366139},0,0.29786797175453172,null,{"$f":"+SUM(K60:K67)","v":41.25},{"$f":"+SUM(L60:L67)","v":6182.9166666666652},{"$f":"+SUM(M60:M67)","v":0},{"$f":"+SUM(N60:N67)","v":15.3333333333333},7.8705527799269418E-5,8.9196013246568659E-2,0,0.11400247831474578,null,{"$f":"+SUM(T60:T66)","v":207.96907666666635}]
["BTD_1 Regular",1672.8579999999999,610073.93500000006,0,1128.6420000000001,1.0320921416461222E-3,0.20025476520860727,0,0.29786797175453172,null,34.583333333333336,6129.8333333333312,0,15.3333333333333,6.5985442498377403E-5,8.8430222284400534E-2,0,0.11400247831474578,null,200.69324333333302]
["BTD_1 Agro",0,2586.4340000000002,0,0,0,8.4898846464823803E-4,0,0,null,0,45.666666666666664,0,0,0,6.5879662051512421E-4,0,0,null,1.2357499999999999]
["BTD_1 Jub. 1",0,0,0,0,0,0,0,0,null,0.75,0,0,0,1.4310095963503532E-6,0,0,0,null,5.75]
["BTD_1 Jub. 2",411.38200000000001,0,0,0,2.5380763305353179E-4,0,0,0,null,5.916666666666667,0,0,0,1.1289075704541675E-5,0,0,0,null,0.215]
["BTD_1 Discap.",0,0,0,0,{"$f":"+B64/B$7","v":0},0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTD_1 Discapacitados 601-más",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTD_1 Político",0,84.965999999999994,0,0,0,2.78898104058724E-5,0,0,null,0,3.4166666666666665,0,0,0,4.9289528177226445E-5,0,0,null,7.5083333333333335E-2]
["BTD_1 Cruz Roja",0,0,0,0,{"$f":"+B67/B$7","v":0},{"$f":"+C67/C$7","v":0},{"$f":"+D67/D$7","v":0},{"$f":"+E67/E$7","v":0},null,0,4,0,0,{"$f":"+K67/K$7","v":0},{"$f":"+L67/L$7","v":5.7704813475777301E-5},{"$f":"+M67/M$7","v":0},{"$f":"+N67/N$7","v":0},null,0]
["BTD_2 (10,001-30,000)",{"$f":"+SUM(B69:B76)","v":1479.2860000000001},{"$f":"+SUM(C69:C76)","v":395589.62599999999},{"$f":"+SUM(D69:D76)","v":0},{"$f":"+SUM(E69:E76)","v":659.79},9.1266530443535887E-4,0.12985099531188912,0,0.17412989157228109,null,{"$f":"+SUM(K69:K76)","v":7.5833333333333339},{"$f":"+SUM(L69:L76)","v":2024.0833333333335},{"$f":"+SUM(M69:M76)","v":0},{"$f":"+SUM(N69:N76)","v":3.6666666666666665},1.4469097029764682E-5,2.9199837802357395E-2,0,2.7261462205700134E-2,null,{"$f":"+SUM(T69:T75)","v":121.15790999999996}]
["BTD_2 Regular",1095.306,393330.609,0,659.79,6.757637021778583E-4,0.12910948040199996,0,0.17412989157228109,null,5.666666666666667,2012.2500000000002,0,3.6666666666666665,1.0812072505758224E-5,2.9029127729158222E-2,0,2.7261462205700134E-2,null,120.32382666666663]
["BTD_2 Agro",0,2147.6570000000002,0,0,0,7.0496135568162222E-4,0,0,null,0,10.833333333333334,0,0,0,1.562838698302302E-4,0,0,null,0.63508333333333333]
["BTD_2 Jub. 1",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTD_2 Jub. 2",383.98,0,0,0,2.3690160225750065E-4,0,0,0,null,1.9166666666666667,0,0,0,3.6570245240064581E-6,0,0,0,null,0.127]
["BTD_2 Discap.",0,0,0,0,{"$f":"+B73/B$7","v":0},0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTD_2 Discapacitados 601-más",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTD_2 Político",0,111.36,0,0,0,3.6553554207541262E-5,0,0,null,0,1,0,0,0,1.4426203368944325E-5,0,0,null,7.1999999999999995E-2]
["BTD_2 Cruz Roja",0,0,0,0,{"$f":"+B76/B$7","v":0},{"$f":"+C76/C$7","v":0},{"$f":"+D76/D$7","v":0},{"$f":"+E76/E$7","v":0},null,0,0,0,0,{"$f":"+K76/K$7","v":0},{"$f":"+L76/L$7","v":0},{"$f":"+M76/M$7","v":0},{"$f":"+N76/N$7","v":0},null,0]
["BTD_3 (30,001-50,000)",{"$f":"+SUM(B78:B85)","v":678.72400000000005},{"$f":"+SUM(C78:C85)","v":177417.23500000002},{"$f":"+SUM(D78:D85)","v":0},{"$f":"+SUM(E78:E85)","v":0},4.1874785949950485E-4,5.8236624613187744E-2,0,0,null,{"$f":"+SUM(K78:K85)","v":1.4166666666666667},{"$f":"+SUM(L78:L85)","v":389.61363636363643},{"$f":"+SUM(M78:M85)","v":0},{"$f":"+SUM(N78:N85)","v":0},2.703018126439556E-6,5.6206455534957411E-3,0,0,null,{"$f":"+SUM(T78:T84)","v":47.866166666666629}]
["BTD_3 Regular",678.72400000000005,176761.33900000001,0,0,4.1874785949950485E-4,5.8021328905658025E-2,0,0,null,1.4166666666666667,388.25000000000006,0,0,2.703018126439556E-6,5.6009734579926355E-3,0,0,null,47.69366666666663]
["BTD_3 Agro",0,655.89599999999996,0,0,0,2.1529570752971876E-4,0,0,null,0,1.3636363636363635,0,0,0,1.9672095503105899E-5,0,0,null,0.17249999999999999]
["BTD_3 Jub. 1",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTD_3 Jub. 2",0,0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+L81/L$7","v":0},{"$f":"+M81/M$7","v":0},{"$f":"+N81/N$7","v":0},null,0]
["BTD_3 Discap.",0,0,0,0,{"$f":"+B82/B$7","v":0},0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTD_3 Discapacitados 601-más",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTD_3 Político",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTD_3 Cruz Roja",0,0,0,0,{"$f":"+B85/B$7","v":0},{"$f":"+C85/C$7","v":0},{"$f":"+D85/D$7","v":0},{"$f":"+E85/E$7","v":0},null,0,0,0,0,{"$f":"+K85/K$7","v":0},0,0,0,null,0]
["BTD_4 (50,001-más)",{"$f":"+SUM(B87:B94)","v":157.91999999999999},{"$f":"+SUM(C87:C94)","v":297081.94399999996},{"$f":"+SUM(D87:D94)","v":0},{"$f":"+SUM(E87:E94)","v":0},9.7430858452274863E-5,9.7516172270884841E-2,0,0,null,{"$f":"+SUM(K87:K94)","v":0.25},{"$f":"+SUM(L87:L94)","v":262.41666666666669},{"$f":"+SUM(M87:M94)","v":0},{"$f":"+SUM(N87:N94)","v":0},4.7700319878345106E-7,3.7856762007338072E-3,0,0,null,{"$f":"+SUM(T87:T93)","v":70.465650000000025}]
["BTD_4 Regular",157.91999999999999,295195.68599999999,0,0,9.7430858452274863E-5,9.6897014278316526E-2,0,0,null,0.25,260.41666666666669,0,0,4.7700319878345106E-7,3.7568237939959183E-3,0,0,null,69.912750000000031]
["BTD_4 Agro",0,1886.258,0,0,0,6.191579925683223E-4,0,0,null,0,2,0,0,0,2.8852406737888651E-5,0,0,null,0.55289999999999995]
["BTD_4 Jub. 1",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTD_4 Jub. 2",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTD_4 Discap.",0,0,0,0,{"$f":"+B91/B$7","v":0},0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTD_4 Discapacitados 601-más",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTD_4 Político",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTD_4 Cruz Roja",0,0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+L94/L$7","v":0},{"$f":"+M94/M$7","v":0},{"$f":"+N94/N$7","v":0},null,0]
["BTS",{"$f":"+SUM(B96,B105,B114)","v":1604089.67},{"$f":"+SUM(C96,C105,C114)","v":520700.20999999996},{"$f":"+SUM(D96,D105,D114)","v":0.65},{"$f":"+SUM(E96,E105,E114)","v":2000.636},0.98966459968671661,0.17091813354986635,5.5087760650493909E-6,0.52800213667318718,null,{"$f":"+SUM(K96,K105,K114)","v":510906.83333333337},{"$f":"+SUM(L96,L105,L114)","v":59464.027111111049},{"$f":"+SUM(M96,M105,M114)","v":0},{"$f":"+SUM(N96,N105,N114)","v":113.66666666666666},0.97481677512129405,0.85784014824130694,0,0.84510532837670416,null,{"$f":"+SUM(T96,T105,T114)","v":0}]
["BTS_1 (0-300)",{"$f":"+SUM(B97:B104)","v":581729.80200000003},{"$f":"+SUM(C97:C104)","v":30520.710999999999},0,37.228000000000002,0.35890599035037923,1.0018323132104892E-2,0,9.8251073878853588E-3,null,{"$f":"+SUM(K97:K104)","v":381086.75000000006},{"$f":"+SUM(L97:L104)","v":28900.666000000001},{"$f":"+SUM(M97:M104)","v":0},{"$f":"+SUM(N97:N104)","v":47.416666666666664},0.72711839505595732,0.41692688521393473,0,0.35254027261462217,null,{"$f":"+SUM(T97:T103)","v":0}]
["BTS_1 Regular",415341.38199999998,30322.726999999999,0,37.228000000000002,0.25625042679213667,9.9533355344376354E-3,0,9.8251073878853588E-3,null,284526.16666666669,28787.582666666669,0,47.416666666666664,0.54287956655037328,0.41529552204962999,0,0.35254027261462217,null,0]
["BTS_1 Agro",0,187.15899999999999,0,0,0,6.1434326974939063E-5,0,0,null,0,100.58333333333333,0,0,0,1.4510356221929834E-3,0,0,null,0]
["BTS_1 Jub. 1",163533.89000000001,4.3899999999999997,0,0,0.10089442305433061,1.441003079841111E-6,0,0,null,95200.416666666672,2.4166666666666665,0,0,0.18164361310206947,3.4863324808282119E-5,0,0,null,0]
["BTS_1 Jub. 2",0,0,0,0,{"$f":"+B100/B$7","v":0},{"$f":"+C100/C$7","v":0},{"$f":"+D100/D$7","v":0},{"$f":"+E100/E$7","v":0},null,0,0,0,0,{"$f":"+K100/K$7","v":0},0,0,0,null,0]
["BTS_1 Discap.",2854.53,0,0,0,1.7611405039119313E-3,0,0,0,null,1360.1666666666667,0,0,0,2.5952154035144962E-3,0,0,0,null,0]
["BTS_1 Discapacitados 601-más",0,0,0,0,{"$f":"+B102/B$7","v":0},{"$f":"+C102/C$7","v":0},{"$f":"+D102/D$7","v":0},{"$f":"+E102/E$7","v":0},null,0,0,0,0,0,0,0,0,null,0]
["BTS_1 Político",0,4.2220000000000004,0,0,0,1.3858576316831828E-6,0,0,null,0,4.083333333333333,0,0,0,5.8906997089855995E-5,0,0,null,0]
["BTS_1 Cruz Roja",0,2.2130000000000001,0,0,0,7.2640998079461943E-7,0,0,null,0,6,0,0,0,{"$f":"+L104/L$7","v":8.6557220213665952E-5},{"$f":"+M104/M$7","v":0},{"$f":"+N104/N$7","v":0},null,0]
["BTS_2 (301-750)",{"$f":"+SUM(B106:B113)","v":553213.86},{"$f":"+SUM(C106:C113)","v":77466.159},{"$f":"+SUM(D106:D113)","v":0.65},{"$f":"+SUM(E106:E113)","v":53.262999999999998},0.34131269812244558,2.5428012232906881E-2,5.5087760650493909E-6,1.4057018770842856E-2,null,{"$f":"+SUM(K106:K113)","v":102078.5},{"$f":"+SUM(L106:L113)","v":13192.111111111079},{"$f":"+SUM(M106:M113)","v":0},{"$f":"+SUM(N106:N113)","v":8.4166666666666661},0.19476708410806604,0.19031207775459852,0,6.2577447335811665E-2,null,{"$f":"+SUM(T106:T112)","v":0}]
["BTS_2 Regular",365756.55300000001,77020.240000000005,0.65,53.262999999999998,0.22565840263003401,2.5281640785900127E-2,5.5087760650493909E-6,1.4057018770842856E-2,null,67447.166666666672,13113.416666666635,0,8.4166666666666661,0.12869005699552222,0.18917681569503689,0,6.2577447335811665E-2,null,0]
["BTS_2 Agro",0,422.45100000000002,0,0,0,1.3866815309383993E-4,0,0,null,0,71.916666666666671,0,0,0,1.0374844589499128E-3,0,0,null,0]
["BTS_2 Jub. 1",144233.54500000001,1.734,0,0,8.8986816786757961E-2,5.6917980420147758E-7,0,0,null,29034.75,0,0,0,5.5398674503511221E-2,0,0,0,null,0]
["BTS_2 Jub. 2",40103.067000000003,2.0579999999999998,0,0,2.474212414120501E-2,6.7553173993462565E-7,0,0,null,5006.5,0,0,0,9.5524660588373906E-3,0,0,0,null,0]
["BTS_2 Discap.",3120.6950000000002,0,0,0,{"$f":"+B110/B$7","v":1.9253545644485938E-3},0,0,0,null,590.08333333333337,0,0,0,1.1258865501952058E-3,0,0,0,null,0]
["BTS_2 Discapacitados 601-más",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTS_2 Político",0,7.3890000000000002,0,0,0,2.4254149788031825E-6,0,0,null,0,1.7777777777777777,0,0,0,2.5646583767012135E-5,0,0,null,0]
["BTS_2 Cruz Roja",0,12.286999999999999,0,0,0,4.033167389978982E-6,0,0,null,0,5,0,0,0,{"$f":"+L113/L$7","v":7.2131016844721626E-5},{"$f":"+M113/M$7","v":0},{"$f":"+N113/N$7","v":0},null,0]
["BTS_3 (751-más)",{"$f":"+SUM(B115:B122)","v":469146.00800000003},{"$f":"+SUM(C115:C122)","v":412713.33999999997},{"$f":"+SUM(D115:D122)","v":0},{"$f":"+SUM(E115:E122)","v":1910.145},0.28944591121389196,0.13547179818485458,0,0.50412001051445898,null,{"$f":"+SUM(K115:K122)","v":27741.583333333332},{"$f":"+SUM(L115:L122)","v":17371.249999999967},{"$f":"+SUM(M115:M122)","v":0},{"$f":"+SUM(N115:N122)","v":57.833333333333336},5.293129595727069E-2,0.25060118527277364,0,0.42998760842627032,null,{"$f":"+SUM(T115:T121)","v":0}]
["BTS_3 Regular",362439.33199999999,409235.12800000003,0,1910.145,0.22361179871852238,0.13433008652099576,0,0.50412001051445898,null,20383.75,17233.749999999964,0,57.833333333333336,3.8892455812808681E-2,0.24861758230954376,0,0.42998760842627032,null,0]
["BTS_3 Agro",0,2995.6210000000001,0,0,0,9.8330275331132339E-4,0,0,null,0,119.66666666666667,0,0,0,1.7263356698170044E-3,0,0,null,0]
["BTS_3 Jub. 1",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTS_3 Jub. 2",106516.808,144.827,0,0,6.5716970890553061E-2,4.7538987026001958E-5,0,0,null,7290.583333333333,1.1666666666666667,0,0,1.391052628398926E-2,1.6830570597101713E-5,0,0,null,0]
["BTS_3 Discap.",189.86799999999999,0,0,0,{"$f":"+B119/B$7","v":1.1714160481646734E-4},0,0,0,null,67.25,0,0,0,1.2831386047274833E-4,0,0,0,null,0]
["BTS_3 Discapacitados 601-más",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTS_3 Político",0,27.6,0,0,0,9.0596093402311325E-6,0,0,null,0,1.6666666666666667,0,0,0,2.4043672281573879E-5,0,0,null,0]
["BTS_3 Cruz Roja",0,310.16399999999999,0,0,0,1.0181031418128437E-4,0,0,null,0,15,0,0,0,{"$f":"+L122/L$7","v":2.1639305053416488E-4},{"$f":"+M122/M$7","v":0},{"$f":"+N122/N$7","v":0},null,0]
["Alumbrado Público",0,0,117992.89200000001,0,0,0,0.99999449122393502,0,null,0,0,1,0,0,0,1,0,null,0]
["GRANDES CLIENTES",{"$f":"+SUM(B125:B126)","v":0},{"$f":"+SUM(C125:C126)","v":0},{"$f":"+SUM(D125:D126)","v":0},{"$f":"+SUM(E125:E126)","v":0},0,0,0,0,null,{"$f":"+SUM(K125:K126)","v":0},{"$f":"+SUM(L125:L126)","v":0},{"$f":"+SUM(M125:M126)","v":0},{"$f":"+SUM(N125:N126)","v":0},0,0,0,0,null,{"$f":"+SUM(T125:T126)","v":0}]
["MTD_GC",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTD_GC",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTSH",388.08100000000002,839.09699999999998,0,0,{"$f":"+B127/B$7","v":2.39431769117384E-4},{"$f":"+C127/C$7","v":2.7543083400579429E-4},{"$f":"+D127/D$7","v":0},{"$f":"+E127/E$7","v":0},null,20.083333333333336,41.916666666666664,0,0,{"$f":"+K127/K$7","v":3.8319256968937235E-5},{"$f":"+L127/L$7","v":6.0469835788158296E-4},{"$f":"+M127/M$7","v":0},{"$f":"+N127/N$7","v":0},null,0]
["BTSH_1",388.08100000000002,839.09699999999998,0,0,2.39431769117384E-4,2.7543083400579429E-4,0,0,null,20.083333333333336,41.916666666666664,0,0,3.8319256968937235E-5,6.0469835788158296E-4,0,0,null,0]
["BTSH_1 Punta",75.650999999999996,148.04,0,0,4.6673897370649982E-5,4.8593643722022342E-5,0,0,null,20.083333333333336,41.916666666666664,0,0,3.8319256968937235E-5,6.0469835788158296E-4,0,0,null,0]
["BTSH_1 Fuera de Punta Medio",108.029,262.23700000000002,0,0,6.6649937992279638E-5,8.6078433860659108E-5,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTSH_1 Fuera de Punta Bajo",204.40100000000001,428.82,0,0,1.2610793375445438E-4,1.4075875642311281E-4,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTSH_2",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTSH_2 Punta",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTSH_2 Fuera de Punta Medio",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTSH_2 Fuera de Punta Bajo",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTSH_3",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTSH_3 Punta",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTSH_3 Fuera de Punta Medio",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTSH_3 Fuera de Punta Bajo",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTS Prepago",10908.447,269.95299999999997,0,0,{"$f":"+B140/B$7","v":6.7301124340877812E-3},8.8611185515341108E-5,0,0,null,13100.083333333334,234.66666666666666,0,0,{"$f":"+K140/K$7","v":2.4995126617319098E-2},3.3853490572456017E-3,0,0,null,0]
["BTS Prep",10908.447,269.95299999999997,0,0,6.7301124340877812E-3,8.8611185515341108E-5,0,0,null,13100.083333333334,234.66666666666666,0,0,2.4995126617319098E-2,3.3853490572456017E-3,0,0,null,0]
["BTS Prepago Regular",8144.4411520382173,269.95299999999997,0,0,{"$f":"+B142/B$7","v":5.0248220178388927E-3},{"$f":"+C142/C$7","v":8.8611185515341108E-5},{"$f":"+D142/D$7","v":0},{"$f":"+E142/E$7","v":0},null,9780.7559403396262,175.2063201124445,0,0,{"$f":"+K142/K$7","v":1.8661807480248968E-2},{"$f":"+L142/L$7","v":2.527562005466485E-3},{"$f":"+M142/M$7","v":0},{"$f":"+N142/N$7","v":0},null,0]
["BTS Prepago Agro",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTS Prepago Jub. 1",2725.0716525469593,0,0,0,1.6812694430826339E-3,0,0,0,null,3272.5708561144907,58.62277931322577,0,0,6.2441070664484358E-3,8.4570413642533736E-4,0,0,null,0]
["BTS Prepago Jub. 2",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTS Prepago Discap.",38.934195414823527,0,0,0,2.4020973166254308E-5,0,0,0,null,46.756536879215965,0.83756724099638136,0,0,8.9212070621689648E-5,1.2082915353779401E-5,0,0,null,0]
["BTS Prepago Discapacitados 601-más",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTS Prepago Político",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["BTS Prepago Cruz Roja",0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]

{"sheet":"EnergíaVig","index":17,"n_rows":149,"n_cols":28,"rows_kept":149,"cut":false,"hidden":false,"merged":[[4,1,4,6],[4,20,4,24],[4,8,4,12],[4,14,4,18]]}
["Energía Vigentes"]
[]
[]
[null,{"$f":"+B7-SUM(ProyDda!B23:B26)","v":0},{"$f":"+C7-SUM(ProyDda!C23:C26)","v":0},{"$f":"+D7-SUM(ProyDda!D23:D26)","v":0},{"$f":"+E7-SUM(ProyDda!E23:E26)","v":0},{"$f":"+F7-SUM(ProyDda!F23:F26)","v":0},{"$f":"+G7-SUM(ProyDda!G23:G26)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+U7+O7+I7-C7","v":0},{"$f":"+V7+P7+J7-D7","v":0},{"$f":"+W7+Q7+K7-E7","v":0},{"$f":"+X7+R7+L7-F7","v":0},{"$f":"+Y7+S7+M7-G7","v":0}]
[null,"Energía Proyectada (MWh año)",null,null,null,null,null,null,"Consumo 10kWh sin cargo para BTS (MWh/año)",null,null,null,null,null,"Consumo Propio (excluye 10kWh sin cargo para BTS - MWh/año)",null,null,null,null,null,"Energía para Facturación (excluye 10kWh sin cargo y Consumo Propio - MWh/año)"]
["Categorías",{"$f":"+ProyDda!D35","v":2025},{"$f":"+ProyDda!E35","v":2026},{"$f":"+ProyDda!F35","v":"2026/2027"},{"$f":"+ProyDda!G35","v":"2027/2028"},{"$f":"+ProyDda!H35","v":"2028/2029"},{"$f":"+ProyDda!I35","v":"2029/2030"},null,{"$f":"+C6","v":2026},{"$f":"+D6","v":"2026/2027"},{"$f":"+E6","v":"2027/2028"},{"$f":"+F6","v":"2028/2029"},{"$f":"+G6","v":"2029/2030"},null,{"$f":"+I6","v":2026},{"$f":"+J6","v":"2026/2027"},{"$f":"+K6","v":"2027/2028"},{"$f":"+L6","v":"2028/2029"},{"$f":"+M6","v":"2029/2030"},null,{"$f":"+O6","v":2026},{"$f":"+P6","v":"2026/2027"},{"$f":"+Q6","v":"2027/2028"},{"$f":"+R6","v":"2028/2029"},{"$f":"+S6","v":"2029/2030"},"VP",null,"Grandes Clientes"]
["TOTAL",{"$f":"+SUM(B8,B12,B13,B17,B54,B95,B123,B58,B140,B127)","v":4839409.9131598622},{"$f":"+SUM(C8,C12,C13,C17,C54,C95,C123,C58,C140,C127)","v":4859355.8738872251},4947066.1508463919,5021864.3227602169,5100988.2291217055,5178982.2672298141,null,{"$f":"+SUM(I8,I12,I13,I17,I54,I95,I123,I58,I140,I127)","v":74704.779398151964},{"$f":"+SUM(J8,J12,J13,J17,J54,J95,J123,J58,J140,J127)","v":75872.400492640765},{"$f":"+SUM(K8,K12,K13,K17,K54,K95,K123,K58,K140,K127)","v":78244.103704686655},{"$f":"+SUM(L8,L12,L13,L17,L54,L95,L123,L58,L140,L127)","v":80689.880060697062},{"$f":"+SUM(M8,M12,M13,M17,M54,M95,M123,M58,M140,M127)","v":83212.001975143226},null,{"$f":"+SUM(O8,O12,O13,O17,O54,O95,O123,O58,O140,O127)","v":4532.8477281864525},{"$f":"+SUM(P8,P12,P13,P17,P54,P95,P123,P58,P140,P127)","v":4582.145332442291},{"$f":"+SUM(Q8,Q12,Q13,Q17,Q54,Q95,Q123,Q58,Q140,Q127)","v":4584.7626825141288},{"$f":"+SUM(R8,R12,R13,R17,R54,R95,R123,R58,R140,R127)","v":4585.9220163786358},{"$f":"+SUM(S8,S12,S13,S17,S54,S95,S123,S58,S140,S127)","v":4588.509294871943},null,{"$f":"+SUM(U8,U12,U13,U17,U54,U95,U123,U58,U140,U127)","v":4780118.2467608862},{"$f":"+SUM(V8,V12,V13,V17,V54,V95,V123,V58,V140,V127)","v":4866611.6050213072},{"$f":"+SUM(W8,W12,W13,W17,W54,W95,W123,W58,W140,W127)","v":4939035.4563730163},{"$f":"+SUM(X8,X12,X13,X17,X54,X95,X123,X58,X140,X127)","v":5015712.427044631},{"$f":"+SUM(Y8,Y12,Y13,Y17,Y54,Y95,Y123,Y58,Y140,Y127)","v":5091181.7559597977},{"$f":"+SUM(Z8,Z12,Z13,Z17,Z54,Z95,Z123,Z58,Z140,Z127)","v":16332244.185783762}]
[{"$f":"+DdaAñoBaseVig!A8","v":"ATH"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F8+ProyDda!B$24*DdaAñoBaseVig!$G8+ProyDda!B$25*DdaAñoBaseVig!$H8+ProyDda!B$26*DdaAñoBaseVig!$I8)","v":1.3000059759628708},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F8+ProyDda!C$24*DdaAñoBaseVig!$G8+ProyDda!C$25*DdaAñoBaseVig!$H8+ProyDda!C$26*DdaAñoBaseVig!$I8)","v":1.3090206844138466},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F8+ProyDda!D$24*DdaAñoBaseVig!$G8+ProyDda!D$25*DdaAñoBaseVig!$H8+ProyDda!D$26*DdaAñoBaseVig!$I8)","v":1.3347163680748431},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F8+ProyDda!E$24*DdaAñoBaseVig!$G8+ProyDda!E$25*DdaAñoBaseVig!$H8+ProyDda!E$26*DdaAñoBaseVig!$I8)","v":1.3585251329609238},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F8+ProyDda!F$24*DdaAñoBaseVig!$G8+ProyDda!F$25*DdaAñoBaseVig!$H8+ProyDda!F$26*DdaAñoBaseVig!$I8)","v":1.3834061860925682},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F8+ProyDda!G$24*DdaAñoBaseVig!$G8+ProyDda!G$25*DdaAñoBaseVig!$H8+ProyDda!G$26*DdaAñoBaseVig!$I8)","v":1.4071734765040103},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I8*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I8*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I8*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I8*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I8*ProyDda!G$26","v":0},null,{"$f":"+C8-I8-O8","v":1.3090206844138466},{"$f":"+D8-J8-P8","v":1.3347163680748431},{"$f":"+E8-K8-Q8","v":1.3585251329609238},{"$f":"+F8-L8-R8","v":1.3834061860925682},{"$f":"+G8-M8-S8","v":1.4071734765040103},{"$f":"+SUMPRODUCT(V8:Y8,PremisaCosto!$F$69:$I$69)","v":4.4963320504451145}]
[{"$f":"+DdaAñoBaseVig!A9","v":"ATH Punta"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F9+ProyDda!B$24*DdaAñoBaseVig!$G9+ProyDda!B$25*DdaAñoBaseVig!$H9+ProyDda!B$26*DdaAñoBaseVig!$I9)","v":0.30000137906835483},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F9+ProyDda!C$24*DdaAñoBaseVig!$G9+ProyDda!C$25*DdaAñoBaseVig!$H9+ProyDda!C$26*DdaAñoBaseVig!$I9)","v":0.30208169640319538},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F9+ProyDda!D$24*DdaAñoBaseVig!$G9+ProyDda!D$25*DdaAñoBaseVig!$H9+ProyDda!D$26*DdaAñoBaseVig!$I9)","v":0.30801146955573305},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F9+ProyDda!E$24*DdaAñoBaseVig!$G9+ProyDda!E$25*DdaAñoBaseVig!$H9+ProyDda!E$26*DdaAñoBaseVig!$I9)","v":0.31350579991405936},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F9+ProyDda!F$24*DdaAñoBaseVig!$G9+ProyDda!F$25*DdaAñoBaseVig!$H9+ProyDda!F$26*DdaAñoBaseVig!$I9)","v":0.31924758140597731},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F9+ProyDda!G$24*DdaAñoBaseVig!$G9+ProyDda!G$25*DdaAñoBaseVig!$H9+ProyDda!G$26*DdaAñoBaseVig!$I9)","v":0.32473234073169466},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I9*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I9*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I9*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I9*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I9*ProyDda!G$26","v":0},null,0.30208169640319538,0.30801146955573305,0.31350579991405936,0.31924758140597731,0.32473234073169466,{"$f":"+SUMPRODUCT(V9:Y9,PremisaCosto!$F$69:$I$69)","v":1.0376150885642574}]
[{"$f":"+DdaAñoBaseVig!A10","v":"ATH Fuera de Punta Medio"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F10+ProyDda!B$24*DdaAñoBaseVig!$G10+ProyDda!B$25*DdaAñoBaseVig!$H10+ProyDda!B$26*DdaAñoBaseVig!$I10)","v":0.50000229844725808},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F10+ProyDda!C$24*DdaAñoBaseVig!$G10+ProyDda!C$25*DdaAñoBaseVig!$H10+ProyDda!C$26*DdaAñoBaseVig!$I10)","v":0.5034694940053257},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F10+ProyDda!D$24*DdaAñoBaseVig!$G10+ProyDda!D$25*DdaAñoBaseVig!$H10+ProyDda!D$26*DdaAñoBaseVig!$I10)","v":0.51335244925955514},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F10+ProyDda!E$24*DdaAñoBaseVig!$G10+ProyDda!E$25*DdaAñoBaseVig!$H10+ProyDda!E$26*DdaAñoBaseVig!$I10)","v":0.52250966652343234},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F10+ProyDda!F$24*DdaAñoBaseVig!$G10+ProyDda!F$25*DdaAñoBaseVig!$H10+ProyDda!F$26*DdaAñoBaseVig!$I10)","v":0.53207930234329548},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F10+ProyDda!G$24*DdaAñoBaseVig!$G10+ProyDda!G$25*DdaAñoBaseVig!$H10+ProyDda!G$26*DdaAñoBaseVig!$I10)","v":0.5412205678861578},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I10*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I10*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I10*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I10*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I10*ProyDda!G$26","v":0},null,{"$f":"+C10-I10-O10","v":0.5034694940053257},{"$f":"+D10-J10-P10","v":0.51335244925955514},{"$f":"+E10-K10-Q10","v":0.52250966652343234},{"$f":"+F10-L10-R10","v":0.53207930234329548},{"$f":"+G10-M10-S10","v":0.5412205678861578},{"$f":"+SUMPRODUCT(V10:Y10,PremisaCosto!$F$69:$I$69)","v":1.7293584809404288}]
[{"$f":"+DdaAñoBaseVig!A11","v":"ATH Fuera de Punta Bajo"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F11+ProyDda!B$24*DdaAñoBaseVig!$G11+ProyDda!B$25*DdaAñoBaseVig!$H11+ProyDda!B$26*DdaAñoBaseVig!$I11)","v":0.50000229844725808},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F11+ProyDda!C$24*DdaAñoBaseVig!$G11+ProyDda!C$25*DdaAñoBaseVig!$H11+ProyDda!C$26*DdaAñoBaseVig!$I11)","v":0.5034694940053257},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F11+ProyDda!D$24*DdaAñoBaseVig!$G11+ProyDda!D$25*DdaAñoBaseVig!$H11+ProyDda!D$26*DdaAñoBaseVig!$I11)","v":0.51335244925955514},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F11+ProyDda!E$24*DdaAñoBaseVig!$G11+ProyDda!E$25*DdaAñoBaseVig!$H11+ProyDda!E$26*DdaAñoBaseVig!$I11)","v":0.52250966652343234},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F11+ProyDda!F$24*DdaAñoBaseVig!$G11+ProyDda!F$25*DdaAñoBaseVig!$H11+ProyDda!F$26*DdaAñoBaseVig!$I11)","v":0.53207930234329548},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F11+ProyDda!G$24*DdaAñoBaseVig!$G11+ProyDda!G$25*DdaAñoBaseVig!$H11+ProyDda!G$26*DdaAñoBaseVig!$I11)","v":0.5412205678861578},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I11*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I11*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I11*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I11*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I11*ProyDda!G$26","v":0},null,0.5034694940053257,0.51335244925955514,0.52250966652343234,0.53207930234329548,0.5412205678861578,{"$f":"+SUMPRODUCT(V11:Y11,PremisaCosto!$F$69:$I$69)","v":1.7293584809404288}]
[{"$f":"+DdaAñoBaseVig!A12","v":"ATD"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F12+ProyDda!B$24*DdaAñoBaseVig!$G12+ProyDda!B$25*DdaAñoBaseVig!$H12+ProyDda!B$26*DdaAñoBaseVig!$I12)","v":23.000105728573867},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F12+ProyDda!C$24*DdaAñoBaseVig!$G12+ProyDda!C$25*DdaAñoBaseVig!$H12+ProyDda!C$26*DdaAñoBaseVig!$I12)","v":23.159596724244977},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F12+ProyDda!D$24*DdaAñoBaseVig!$G12+ProyDda!D$25*DdaAñoBaseVig!$H12+ProyDda!D$26*DdaAñoBaseVig!$I12)","v":23.614212665939533},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F12+ProyDda!E$24*DdaAñoBaseVig!$G12+ProyDda!E$25*DdaAñoBaseVig!$H12+ProyDda!E$26*DdaAñoBaseVig!$I12)","v":24.035444660077886},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F12+ProyDda!F$24*DdaAñoBaseVig!$G12+ProyDda!F$25*DdaAñoBaseVig!$H12+ProyDda!F$26*DdaAñoBaseVig!$I12)","v":24.47564790779159},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F12+ProyDda!G$24*DdaAñoBaseVig!$G12+ProyDda!G$25*DdaAñoBaseVig!$H12+ProyDda!G$26*DdaAñoBaseVig!$I12)","v":24.896146122763255},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I12*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I12*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I12*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I12*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I12*ProyDda!G$26","v":0},null,23.159596724244977,23.614212665939533,24.035444660077886,24.47564790779159,24.896146122763255,{"$f":"+SUMPRODUCT(V12:Y12,PremisaCosto!$F$69:$I$69)","v":79.550490123259721}]
[{"$f":"+DdaAñoBaseVig!A13","v":"MTH"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F13+ProyDda!B$24*DdaAñoBaseVig!$G13+ProyDda!B$25*DdaAñoBaseVig!$H13+ProyDda!B$26*DdaAñoBaseVig!$I13)","v":13235.491841880183},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F13+ProyDda!C$24*DdaAñoBaseVig!$G13+ProyDda!C$25*DdaAñoBaseVig!$H13+ProyDda!C$26*DdaAñoBaseVig!$I13)","v":13327.271497024803},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F13+ProyDda!D$24*DdaAñoBaseVig!$G13+ProyDda!D$25*DdaAñoBaseVig!$H13+ProyDda!D$26*DdaAñoBaseVig!$I13)","v":13588.881841711685},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F13+ProyDda!E$24*DdaAñoBaseVig!$G13+ProyDda!E$25*DdaAñoBaseVig!$H13+ProyDda!E$26*DdaAñoBaseVig!$I13)","v":13831.281276207797},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F13+ProyDda!F$24*DdaAñoBaseVig!$G13+ProyDda!F$25*DdaAñoBaseVig!$H13+ProyDda!F$26*DdaAñoBaseVig!$I13)","v":14084.597785385653},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F13+ProyDda!G$24*DdaAñoBaseVig!$G13+ProyDda!G$25*DdaAñoBaseVig!$H13+ProyDda!G$26*DdaAñoBaseVig!$I13)","v":14326.574964076115},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I13*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I13*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I13*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I13*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I13*ProyDda!G$26","v":0},null,13327.271497024803,13588.881841711685,13831.281276207797,14084.597785385653,14326.574964076115,{"$f":"+SUMPRODUCT(V13:Y13,PremisaCosto!$F$69:$I$69)","v":45777.609697503722},null,{"$f":"+SUM(AB14:AB16)","v":9524936}]
[{"$f":"+DdaAñoBaseVig!A14","v":"MTH Punta"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F14+ProyDda!B$24*DdaAñoBaseVig!$G14+ProyDda!B$25*DdaAñoBaseVig!$H14+ProyDda!B$26*DdaAñoBaseVig!$I14)","v":3328.9293026665109},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F14+ProyDda!C$24*DdaAñoBaseVig!$G14+ProyDda!C$25*DdaAñoBaseVig!$H14+ProyDda!C$26*DdaAñoBaseVig!$I14)","v":3352.0132943344893},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F14+ProyDda!D$24*DdaAñoBaseVig!$G14+ProyDda!D$25*DdaAñoBaseVig!$H14+ProyDda!D$26*DdaAñoBaseVig!$I14)","v":3417.8123105488448},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F14+ProyDda!E$24*DdaAñoBaseVig!$G14+ProyDda!E$25*DdaAñoBaseVig!$H14+ProyDda!E$26*DdaAñoBaseVig!$I14)","v":3478.7794880503702},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F14+ProyDda!F$24*DdaAñoBaseVig!$G14+ProyDda!F$25*DdaAñoBaseVig!$H14+ProyDda!F$26*DdaAñoBaseVig!$I14)","v":3542.4924773616581},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F14+ProyDda!G$24*DdaAñoBaseVig!$G14+ProyDda!G$25*DdaAñoBaseVig!$H14+ProyDda!G$26*DdaAñoBaseVig!$I14)","v":3603.3534510483619},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I14*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I14*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I14*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I14*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I14*ProyDda!G$26","v":0},null,3352.0132943344893,3417.8123105488448,3478.7794880503702,3542.4924773616581,3603.3534510483619,{"$f":"+SUMPRODUCT(V14:Y14,PremisaCosto!$F$69:$I$69)","v":11513.771316442653},null,2438532]
[{"$f":"+DdaAñoBaseVig!A15","v":"MTH Fuera de Punta Medio"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F15+ProyDda!B$24*DdaAñoBaseVig!$G15+ProyDda!B$25*DdaAñoBaseVig!$H15+ProyDda!B$26*DdaAñoBaseVig!$I15)","v":3864.0807626900141},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F15+ProyDda!C$24*DdaAñoBaseVig!$G15+ProyDda!C$25*DdaAñoBaseVig!$H15+ProyDda!C$26*DdaAñoBaseVig!$I15)","v":3890.8756868294008},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F15+ProyDda!D$24*DdaAñoBaseVig!$G15+ProyDda!D$25*DdaAñoBaseVig!$H15+ProyDda!D$26*DdaAñoBaseVig!$I15)","v":3967.2524102864481},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F15+ProyDda!E$24*DdaAñoBaseVig!$G15+ProyDda!E$25*DdaAñoBaseVig!$H15+ProyDda!E$26*DdaAñoBaseVig!$I15)","v":4038.0205391110662},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F15+ProyDda!F$24*DdaAñoBaseVig!$G15+ProyDda!F$25*DdaAñoBaseVig!$H15+ProyDda!F$26*DdaAñoBaseVig!$I15)","v":4111.9758905010822},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F15+ProyDda!G$24*DdaAñoBaseVig!$G15+ProyDda!G$25*DdaAñoBaseVig!$H15+ProyDda!G$26*DdaAñoBaseVig!$I15)","v":4182.620742415781},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I15*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I15*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I15*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I15*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I15*ProyDda!G$26","v":0},null,{"$f":"+C15-I15-O15","v":3890.8756868294008},{"$f":"+D15-J15-P15","v":3967.2524102864481},{"$f":"+E15-K15-Q15","v":4038.0205391110662},{"$f":"+F15-L15-R15","v":4111.9758905010822},{"$f":"+G15-M15-S15","v":4182.620742415781},{"$f":"+SUMPRODUCT(V15:Y15,PremisaCosto!$F$69:$I$69)","v":13364.700239876231},null,2689880]
[{"$f":"+DdaAñoBaseVig!A16","v":"MTH Fuera de Punta Bajo"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F16+ProyDda!B$24*DdaAñoBaseVig!$G16+ProyDda!B$25*DdaAñoBaseVig!$H16+ProyDda!B$26*DdaAñoBaseVig!$I16)","v":6042.4817765236558},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F16+ProyDda!C$24*DdaAñoBaseVig!$G16+ProyDda!C$25*DdaAñoBaseVig!$H16+ProyDda!C$26*DdaAñoBaseVig!$I16)","v":6084.3825158609116},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F16+ProyDda!D$24*DdaAñoBaseVig!$G16+ProyDda!D$25*DdaAñoBaseVig!$H16+ProyDda!D$26*DdaAñoBaseVig!$I16)","v":6203.8171208763906},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F16+ProyDda!E$24*DdaAñoBaseVig!$G16+ProyDda!E$25*DdaAñoBaseVig!$H16+ProyDda!E$26*DdaAñoBaseVig!$I16)","v":6314.4812490463592},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F16+ProyDda!F$24*DdaAñoBaseVig!$G16+ProyDda!F$25*DdaAñoBaseVig!$H16+ProyDda!F$26*DdaAñoBaseVig!$I16)","v":6430.1294175229104},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F16+ProyDda!G$24*DdaAñoBaseVig!$G16+ProyDda!G$25*DdaAñoBaseVig!$H16+ProyDda!G$26*DdaAñoBaseVig!$I16)","v":6540.6007706119708},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I16*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I16*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I16*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I16*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I16*ProyDda!G$26","v":0},null,6084.3825158609116,6203.8171208763906,6314.4812490463592,6430.1294175229104,6540.6007706119708,{"$f":"+SUMPRODUCT(V16:Y16,PremisaCosto!$F$69:$I$69)","v":20899.138141184834},null,4396524]
[{"$f":"+DdaAñoBaseVig!A17","v":"MTD"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F17+ProyDda!B$24*DdaAñoBaseVig!$G17+ProyDda!B$25*DdaAñoBaseVig!$H17+ProyDda!B$26*DdaAñoBaseVig!$I17)","v":1005830.2539464316},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F17+ProyDda!C$24*DdaAñoBaseVig!$G17+ProyDda!C$25*DdaAñoBaseVig!$H17+ProyDda!C$26*DdaAñoBaseVig!$I17)","v":1012803.3152571853},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F17+ProyDda!D$24*DdaAñoBaseVig!$G17+ProyDda!D$25*DdaAñoBaseVig!$H17+ProyDda!D$26*DdaAñoBaseVig!$I17)","v":1032683.4626484719},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F17+ProyDda!E$24*DdaAñoBaseVig!$G17+ProyDda!E$25*DdaAñoBaseVig!$H17+ProyDda!E$26*DdaAñoBaseVig!$I17)","v":1051102.8625755885},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F17+ProyDda!F$24*DdaAñoBaseVig!$G17+ProyDda!F$25*DdaAñoBaseVig!$H17+ProyDda!F$26*DdaAñoBaseVig!$I17)","v":1070351.9668731373},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F17+ProyDda!G$24*DdaAñoBaseVig!$G17+ProyDda!G$25*DdaAñoBaseVig!$H17+ProyDda!G$26*DdaAñoBaseVig!$I17)","v":1088739.7545373386},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I17*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I17*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I17*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I17*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I17*ProyDda!G$26","v":0},null,1012803.3152571853,1032683.4626484719,1051102.8625755885,1070351.9668731373,1088739.7545373386,{"$f":"+SUMPRODUCT(V17:Y17,PremisaCosto!$F$69:$I$69)","v":3478850.1227724669},null,{"$f":"+AB18","v":544982316}]
[{"$f":"+DdaAñoBaseVig!A18","v":"MTD_1 (0-10,000)"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F18+ProyDda!B$24*DdaAñoBaseVig!$G18+ProyDda!B$25*DdaAñoBaseVig!$H18+ProyDda!B$26*DdaAñoBaseVig!$I18)","v":1005830.2539464316},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F18+ProyDda!C$24*DdaAñoBaseVig!$G18+ProyDda!C$25*DdaAñoBaseVig!$H18+ProyDda!C$26*DdaAñoBaseVig!$I18)","v":1012803.3152571853},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F18+ProyDda!D$24*DdaAñoBaseVig!$G18+ProyDda!D$25*DdaAñoBaseVig!$H18+ProyDda!D$26*DdaAñoBaseVig!$I18)","v":1032683.4626484719},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F18+ProyDda!E$24*DdaAñoBaseVig!$G18+ProyDda!E$25*DdaAñoBaseVig!$H18+ProyDda!E$26*DdaAñoBaseVig!$I18)","v":1051102.8625755885},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F18+ProyDda!F$24*DdaAñoBaseVig!$G18+ProyDda!F$25*DdaAñoBaseVig!$H18+ProyDda!F$26*DdaAñoBaseVig!$I18)","v":1070351.9668731373},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F18+ProyDda!G$24*DdaAñoBaseVig!$G18+ProyDda!G$25*DdaAñoBaseVig!$H18+ProyDda!G$26*DdaAñoBaseVig!$I18)","v":1088739.7545373386},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I18*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I18*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I18*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I18*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I18*ProyDda!G$26","v":0},null,1012803.3152571853,1032683.4626484719,1051102.8625755885,1070351.9668731373,1088739.7545373386,{"$f":"+SUMPRODUCT(V18:Y18,PremisaCosto!$F$69:$I$69)","v":3478850.1227724669},null,{"$f":"+SUM(AB19:AB21)","v":544982316}]
[{"$f":"+DdaAñoBaseVig!A19","v":"MTD_1 Regular"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F19+ProyDda!B$24*DdaAñoBaseVig!$G19+ProyDda!B$25*DdaAñoBaseVig!$H19+ProyDda!B$26*DdaAñoBaseVig!$I19)","v":997473.13350635825},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F19+ProyDda!C$24*DdaAñoBaseVig!$G19+ProyDda!C$25*DdaAñoBaseVig!$H19+ProyDda!C$26*DdaAñoBaseVig!$I19)","v":1004388.6118915066},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F19+ProyDda!D$24*DdaAñoBaseVig!$G19+ProyDda!D$25*DdaAñoBaseVig!$H19+ProyDda!D$26*DdaAñoBaseVig!$I19)","v":1024103.7684671154},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F19+ProyDda!E$24*DdaAñoBaseVig!$G19+ProyDda!E$25*DdaAñoBaseVig!$H19+ProyDda!E$26*DdaAñoBaseVig!$I19)","v":1042370.4816661122},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F19+ProyDda!F$24*DdaAñoBaseVig!$G19+ProyDda!F$25*DdaAñoBaseVig!$H19+ProyDda!F$26*DdaAñoBaseVig!$I19)","v":1061459.9927669563},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F19+ProyDda!G$24*DdaAñoBaseVig!$G19+ProyDda!G$25*DdaAñoBaseVig!$H19+ProyDda!G$26*DdaAñoBaseVig!$I19)","v":1079695.2585763715},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I19*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I19*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I19*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I19*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I19*ProyDda!G$26","v":0},null,1004388.6118915066,1024103.7684671154,1042370.4816661122,1061459.9927669563,1079695.2585763715,{"$f":"+SUMPRODUCT(V19:Y19,PremisaCosto!$F$69:$I$69)","v":3449948.7637098324},null,544982316]
[{"$f":"+DdaAñoBaseVig!A20","v":"MTD_1 Agro"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F20+ProyDda!B$24*DdaAñoBaseVig!$G20+ProyDda!B$25*DdaAñoBaseVig!$H20+ProyDda!B$26*DdaAñoBaseVig!$I20)","v":8306.2811829228976},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F20+ProyDda!C$24*DdaAñoBaseVig!$G20+ProyDda!C$25*DdaAñoBaseVig!$H20+ProyDda!C$26*DdaAñoBaseVig!$I20)","v":8363.8799205905561},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F20+ProyDda!D$24*DdaAñoBaseVig!$G20+ProyDda!D$25*DdaAñoBaseVig!$H20+ProyDda!D$26*DdaAñoBaseVig!$I20)","v":8528.060376390069},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F20+ProyDda!E$24*DdaAñoBaseVig!$G20+ProyDda!E$25*DdaAñoBaseVig!$H20+ProyDda!E$26*DdaAñoBaseVig!$I20)","v":8680.1845199851887},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F20+ProyDda!F$24*DdaAñoBaseVig!$G20+ProyDda!F$25*DdaAñoBaseVig!$H20+ProyDda!F$26*DdaAñoBaseVig!$I20)","v":8839.159961067764},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F20+ProyDda!G$24*DdaAñoBaseVig!$G20+ProyDda!G$25*DdaAñoBaseVig!$H20+ProyDda!G$26*DdaAñoBaseVig!$I20)","v":8991.0191069208468},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I20*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I20*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I20*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I20*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I20*ProyDda!G$26","v":0},null,8363.8799205905561,8528.060376390069,8680.1845199851887,8839.159961067764,8991.0191069208468,{"$f":"+SUMPRODUCT(V20:Y20,PremisaCosto!$F$69:$I$69)","v":28728.943553604142},null,0]
[{"$f":"+DdaAñoBaseVig!A21","v":"MTD_1 Jub. 1"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F21+ProyDda!B$24*DdaAñoBaseVig!$G21+ProyDda!B$25*DdaAñoBaseVig!$H21+ProyDda!B$26*DdaAñoBaseVig!$I21)","v":50.83925715041984},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F21+ProyDda!C$24*DdaAñoBaseVig!$G21+ProyDda!C$25*DdaAñoBaseVig!$H21+ProyDda!C$26*DdaAñoBaseVig!$I21)","v":50.823445088147423},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F21+ProyDda!D$24*DdaAñoBaseVig!$G21+ProyDda!D$25*DdaAñoBaseVig!$H21+ProyDda!D$26*DdaAñoBaseVig!$I21)","v":51.633804966392297},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F21+ProyDda!E$24*DdaAñoBaseVig!$G21+ProyDda!E$25*DdaAñoBaseVig!$H21+ProyDda!E$26*DdaAñoBaseVig!$I21)","v":52.196389491163679},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F21+ProyDda!F$24*DdaAñoBaseVig!$G21+ProyDda!F$25*DdaAñoBaseVig!$H21+ProyDda!F$26*DdaAñoBaseVig!$I21)","v":52.814145113536306},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F21+ProyDda!G$24*DdaAñoBaseVig!$G21+ProyDda!G$25*DdaAñoBaseVig!$H21+ProyDda!G$26*DdaAñoBaseVig!$I21)","v":53.476854046208381},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I21*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I21*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I21*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I21*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I21*ProyDda!G$26","v":0},null,50.823445088147423,51.633804966392297,52.196389491163679,52.814145113536306,53.476854046208381,{"$f":"+SUMPRODUCT(V21:Y21,PremisaCosto!$F$69:$I$69)","v":172.41550903020234},null,0]
[{"$f":"+DdaAñoBaseVig!A22","v":"MTD_1 Jub. 2"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F22+ProyDda!B$24*DdaAñoBaseVig!$G22+ProyDda!B$25*DdaAñoBaseVig!$H22+ProyDda!B$26*DdaAñoBaseVig!$I22)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F22+ProyDda!C$24*DdaAñoBaseVig!$G22+ProyDda!C$25*DdaAñoBaseVig!$H22+ProyDda!C$26*DdaAñoBaseVig!$I22)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F22+ProyDda!D$24*DdaAñoBaseVig!$G22+ProyDda!D$25*DdaAñoBaseVig!$H22+ProyDda!D$26*DdaAñoBaseVig!$I22)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F22+ProyDda!E$24*DdaAñoBaseVig!$G22+ProyDda!E$25*DdaAñoBaseVig!$H22+ProyDda!E$26*DdaAñoBaseVig!$I22)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F22+ProyDda!F$24*DdaAñoBaseVig!$G22+ProyDda!F$25*DdaAñoBaseVig!$H22+ProyDda!F$26*DdaAñoBaseVig!$I22)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F22+ProyDda!G$24*DdaAñoBaseVig!$G22+ProyDda!G$25*DdaAñoBaseVig!$H22+ProyDda!G$26*DdaAñoBaseVig!$I22)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I22*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I22*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I22*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I22*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I22*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V22:Y22,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A23","v":"MTD_1 Discap."},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F23+ProyDda!B$24*DdaAñoBaseVig!$G23+ProyDda!B$25*DdaAñoBaseVig!$H23+ProyDda!B$26*DdaAñoBaseVig!$I23)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F23+ProyDda!C$24*DdaAñoBaseVig!$G23+ProyDda!C$25*DdaAñoBaseVig!$H23+ProyDda!C$26*DdaAñoBaseVig!$I23)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F23+ProyDda!D$24*DdaAñoBaseVig!$G23+ProyDda!D$25*DdaAñoBaseVig!$H23+ProyDda!D$26*DdaAñoBaseVig!$I23)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F23+ProyDda!E$24*DdaAñoBaseVig!$G23+ProyDda!E$25*DdaAñoBaseVig!$H23+ProyDda!E$26*DdaAñoBaseVig!$I23)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F23+ProyDda!F$24*DdaAñoBaseVig!$G23+ProyDda!F$25*DdaAñoBaseVig!$H23+ProyDda!F$26*DdaAñoBaseVig!$I23)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F23+ProyDda!G$24*DdaAñoBaseVig!$G23+ProyDda!G$25*DdaAñoBaseVig!$H23+ProyDda!G$26*DdaAñoBaseVig!$I23)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I23*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I23*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I23*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I23*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I23*ProyDda!G$26","v":0},null,{"$f":"+C23-I23-O23","v":0},0,0,0,0,{"$f":"+SUMPRODUCT(V23:Y23,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A24","v":"MTD_1 Discapacitados 601-más"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F24+ProyDda!B$24*DdaAñoBaseVig!$G24+ProyDda!B$25*DdaAñoBaseVig!$H24+ProyDda!B$26*DdaAñoBaseVig!$I24)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F24+ProyDda!C$24*DdaAñoBaseVig!$G24+ProyDda!C$25*DdaAñoBaseVig!$H24+ProyDda!C$26*DdaAñoBaseVig!$I24)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F24+ProyDda!D$24*DdaAñoBaseVig!$G24+ProyDda!D$25*DdaAñoBaseVig!$H24+ProyDda!D$26*DdaAñoBaseVig!$I24)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F24+ProyDda!E$24*DdaAñoBaseVig!$G24+ProyDda!E$25*DdaAñoBaseVig!$H24+ProyDda!E$26*DdaAñoBaseVig!$I24)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F24+ProyDda!F$24*DdaAñoBaseVig!$G24+ProyDda!F$25*DdaAñoBaseVig!$H24+ProyDda!F$26*DdaAñoBaseVig!$I24)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F24+ProyDda!G$24*DdaAñoBaseVig!$G24+ProyDda!G$25*DdaAñoBaseVig!$H24+ProyDda!G$26*DdaAñoBaseVig!$I24)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I24*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I24*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I24*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I24*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I24*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V24:Y24,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A25","v":"MTD_1 Político"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F25+ProyDda!B$24*DdaAñoBaseVig!$G25+ProyDda!B$25*DdaAñoBaseVig!$H25+ProyDda!B$26*DdaAñoBaseVig!$I25)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F25+ProyDda!C$24*DdaAñoBaseVig!$G25+ProyDda!C$25*DdaAñoBaseVig!$H25+ProyDda!C$26*DdaAñoBaseVig!$I25)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F25+ProyDda!D$24*DdaAñoBaseVig!$G25+ProyDda!D$25*DdaAñoBaseVig!$H25+ProyDda!D$26*DdaAñoBaseVig!$I25)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F25+ProyDda!E$24*DdaAñoBaseVig!$G25+ProyDda!E$25*DdaAñoBaseVig!$H25+ProyDda!E$26*DdaAñoBaseVig!$I25)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F25+ProyDda!F$24*DdaAñoBaseVig!$G25+ProyDda!F$25*DdaAñoBaseVig!$H25+ProyDda!F$26*DdaAñoBaseVig!$I25)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F25+ProyDda!G$24*DdaAñoBaseVig!$G25+ProyDda!G$25*DdaAñoBaseVig!$H25+ProyDda!G$26*DdaAñoBaseVig!$I25)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I25*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I25*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I25*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I25*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I25*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V25:Y25,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A26","v":"MTD_1 Cruz Roja"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F26+ProyDda!B$24*DdaAñoBaseVig!$G26+ProyDda!B$25*DdaAñoBaseVig!$H26+ProyDda!B$26*DdaAñoBaseVig!$I26)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F26+ProyDda!C$24*DdaAñoBaseVig!$G26+ProyDda!C$25*DdaAñoBaseVig!$H26+ProyDda!C$26*DdaAñoBaseVig!$I26)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F26+ProyDda!D$24*DdaAñoBaseVig!$G26+ProyDda!D$25*DdaAñoBaseVig!$H26+ProyDda!D$26*DdaAñoBaseVig!$I26)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F26+ProyDda!E$24*DdaAñoBaseVig!$G26+ProyDda!E$25*DdaAñoBaseVig!$H26+ProyDda!E$26*DdaAñoBaseVig!$I26)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F26+ProyDda!F$24*DdaAñoBaseVig!$G26+ProyDda!F$25*DdaAñoBaseVig!$H26+ProyDda!F$26*DdaAñoBaseVig!$I26)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F26+ProyDda!G$24*DdaAñoBaseVig!$G26+ProyDda!G$25*DdaAñoBaseVig!$H26+ProyDda!G$26*DdaAñoBaseVig!$I26)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I26*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I26*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I26*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I26*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I26*ProyDda!G$26","v":0},null,{"$f":"+C26-I26-O26","v":0},{"$f":"+D26-J26-P26","v":0},{"$f":"+E26-K26-Q26","v":0},{"$f":"+F26-L26-R26","v":0},{"$f":"+G26-M26-S26","v":0},{"$f":"+SUMPRODUCT(V26:Y26,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A27","v":"MTD_2 (10,001-30,000)"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F27+ProyDda!B$24*DdaAñoBaseVig!$G27+ProyDda!B$25*DdaAñoBaseVig!$H27+ProyDda!B$26*DdaAñoBaseVig!$I27)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F27+ProyDda!C$24*DdaAñoBaseVig!$G27+ProyDda!C$25*DdaAñoBaseVig!$H27+ProyDda!C$26*DdaAñoBaseVig!$I27)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F27+ProyDda!D$24*DdaAñoBaseVig!$G27+ProyDda!D$25*DdaAñoBaseVig!$H27+ProyDda!D$26*DdaAñoBaseVig!$I27)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F27+ProyDda!E$24*DdaAñoBaseVig!$G27+ProyDda!E$25*DdaAñoBaseVig!$H27+ProyDda!E$26*DdaAñoBaseVig!$I27)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F27+ProyDda!F$24*DdaAñoBaseVig!$G27+ProyDda!F$25*DdaAñoBaseVig!$H27+ProyDda!F$26*DdaAñoBaseVig!$I27)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F27+ProyDda!G$24*DdaAñoBaseVig!$G27+ProyDda!G$25*DdaAñoBaseVig!$H27+ProyDda!G$26*DdaAñoBaseVig!$I27)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I27*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I27*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I27*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I27*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I27*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V27:Y27,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A28","v":"MTD_2 Regular"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F28+ProyDda!B$24*DdaAñoBaseVig!$G28+ProyDda!B$25*DdaAñoBaseVig!$H28+ProyDda!B$26*DdaAñoBaseVig!$I28)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F28+ProyDda!C$24*DdaAñoBaseVig!$G28+ProyDda!C$25*DdaAñoBaseVig!$H28+ProyDda!C$26*DdaAñoBaseVig!$I28)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F28+ProyDda!D$24*DdaAñoBaseVig!$G28+ProyDda!D$25*DdaAñoBaseVig!$H28+ProyDda!D$26*DdaAñoBaseVig!$I28)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F28+ProyDda!E$24*DdaAñoBaseVig!$G28+ProyDda!E$25*DdaAñoBaseVig!$H28+ProyDda!E$26*DdaAñoBaseVig!$I28)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F28+ProyDda!F$24*DdaAñoBaseVig!$G28+ProyDda!F$25*DdaAñoBaseVig!$H28+ProyDda!F$26*DdaAñoBaseVig!$I28)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F28+ProyDda!G$24*DdaAñoBaseVig!$G28+ProyDda!G$25*DdaAñoBaseVig!$H28+ProyDda!G$26*DdaAñoBaseVig!$I28)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I28*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I28*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I28*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I28*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I28*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V28:Y28,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A29","v":"MTD_2 Agro"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F29+ProyDda!B$24*DdaAñoBaseVig!$G29+ProyDda!B$25*DdaAñoBaseVig!$H29+ProyDda!B$26*DdaAñoBaseVig!$I29)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F29+ProyDda!C$24*DdaAñoBaseVig!$G29+ProyDda!C$25*DdaAñoBaseVig!$H29+ProyDda!C$26*DdaAñoBaseVig!$I29)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F29+ProyDda!D$24*DdaAñoBaseVig!$G29+ProyDda!D$25*DdaAñoBaseVig!$H29+ProyDda!D$26*DdaAñoBaseVig!$I29)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F29+ProyDda!E$24*DdaAñoBaseVig!$G29+ProyDda!E$25*DdaAñoBaseVig!$H29+ProyDda!E$26*DdaAñoBaseVig!$I29)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F29+ProyDda!F$24*DdaAñoBaseVig!$G29+ProyDda!F$25*DdaAñoBaseVig!$H29+ProyDda!F$26*DdaAñoBaseVig!$I29)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F29+ProyDda!G$24*DdaAñoBaseVig!$G29+ProyDda!G$25*DdaAñoBaseVig!$H29+ProyDda!G$26*DdaAñoBaseVig!$I29)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I29*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I29*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I29*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I29*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I29*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V29:Y29,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A30","v":"MTD_2 Jub. 1"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F30+ProyDda!B$24*DdaAñoBaseVig!$G30+ProyDda!B$25*DdaAñoBaseVig!$H30+ProyDda!B$26*DdaAñoBaseVig!$I30)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F30+ProyDda!C$24*DdaAñoBaseVig!$G30+ProyDda!C$25*DdaAñoBaseVig!$H30+ProyDda!C$26*DdaAñoBaseVig!$I30)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F30+ProyDda!D$24*DdaAñoBaseVig!$G30+ProyDda!D$25*DdaAñoBaseVig!$H30+ProyDda!D$26*DdaAñoBaseVig!$I30)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F30+ProyDda!E$24*DdaAñoBaseVig!$G30+ProyDda!E$25*DdaAñoBaseVig!$H30+ProyDda!E$26*DdaAñoBaseVig!$I30)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F30+ProyDda!F$24*DdaAñoBaseVig!$G30+ProyDda!F$25*DdaAñoBaseVig!$H30+ProyDda!F$26*DdaAñoBaseVig!$I30)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F30+ProyDda!G$24*DdaAñoBaseVig!$G30+ProyDda!G$25*DdaAñoBaseVig!$H30+ProyDda!G$26*DdaAñoBaseVig!$I30)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I30*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I30*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I30*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I30*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I30*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V30:Y30,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A31","v":"MTD_2 Jub. 2"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F31+ProyDda!B$24*DdaAñoBaseVig!$G31+ProyDda!B$25*DdaAñoBaseVig!$H31+ProyDda!B$26*DdaAñoBaseVig!$I31)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F31+ProyDda!C$24*DdaAñoBaseVig!$G31+ProyDda!C$25*DdaAñoBaseVig!$H31+ProyDda!C$26*DdaAñoBaseVig!$I31)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F31+ProyDda!D$24*DdaAñoBaseVig!$G31+ProyDda!D$25*DdaAñoBaseVig!$H31+ProyDda!D$26*DdaAñoBaseVig!$I31)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F31+ProyDda!E$24*DdaAñoBaseVig!$G31+ProyDda!E$25*DdaAñoBaseVig!$H31+ProyDda!E$26*DdaAñoBaseVig!$I31)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F31+ProyDda!F$24*DdaAñoBaseVig!$G31+ProyDda!F$25*DdaAñoBaseVig!$H31+ProyDda!F$26*DdaAñoBaseVig!$I31)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F31+ProyDda!G$24*DdaAñoBaseVig!$G31+ProyDda!G$25*DdaAñoBaseVig!$H31+ProyDda!G$26*DdaAñoBaseVig!$I31)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I31*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I31*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I31*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I31*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I31*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V31:Y31,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A32","v":"MTD_2 Discap."},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F32+ProyDda!B$24*DdaAñoBaseVig!$G32+ProyDda!B$25*DdaAñoBaseVig!$H32+ProyDda!B$26*DdaAñoBaseVig!$I32)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F32+ProyDda!C$24*DdaAñoBaseVig!$G32+ProyDda!C$25*DdaAñoBaseVig!$H32+ProyDda!C$26*DdaAñoBaseVig!$I32)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F32+ProyDda!D$24*DdaAñoBaseVig!$G32+ProyDda!D$25*DdaAñoBaseVig!$H32+ProyDda!D$26*DdaAñoBaseVig!$I32)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F32+ProyDda!E$24*DdaAñoBaseVig!$G32+ProyDda!E$25*DdaAñoBaseVig!$H32+ProyDda!E$26*DdaAñoBaseVig!$I32)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F32+ProyDda!F$24*DdaAñoBaseVig!$G32+ProyDda!F$25*DdaAñoBaseVig!$H32+ProyDda!F$26*DdaAñoBaseVig!$I32)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F32+ProyDda!G$24*DdaAñoBaseVig!$G32+ProyDda!G$25*DdaAñoBaseVig!$H32+ProyDda!G$26*DdaAñoBaseVig!$I32)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I32*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I32*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I32*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I32*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I32*ProyDda!G$26","v":0},null,{"$f":"+C32-I32-O32","v":0},0,0,0,0,{"$f":"+SUMPRODUCT(V32:Y32,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A33","v":"MTD_2 Discapacitados 601-más"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F33+ProyDda!B$24*DdaAñoBaseVig!$G33+ProyDda!B$25*DdaAñoBaseVig!$H33+ProyDda!B$26*DdaAñoBaseVig!$I33)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F33+ProyDda!C$24*DdaAñoBaseVig!$G33+ProyDda!C$25*DdaAñoBaseVig!$H33+ProyDda!C$26*DdaAñoBaseVig!$I33)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F33+ProyDda!D$24*DdaAñoBaseVig!$G33+ProyDda!D$25*DdaAñoBaseVig!$H33+ProyDda!D$26*DdaAñoBaseVig!$I33)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F33+ProyDda!E$24*DdaAñoBaseVig!$G33+ProyDda!E$25*DdaAñoBaseVig!$H33+ProyDda!E$26*DdaAñoBaseVig!$I33)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F33+ProyDda!F$24*DdaAñoBaseVig!$G33+ProyDda!F$25*DdaAñoBaseVig!$H33+ProyDda!F$26*DdaAñoBaseVig!$I33)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F33+ProyDda!G$24*DdaAñoBaseVig!$G33+ProyDda!G$25*DdaAñoBaseVig!$H33+ProyDda!G$26*DdaAñoBaseVig!$I33)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I33*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I33*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I33*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I33*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I33*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V33:Y33,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A34","v":"MTD_2 Político"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F34+ProyDda!B$24*DdaAñoBaseVig!$G34+ProyDda!B$25*DdaAñoBaseVig!$H34+ProyDda!B$26*DdaAñoBaseVig!$I34)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F34+ProyDda!C$24*DdaAñoBaseVig!$G34+ProyDda!C$25*DdaAñoBaseVig!$H34+ProyDda!C$26*DdaAñoBaseVig!$I34)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F34+ProyDda!D$24*DdaAñoBaseVig!$G34+ProyDda!D$25*DdaAñoBaseVig!$H34+ProyDda!D$26*DdaAñoBaseVig!$I34)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F34+ProyDda!E$24*DdaAñoBaseVig!$G34+ProyDda!E$25*DdaAñoBaseVig!$H34+ProyDda!E$26*DdaAñoBaseVig!$I34)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F34+ProyDda!F$24*DdaAñoBaseVig!$G34+ProyDda!F$25*DdaAñoBaseVig!$H34+ProyDda!F$26*DdaAñoBaseVig!$I34)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F34+ProyDda!G$24*DdaAñoBaseVig!$G34+ProyDda!G$25*DdaAñoBaseVig!$H34+ProyDda!G$26*DdaAñoBaseVig!$I34)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I34*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I34*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I34*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I34*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I34*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V34:Y34,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A35","v":"MTD_2 Cruz Roja"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F35+ProyDda!B$24*DdaAñoBaseVig!$G35+ProyDda!B$25*DdaAñoBaseVig!$H35+ProyDda!B$26*DdaAñoBaseVig!$I35)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F35+ProyDda!C$24*DdaAñoBaseVig!$G35+ProyDda!C$25*DdaAñoBaseVig!$H35+ProyDda!C$26*DdaAñoBaseVig!$I35)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F35+ProyDda!D$24*DdaAñoBaseVig!$G35+ProyDda!D$25*DdaAñoBaseVig!$H35+ProyDda!D$26*DdaAñoBaseVig!$I35)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F35+ProyDda!E$24*DdaAñoBaseVig!$G35+ProyDda!E$25*DdaAñoBaseVig!$H35+ProyDda!E$26*DdaAñoBaseVig!$I35)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F35+ProyDda!F$24*DdaAñoBaseVig!$G35+ProyDda!F$25*DdaAñoBaseVig!$H35+ProyDda!F$26*DdaAñoBaseVig!$I35)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F35+ProyDda!G$24*DdaAñoBaseVig!$G35+ProyDda!G$25*DdaAñoBaseVig!$H35+ProyDda!G$26*DdaAñoBaseVig!$I35)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I35*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I35*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I35*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I35*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I35*ProyDda!G$26","v":0},null,{"$f":"+C35-I35-O35","v":0},{"$f":"+D35-J35-P35","v":0},{"$f":"+E35-K35-Q35","v":0},{"$f":"+F35-L35-R35","v":0},{"$f":"+G35-M35-S35","v":0},{"$f":"+SUMPRODUCT(V35:Y35,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A36","v":"MTD_3 (30,001-50,000)"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F36+ProyDda!B$24*DdaAñoBaseVig!$G36+ProyDda!B$25*DdaAñoBaseVig!$H36+ProyDda!B$26*DdaAñoBaseVig!$I36)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F36+ProyDda!C$24*DdaAñoBaseVig!$G36+ProyDda!C$25*DdaAñoBaseVig!$H36+ProyDda!C$26*DdaAñoBaseVig!$I36)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F36+ProyDda!D$24*DdaAñoBaseVig!$G36+ProyDda!D$25*DdaAñoBaseVig!$H36+ProyDda!D$26*DdaAñoBaseVig!$I36)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F36+ProyDda!E$24*DdaAñoBaseVig!$G36+ProyDda!E$25*DdaAñoBaseVig!$H36+ProyDda!E$26*DdaAñoBaseVig!$I36)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F36+ProyDda!F$24*DdaAñoBaseVig!$G36+ProyDda!F$25*DdaAñoBaseVig!$H36+ProyDda!F$26*DdaAñoBaseVig!$I36)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F36+ProyDda!G$24*DdaAñoBaseVig!$G36+ProyDda!G$25*DdaAñoBaseVig!$H36+ProyDda!G$26*DdaAñoBaseVig!$I36)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I36*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I36*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I36*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I36*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I36*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V36:Y36,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A37","v":"MTD_3 Regular"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F37+ProyDda!B$24*DdaAñoBaseVig!$G37+ProyDda!B$25*DdaAñoBaseVig!$H37+ProyDda!B$26*DdaAñoBaseVig!$I37)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F37+ProyDda!C$24*DdaAñoBaseVig!$G37+ProyDda!C$25*DdaAñoBaseVig!$H37+ProyDda!C$26*DdaAñoBaseVig!$I37)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F37+ProyDda!D$24*DdaAñoBaseVig!$G37+ProyDda!D$25*DdaAñoBaseVig!$H37+ProyDda!D$26*DdaAñoBaseVig!$I37)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F37+ProyDda!E$24*DdaAñoBaseVig!$G37+ProyDda!E$25*DdaAñoBaseVig!$H37+ProyDda!E$26*DdaAñoBaseVig!$I37)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F37+ProyDda!F$24*DdaAñoBaseVig!$G37+ProyDda!F$25*DdaAñoBaseVig!$H37+ProyDda!F$26*DdaAñoBaseVig!$I37)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F37+ProyDda!G$24*DdaAñoBaseVig!$G37+ProyDda!G$25*DdaAñoBaseVig!$H37+ProyDda!G$26*DdaAñoBaseVig!$I37)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I37*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I37*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I37*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I37*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I37*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V37:Y37,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A38","v":"MTD_3 Agro"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F38+ProyDda!B$24*DdaAñoBaseVig!$G38+ProyDda!B$25*DdaAñoBaseVig!$H38+ProyDda!B$26*DdaAñoBaseVig!$I38)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F38+ProyDda!C$24*DdaAñoBaseVig!$G38+ProyDda!C$25*DdaAñoBaseVig!$H38+ProyDda!C$26*DdaAñoBaseVig!$I38)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F38+ProyDda!D$24*DdaAñoBaseVig!$G38+ProyDda!D$25*DdaAñoBaseVig!$H38+ProyDda!D$26*DdaAñoBaseVig!$I38)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F38+ProyDda!E$24*DdaAñoBaseVig!$G38+ProyDda!E$25*DdaAñoBaseVig!$H38+ProyDda!E$26*DdaAñoBaseVig!$I38)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F38+ProyDda!F$24*DdaAñoBaseVig!$G38+ProyDda!F$25*DdaAñoBaseVig!$H38+ProyDda!F$26*DdaAñoBaseVig!$I38)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F38+ProyDda!G$24*DdaAñoBaseVig!$G38+ProyDda!G$25*DdaAñoBaseVig!$H38+ProyDda!G$26*DdaAñoBaseVig!$I38)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I38*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I38*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I38*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I38*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I38*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V38:Y38,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A39","v":"MTD_3 Jub. 1"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F39+ProyDda!B$24*DdaAñoBaseVig!$G39+ProyDda!B$25*DdaAñoBaseVig!$H39+ProyDda!B$26*DdaAñoBaseVig!$I39)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F39+ProyDda!C$24*DdaAñoBaseVig!$G39+ProyDda!C$25*DdaAñoBaseVig!$H39+ProyDda!C$26*DdaAñoBaseVig!$I39)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F39+ProyDda!D$24*DdaAñoBaseVig!$G39+ProyDda!D$25*DdaAñoBaseVig!$H39+ProyDda!D$26*DdaAñoBaseVig!$I39)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F39+ProyDda!E$24*DdaAñoBaseVig!$G39+ProyDda!E$25*DdaAñoBaseVig!$H39+ProyDda!E$26*DdaAñoBaseVig!$I39)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F39+ProyDda!F$24*DdaAñoBaseVig!$G39+ProyDda!F$25*DdaAñoBaseVig!$H39+ProyDda!F$26*DdaAñoBaseVig!$I39)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F39+ProyDda!G$24*DdaAñoBaseVig!$G39+ProyDda!G$25*DdaAñoBaseVig!$H39+ProyDda!G$26*DdaAñoBaseVig!$I39)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I39*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I39*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I39*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I39*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I39*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V39:Y39,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A40","v":"MTD_3 Jub. 2"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F40+ProyDda!B$24*DdaAñoBaseVig!$G40+ProyDda!B$25*DdaAñoBaseVig!$H40+ProyDda!B$26*DdaAñoBaseVig!$I40)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F40+ProyDda!C$24*DdaAñoBaseVig!$G40+ProyDda!C$25*DdaAñoBaseVig!$H40+ProyDda!C$26*DdaAñoBaseVig!$I40)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F40+ProyDda!D$24*DdaAñoBaseVig!$G40+ProyDda!D$25*DdaAñoBaseVig!$H40+ProyDda!D$26*DdaAñoBaseVig!$I40)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F40+ProyDda!E$24*DdaAñoBaseVig!$G40+ProyDda!E$25*DdaAñoBaseVig!$H40+ProyDda!E$26*DdaAñoBaseVig!$I40)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F40+ProyDda!F$24*DdaAñoBaseVig!$G40+ProyDda!F$25*DdaAñoBaseVig!$H40+ProyDda!F$26*DdaAñoBaseVig!$I40)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F40+ProyDda!G$24*DdaAñoBaseVig!$G40+ProyDda!G$25*DdaAñoBaseVig!$H40+ProyDda!G$26*DdaAñoBaseVig!$I40)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I40*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I40*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I40*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I40*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I40*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V40:Y40,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A41","v":"MTD_3 Discap."},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F41+ProyDda!B$24*DdaAñoBaseVig!$G41+ProyDda!B$25*DdaAñoBaseVig!$H41+ProyDda!B$26*DdaAñoBaseVig!$I41)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F41+ProyDda!C$24*DdaAñoBaseVig!$G41+ProyDda!C$25*DdaAñoBaseVig!$H41+ProyDda!C$26*DdaAñoBaseVig!$I41)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F41+ProyDda!D$24*DdaAñoBaseVig!$G41+ProyDda!D$25*DdaAñoBaseVig!$H41+ProyDda!D$26*DdaAñoBaseVig!$I41)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F41+ProyDda!E$24*DdaAñoBaseVig!$G41+ProyDda!E$25*DdaAñoBaseVig!$H41+ProyDda!E$26*DdaAñoBaseVig!$I41)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F41+ProyDda!F$24*DdaAñoBaseVig!$G41+ProyDda!F$25*DdaAñoBaseVig!$H41+ProyDda!F$26*DdaAñoBaseVig!$I41)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F41+ProyDda!G$24*DdaAñoBaseVig!$G41+ProyDda!G$25*DdaAñoBaseVig!$H41+ProyDda!G$26*DdaAñoBaseVig!$I41)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I41*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I41*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I41*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I41*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I41*ProyDda!G$26","v":0},null,{"$f":"+C41-I41-O41","v":0},0,0,0,0,{"$f":"+SUMPRODUCT(V41:Y41,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A42","v":"MTD_3 Discapacitados 601-más"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F42+ProyDda!B$24*DdaAñoBaseVig!$G42+ProyDda!B$25*DdaAñoBaseVig!$H42+ProyDda!B$26*DdaAñoBaseVig!$I42)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F42+ProyDda!C$24*DdaAñoBaseVig!$G42+ProyDda!C$25*DdaAñoBaseVig!$H42+ProyDda!C$26*DdaAñoBaseVig!$I42)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F42+ProyDda!D$24*DdaAñoBaseVig!$G42+ProyDda!D$25*DdaAñoBaseVig!$H42+ProyDda!D$26*DdaAñoBaseVig!$I42)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F42+ProyDda!E$24*DdaAñoBaseVig!$G42+ProyDda!E$25*DdaAñoBaseVig!$H42+ProyDda!E$26*DdaAñoBaseVig!$I42)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F42+ProyDda!F$24*DdaAñoBaseVig!$G42+ProyDda!F$25*DdaAñoBaseVig!$H42+ProyDda!F$26*DdaAñoBaseVig!$I42)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F42+ProyDda!G$24*DdaAñoBaseVig!$G42+ProyDda!G$25*DdaAñoBaseVig!$H42+ProyDda!G$26*DdaAñoBaseVig!$I42)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I42*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I42*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I42*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I42*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I42*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V42:Y42,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A43","v":"MTD_3 Político"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F43+ProyDda!B$24*DdaAñoBaseVig!$G43+ProyDda!B$25*DdaAñoBaseVig!$H43+ProyDda!B$26*DdaAñoBaseVig!$I43)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F43+ProyDda!C$24*DdaAñoBaseVig!$G43+ProyDda!C$25*DdaAñoBaseVig!$H43+ProyDda!C$26*DdaAñoBaseVig!$I43)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F43+ProyDda!D$24*DdaAñoBaseVig!$G43+ProyDda!D$25*DdaAñoBaseVig!$H43+ProyDda!D$26*DdaAñoBaseVig!$I43)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F43+ProyDda!E$24*DdaAñoBaseVig!$G43+ProyDda!E$25*DdaAñoBaseVig!$H43+ProyDda!E$26*DdaAñoBaseVig!$I43)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F43+ProyDda!F$24*DdaAñoBaseVig!$G43+ProyDda!F$25*DdaAñoBaseVig!$H43+ProyDda!F$26*DdaAñoBaseVig!$I43)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F43+ProyDda!G$24*DdaAñoBaseVig!$G43+ProyDda!G$25*DdaAñoBaseVig!$H43+ProyDda!G$26*DdaAñoBaseVig!$I43)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I43*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I43*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I43*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I43*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I43*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V43:Y43,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A44","v":"MTD_3 Cruz Roja"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F44+ProyDda!B$24*DdaAñoBaseVig!$G44+ProyDda!B$25*DdaAñoBaseVig!$H44+ProyDda!B$26*DdaAñoBaseVig!$I44)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F44+ProyDda!C$24*DdaAñoBaseVig!$G44+ProyDda!C$25*DdaAñoBaseVig!$H44+ProyDda!C$26*DdaAñoBaseVig!$I44)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F44+ProyDda!D$24*DdaAñoBaseVig!$G44+ProyDda!D$25*DdaAñoBaseVig!$H44+ProyDda!D$26*DdaAñoBaseVig!$I44)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F44+ProyDda!E$24*DdaAñoBaseVig!$G44+ProyDda!E$25*DdaAñoBaseVig!$H44+ProyDda!E$26*DdaAñoBaseVig!$I44)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F44+ProyDda!F$24*DdaAñoBaseVig!$G44+ProyDda!F$25*DdaAñoBaseVig!$H44+ProyDda!F$26*DdaAñoBaseVig!$I44)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F44+ProyDda!G$24*DdaAñoBaseVig!$G44+ProyDda!G$25*DdaAñoBaseVig!$H44+ProyDda!G$26*DdaAñoBaseVig!$I44)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I44*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I44*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I44*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I44*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I44*ProyDda!G$26","v":0},null,{"$f":"+C44-I44-O44","v":0},{"$f":"+D44-J44-P44","v":0},{"$f":"+E44-K44-Q44","v":0},{"$f":"+F44-L44-R44","v":0},{"$f":"+G44-M44-S44","v":0},{"$f":"+SUMPRODUCT(V44:Y44,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A45","v":"MTD_4 (50,001-más)"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F45+ProyDda!B$24*DdaAñoBaseVig!$G45+ProyDda!B$25*DdaAñoBaseVig!$H45+ProyDda!B$26*DdaAñoBaseVig!$I45)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F45+ProyDda!C$24*DdaAñoBaseVig!$G45+ProyDda!C$25*DdaAñoBaseVig!$H45+ProyDda!C$26*DdaAñoBaseVig!$I45)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F45+ProyDda!D$24*DdaAñoBaseVig!$G45+ProyDda!D$25*DdaAñoBaseVig!$H45+ProyDda!D$26*DdaAñoBaseVig!$I45)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F45+ProyDda!E$24*DdaAñoBaseVig!$G45+ProyDda!E$25*DdaAñoBaseVig!$H45+ProyDda!E$26*DdaAñoBaseVig!$I45)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F45+ProyDda!F$24*DdaAñoBaseVig!$G45+ProyDda!F$25*DdaAñoBaseVig!$H45+ProyDda!F$26*DdaAñoBaseVig!$I45)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F45+ProyDda!G$24*DdaAñoBaseVig!$G45+ProyDda!G$25*DdaAñoBaseVig!$H45+ProyDda!G$26*DdaAñoBaseVig!$I45)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I45*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I45*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I45*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I45*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I45*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V45:Y45,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A46","v":"MTD_4 Regular"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F46+ProyDda!B$24*DdaAñoBaseVig!$G46+ProyDda!B$25*DdaAñoBaseVig!$H46+ProyDda!B$26*DdaAñoBaseVig!$I46)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F46+ProyDda!C$24*DdaAñoBaseVig!$G46+ProyDda!C$25*DdaAñoBaseVig!$H46+ProyDda!C$26*DdaAñoBaseVig!$I46)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F46+ProyDda!D$24*DdaAñoBaseVig!$G46+ProyDda!D$25*DdaAñoBaseVig!$H46+ProyDda!D$26*DdaAñoBaseVig!$I46)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F46+ProyDda!E$24*DdaAñoBaseVig!$G46+ProyDda!E$25*DdaAñoBaseVig!$H46+ProyDda!E$26*DdaAñoBaseVig!$I46)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F46+ProyDda!F$24*DdaAñoBaseVig!$G46+ProyDda!F$25*DdaAñoBaseVig!$H46+ProyDda!F$26*DdaAñoBaseVig!$I46)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F46+ProyDda!G$24*DdaAñoBaseVig!$G46+ProyDda!G$25*DdaAñoBaseVig!$H46+ProyDda!G$26*DdaAñoBaseVig!$I46)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I46*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I46*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I46*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I46*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I46*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V46:Y46,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A47","v":"MTD_4 Agro"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F47+ProyDda!B$24*DdaAñoBaseVig!$G47+ProyDda!B$25*DdaAñoBaseVig!$H47+ProyDda!B$26*DdaAñoBaseVig!$I47)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F47+ProyDda!C$24*DdaAñoBaseVig!$G47+ProyDda!C$25*DdaAñoBaseVig!$H47+ProyDda!C$26*DdaAñoBaseVig!$I47)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F47+ProyDda!D$24*DdaAñoBaseVig!$G47+ProyDda!D$25*DdaAñoBaseVig!$H47+ProyDda!D$26*DdaAñoBaseVig!$I47)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F47+ProyDda!E$24*DdaAñoBaseVig!$G47+ProyDda!E$25*DdaAñoBaseVig!$H47+ProyDda!E$26*DdaAñoBaseVig!$I47)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F47+ProyDda!F$24*DdaAñoBaseVig!$G47+ProyDda!F$25*DdaAñoBaseVig!$H47+ProyDda!F$26*DdaAñoBaseVig!$I47)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F47+ProyDda!G$24*DdaAñoBaseVig!$G47+ProyDda!G$25*DdaAñoBaseVig!$H47+ProyDda!G$26*DdaAñoBaseVig!$I47)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I47*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I47*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I47*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I47*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I47*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V47:Y47,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A48","v":"MTD_4 Jub. 1"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F48+ProyDda!B$24*DdaAñoBaseVig!$G48+ProyDda!B$25*DdaAñoBaseVig!$H48+ProyDda!B$26*DdaAñoBaseVig!$I48)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F48+ProyDda!C$24*DdaAñoBaseVig!$G48+ProyDda!C$25*DdaAñoBaseVig!$H48+ProyDda!C$26*DdaAñoBaseVig!$I48)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F48+ProyDda!D$24*DdaAñoBaseVig!$G48+ProyDda!D$25*DdaAñoBaseVig!$H48+ProyDda!D$26*DdaAñoBaseVig!$I48)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F48+ProyDda!E$24*DdaAñoBaseVig!$G48+ProyDda!E$25*DdaAñoBaseVig!$H48+ProyDda!E$26*DdaAñoBaseVig!$I48)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F48+ProyDda!F$24*DdaAñoBaseVig!$G48+ProyDda!F$25*DdaAñoBaseVig!$H48+ProyDda!F$26*DdaAñoBaseVig!$I48)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F48+ProyDda!G$24*DdaAñoBaseVig!$G48+ProyDda!G$25*DdaAñoBaseVig!$H48+ProyDda!G$26*DdaAñoBaseVig!$I48)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I48*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I48*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I48*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I48*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I48*ProyDda!G$26","v":0},null,{"$f":"+C48-I48-O48","v":0},0,0,0,0,{"$f":"+SUMPRODUCT(V48:Y48,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A49","v":"MTD_4 Jub. 2"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F49+ProyDda!B$24*DdaAñoBaseVig!$G49+ProyDda!B$25*DdaAñoBaseVig!$H49+ProyDda!B$26*DdaAñoBaseVig!$I49)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F49+ProyDda!C$24*DdaAñoBaseVig!$G49+ProyDda!C$25*DdaAñoBaseVig!$H49+ProyDda!C$26*DdaAñoBaseVig!$I49)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F49+ProyDda!D$24*DdaAñoBaseVig!$G49+ProyDda!D$25*DdaAñoBaseVig!$H49+ProyDda!D$26*DdaAñoBaseVig!$I49)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F49+ProyDda!E$24*DdaAñoBaseVig!$G49+ProyDda!E$25*DdaAñoBaseVig!$H49+ProyDda!E$26*DdaAñoBaseVig!$I49)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F49+ProyDda!F$24*DdaAñoBaseVig!$G49+ProyDda!F$25*DdaAñoBaseVig!$H49+ProyDda!F$26*DdaAñoBaseVig!$I49)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F49+ProyDda!G$24*DdaAñoBaseVig!$G49+ProyDda!G$25*DdaAñoBaseVig!$H49+ProyDda!G$26*DdaAñoBaseVig!$I49)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I49*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I49*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I49*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I49*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I49*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V49:Y49,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A50","v":"MTD_4 Discap."},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F50+ProyDda!B$24*DdaAñoBaseVig!$G50+ProyDda!B$25*DdaAñoBaseVig!$H50+ProyDda!B$26*DdaAñoBaseVig!$I50)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F50+ProyDda!C$24*DdaAñoBaseVig!$G50+ProyDda!C$25*DdaAñoBaseVig!$H50+ProyDda!C$26*DdaAñoBaseVig!$I50)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F50+ProyDda!D$24*DdaAñoBaseVig!$G50+ProyDda!D$25*DdaAñoBaseVig!$H50+ProyDda!D$26*DdaAñoBaseVig!$I50)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F50+ProyDda!E$24*DdaAñoBaseVig!$G50+ProyDda!E$25*DdaAñoBaseVig!$H50+ProyDda!E$26*DdaAñoBaseVig!$I50)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F50+ProyDda!F$24*DdaAñoBaseVig!$G50+ProyDda!F$25*DdaAñoBaseVig!$H50+ProyDda!F$26*DdaAñoBaseVig!$I50)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F50+ProyDda!G$24*DdaAñoBaseVig!$G50+ProyDda!G$25*DdaAñoBaseVig!$H50+ProyDda!G$26*DdaAñoBaseVig!$I50)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I50*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I50*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I50*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I50*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I50*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V50:Y50,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A51","v":"MTD_4 Discapacitados 601-más"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F51+ProyDda!B$24*DdaAñoBaseVig!$G51+ProyDda!B$25*DdaAñoBaseVig!$H51+ProyDda!B$26*DdaAñoBaseVig!$I51)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F51+ProyDda!C$24*DdaAñoBaseVig!$G51+ProyDda!C$25*DdaAñoBaseVig!$H51+ProyDda!C$26*DdaAñoBaseVig!$I51)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F51+ProyDda!D$24*DdaAñoBaseVig!$G51+ProyDda!D$25*DdaAñoBaseVig!$H51+ProyDda!D$26*DdaAñoBaseVig!$I51)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F51+ProyDda!E$24*DdaAñoBaseVig!$G51+ProyDda!E$25*DdaAñoBaseVig!$H51+ProyDda!E$26*DdaAñoBaseVig!$I51)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F51+ProyDda!F$24*DdaAñoBaseVig!$G51+ProyDda!F$25*DdaAñoBaseVig!$H51+ProyDda!F$26*DdaAñoBaseVig!$I51)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F51+ProyDda!G$24*DdaAñoBaseVig!$G51+ProyDda!G$25*DdaAñoBaseVig!$H51+ProyDda!G$26*DdaAñoBaseVig!$I51)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I51*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I51*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I51*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I51*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I51*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V51:Y51,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A52","v":"MTD_4 Político"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F52+ProyDda!B$24*DdaAñoBaseVig!$G52+ProyDda!B$25*DdaAñoBaseVig!$H52+ProyDda!B$26*DdaAñoBaseVig!$I52)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F52+ProyDda!C$24*DdaAñoBaseVig!$G52+ProyDda!C$25*DdaAñoBaseVig!$H52+ProyDda!C$26*DdaAñoBaseVig!$I52)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F52+ProyDda!D$24*DdaAñoBaseVig!$G52+ProyDda!D$25*DdaAñoBaseVig!$H52+ProyDda!D$26*DdaAñoBaseVig!$I52)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F52+ProyDda!E$24*DdaAñoBaseVig!$G52+ProyDda!E$25*DdaAñoBaseVig!$H52+ProyDda!E$26*DdaAñoBaseVig!$I52)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F52+ProyDda!F$24*DdaAñoBaseVig!$G52+ProyDda!F$25*DdaAñoBaseVig!$H52+ProyDda!F$26*DdaAñoBaseVig!$I52)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F52+ProyDda!G$24*DdaAñoBaseVig!$G52+ProyDda!G$25*DdaAñoBaseVig!$H52+ProyDda!G$26*DdaAñoBaseVig!$I52)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I52*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I52*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I52*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I52*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I52*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V52:Y52,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A53","v":"MTD_4 Cruz Roja"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F53+ProyDda!B$24*DdaAñoBaseVig!$G53+ProyDda!B$25*DdaAñoBaseVig!$H53+ProyDda!B$26*DdaAñoBaseVig!$I53)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F53+ProyDda!C$24*DdaAñoBaseVig!$G53+ProyDda!C$25*DdaAñoBaseVig!$H53+ProyDda!C$26*DdaAñoBaseVig!$I53)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F53+ProyDda!D$24*DdaAñoBaseVig!$G53+ProyDda!D$25*DdaAñoBaseVig!$H53+ProyDda!D$26*DdaAñoBaseVig!$I53)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F53+ProyDda!E$24*DdaAñoBaseVig!$G53+ProyDda!E$25*DdaAñoBaseVig!$H53+ProyDda!E$26*DdaAñoBaseVig!$I53)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F53+ProyDda!F$24*DdaAñoBaseVig!$G53+ProyDda!F$25*DdaAñoBaseVig!$H53+ProyDda!F$26*DdaAñoBaseVig!$I53)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F53+ProyDda!G$24*DdaAñoBaseVig!$G53+ProyDda!G$25*DdaAñoBaseVig!$H53+ProyDda!G$26*DdaAñoBaseVig!$I53)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I53*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I53*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I53*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I53*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I53*ProyDda!G$26","v":0},null,{"$f":"+C53-I53-O53","v":0},{"$f":"+D53-J53-P53","v":0},{"$f":"+E53-K53-Q53","v":0},{"$f":"+F53-L53-R53","v":0},{"$f":"+G53-M53-S53","v":0},{"$f":"+SUMPRODUCT(V53:Y53,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A54","v":"BTH"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F54+ProyDda!B$24*DdaAñoBaseVig!$G54+ProyDda!B$25*DdaAñoBaseVig!$H54+ProyDda!B$26*DdaAñoBaseVig!$I54)","v":23847.519125913936},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F54+ProyDda!C$24*DdaAñoBaseVig!$G54+ProyDda!C$25*DdaAñoBaseVig!$H54+ProyDda!C$26*DdaAñoBaseVig!$I54)","v":24006.736233747673},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F54+ProyDda!D$24*DdaAñoBaseVig!$G54+ProyDda!D$25*DdaAñoBaseVig!$H54+ProyDda!D$26*DdaAñoBaseVig!$I54)","v":24474.854194631855},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F54+ProyDda!E$24*DdaAñoBaseVig!$G54+ProyDda!E$25*DdaAñoBaseVig!$H54+ProyDda!E$26*DdaAñoBaseVig!$I54)","v":24905.453291483769},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F54+ProyDda!F$24*DdaAñoBaseVig!$G54+ProyDda!F$25*DdaAñoBaseVig!$H54+ProyDda!F$26*DdaAñoBaseVig!$I54)","v":25355.943631559774},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F54+ProyDda!G$24*DdaAñoBaseVig!$G54+ProyDda!G$25*DdaAñoBaseVig!$H54+ProyDda!G$26*DdaAñoBaseVig!$I54)","v":25787.480723354842},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I54*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I54*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I54*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I54*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I54*ProyDda!G$26","v":0},null,24006.736233747673,24474.854194631855,24905.453291483769,25355.943631559774,25787.480723354842,{"$f":"+SUMPRODUCT(V54:Y54,PremisaCosto!$F$69:$I$69)","v":82424.299531065102},null,{"$f":"+SUM(AB55:AB57)","v":9924588}]
[{"$f":"+DdaAñoBaseVig!A55","v":"BTH Punta"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F55+ProyDda!B$24*DdaAñoBaseVig!$G55+ProyDda!B$25*DdaAñoBaseVig!$H55+ProyDda!B$26*DdaAñoBaseVig!$I55)","v":5925.2590612093736},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F55+ProyDda!C$24*DdaAñoBaseVig!$G55+ProyDda!C$25*DdaAñoBaseVig!$H55+ProyDda!C$26*DdaAñoBaseVig!$I55)","v":5964.9483118112503},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F55+ProyDda!D$24*DdaAñoBaseVig!$G55+ProyDda!D$25*DdaAñoBaseVig!$H55+ProyDda!D$26*DdaAñoBaseVig!$I55)","v":6081.3273222429252},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F55+ProyDda!E$24*DdaAñoBaseVig!$G55+ProyDda!E$25*DdaAñoBaseVig!$H55+ProyDda!E$26*DdaAñoBaseVig!$I55)","v":6188.4453845957332},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F55+ProyDda!F$24*DdaAñoBaseVig!$G55+ProyDda!F$25*DdaAñoBaseVig!$H55+ProyDda!F$26*DdaAñoBaseVig!$I55)","v":6300.5010596559277},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F55+ProyDda!G$24*DdaAñoBaseVig!$G55+ProyDda!G$25*DdaAñoBaseVig!$H55+ProyDda!G$26*DdaAñoBaseVig!$I55)","v":6407.8164177041863},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I55*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I55*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I55*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I55*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I55*ProyDda!G$26","v":0},null,5964.9483118112503,6081.3273222429252,6188.4453845957332,6300.5010596559277,6407.8164177041863,{"$f":"+SUMPRODUCT(V55:Y55,PremisaCosto!$F$69:$I$69)","v":20480.705396499714},null,2509340]
[{"$f":"+DdaAñoBaseVig!A56","v":"BTH Fuera de Punta Medio"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F56+ProyDda!B$24*DdaAñoBaseVig!$G56+ProyDda!B$25*DdaAñoBaseVig!$H56+ProyDda!B$26*DdaAñoBaseVig!$I56)","v":7083.0509546120329},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F56+ProyDda!C$24*DdaAñoBaseVig!$G56+ProyDda!C$25*DdaAñoBaseVig!$H56+ProyDda!C$26*DdaAñoBaseVig!$I56)","v":7130.1783679800501},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F56+ProyDda!D$24*DdaAñoBaseVig!$G56+ProyDda!D$25*DdaAñoBaseVig!$H56+ProyDda!D$26*DdaAñoBaseVig!$I56)","v":7269.1303126261746},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F56+ProyDda!E$24*DdaAñoBaseVig!$G56+ProyDda!E$25*DdaAñoBaseVig!$H56+ProyDda!E$26*DdaAñoBaseVig!$I56)","v":7396.8619528289428},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F56+ProyDda!F$24*DdaAñoBaseVig!$G56+ProyDda!F$25*DdaAñoBaseVig!$H56+ProyDda!F$26*DdaAñoBaseVig!$I56)","v":7530.5074073132719},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F56+ProyDda!G$24*DdaAñoBaseVig!$G56+ProyDda!G$25*DdaAñoBaseVig!$H56+ProyDda!G$26*DdaAñoBaseVig!$I56)","v":7658.5624824480492},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I56*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I56*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I56*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I56*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I56*ProyDda!G$26","v":0},null,{"$f":"+C56-I56-O56","v":7130.1783679800501},{"$f":"+D56-J56-P56","v":7269.1303126261746},{"$f":"+E56-K56-Q56","v":7396.8619528289428},{"$f":"+F56-L56-R56","v":7530.5074073132719},{"$f":"+G56-M56-S56","v":7658.5624824480492},{"$f":"+SUMPRODUCT(V56:Y56,PremisaCosto!$F$69:$I$69)","v":24479.676293996759},null,2631420]
[{"$f":"+DdaAñoBaseVig!A57","v":"BTH Fuera de Punta Bajo"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F57+ProyDda!B$24*DdaAñoBaseVig!$G57+ProyDda!B$25*DdaAñoBaseVig!$H57+ProyDda!B$26*DdaAñoBaseVig!$I57)","v":10839.209110092524},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F57+ProyDda!C$24*DdaAñoBaseVig!$G57+ProyDda!C$25*DdaAñoBaseVig!$H57+ProyDda!C$26*DdaAñoBaseVig!$I57)","v":10911.609553956374},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F57+ProyDda!D$24*DdaAñoBaseVig!$G57+ProyDda!D$25*DdaAñoBaseVig!$H57+ProyDda!D$26*DdaAñoBaseVig!$I57)","v":11124.39655976275},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F57+ProyDda!E$24*DdaAñoBaseVig!$G57+ProyDda!E$25*DdaAñoBaseVig!$H57+ProyDda!E$26*DdaAñoBaseVig!$I57)","v":11320.145954059091},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F57+ProyDda!F$24*DdaAñoBaseVig!$G57+ProyDda!F$25*DdaAñoBaseVig!$H57+ProyDda!F$26*DdaAñoBaseVig!$I57)","v":11524.935164590572},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F57+ProyDda!G$24*DdaAñoBaseVig!$G57+ProyDda!G$25*DdaAñoBaseVig!$H57+ProyDda!G$26*DdaAñoBaseVig!$I57)","v":11721.101823202607},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I57*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I57*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I57*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I57*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I57*ProyDda!G$26","v":0},null,10911.609553956374,11124.39655976275,11320.145954059091,11524.935164590572,11721.101823202607,{"$f":"+SUMPRODUCT(V57:Y57,PremisaCosto!$F$69:$I$69)","v":37463.917840568618},null,4783828]
[{"$f":"+DdaAñoBaseVig!A58","v":"BTD"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F58+ProyDda!B$24*DdaAñoBaseVig!$G58+ProyDda!B$25*DdaAñoBaseVig!$H58+ProyDda!B$26*DdaAñoBaseVig!$I58)","v":1489540.7996231103},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F58+ProyDda!C$24*DdaAñoBaseVig!$G58+ProyDda!C$25*DdaAñoBaseVig!$H58+ProyDda!C$26*DdaAñoBaseVig!$I58)","v":1499800.9868789227},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F58+ProyDda!D$24*DdaAñoBaseVig!$G58+ProyDda!D$25*DdaAñoBaseVig!$H58+ProyDda!D$26*DdaAñoBaseVig!$I58)","v":1529206.0758758329},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F58+ProyDda!E$24*DdaAñoBaseVig!$G58+ProyDda!E$25*DdaAñoBaseVig!$H58+ProyDda!E$26*DdaAñoBaseVig!$I58)","v":1556414.7414818385},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F58+ProyDda!F$24*DdaAñoBaseVig!$G58+ProyDda!F$25*DdaAñoBaseVig!$H58+ProyDda!F$26*DdaAñoBaseVig!$I58)","v":1584850.7347305689},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F58+ProyDda!G$24*DdaAñoBaseVig!$G58+ProyDda!G$25*DdaAñoBaseVig!$H58+ProyDda!G$26*DdaAñoBaseVig!$I58)","v":1612021.0059736157},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I58*ProyDda!C$26","v":2145.932493345581},{"$f":"+DdaAñoBaseVig!$I58*ProyDda!D$26","v":2169.2008572214672},{"$f":"+DdaAñoBaseVig!$I58*ProyDda!E$26","v":2170.4362408629527},{"$f":"+DdaAñoBaseVig!$I58*ProyDda!F$26","v":2170.9834439698825},{"$f":"+DdaAñoBaseVig!$I58*ProyDda!G$26","v":2172.2046338905557},null,1497655.0543855771,1527036.8750186116,1554244.3052409755,1582679.7512865991,1609848.801339725,{"$f":"+SUMPRODUCT(V58:Y58,PremisaCosto!$F$69:$I$69)","v":5144076.5916815009},null,{"$f":"+AB59","v":282705896.00000042}]
[{"$f":"+DdaAñoBaseVig!A59","v":"BTD_1 (0-10,000)"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F59+ProyDda!B$24*DdaAñoBaseVig!$G59+ProyDda!B$25*DdaAñoBaseVig!$H59+ProyDda!B$26*DdaAñoBaseVig!$I59)","v":616262.76598011027},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F59+ProyDda!C$24*DdaAñoBaseVig!$G59+ProyDda!C$25*DdaAñoBaseVig!$H59+ProyDda!C$26*DdaAñoBaseVig!$I59)","v":620497.88985533151},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F59+ProyDda!D$24*DdaAñoBaseVig!$G59+ProyDda!D$25*DdaAñoBaseVig!$H59+ProyDda!D$26*DdaAñoBaseVig!$I59)","v":632658.26809818379},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F59+ProyDda!E$24*DdaAñoBaseVig!$G59+ProyDda!E$25*DdaAñoBaseVig!$H59+ProyDda!E$26*DdaAñoBaseVig!$I59)","v":643904.89214774559},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F59+ProyDda!F$24*DdaAñoBaseVig!$G59+ProyDda!F$25*DdaAñoBaseVig!$H59+ProyDda!F$26*DdaAñoBaseVig!$I59)","v":655658.8270807768},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F59+ProyDda!G$24*DdaAñoBaseVig!$G59+ProyDda!G$25*DdaAñoBaseVig!$H59+ProyDda!G$26*DdaAñoBaseVig!$I59)","v":666890.12212591944},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I59*ProyDda!C$26","v":1354.2530782017675},{"$f":"+DdaAñoBaseVig!$I59*ProyDda!D$26","v":1368.9372555938114},{"$f":"+DdaAñoBaseVig!$I59*ProyDda!E$26","v":1369.7168803510813},{"$f":"+DdaAñoBaseVig!$I59*ProyDda!F$26","v":1370.0622087778884},{"$f":"+DdaAñoBaseVig!$I59*ProyDda!G$26","v":1370.832876175054},null,619143.63677712972,631289.33084258996,642535.17526739452,654288.76487199892,665519.28924974438,{"$f":"+SUMPRODUCT(V59:Y59,PremisaCosto!$F$69:$I$69)","v":2126594.4524857937},null,{"$f":"+AB60","v":282705896.00000042}]
[{"$f":"+DdaAñoBaseVig!A60","v":"BTD_1 Regular"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F60+ProyDda!B$24*DdaAñoBaseVig!$G60+ProyDda!B$25*DdaAñoBaseVig!$H60+ProyDda!B$26*DdaAñoBaseVig!$I60)","v":613167.5572402894},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F60+ProyDda!C$24*DdaAñoBaseVig!$G60+ProyDda!C$25*DdaAñoBaseVig!$H60+ProyDda!C$26*DdaAñoBaseVig!$I60)","v":617384.2883925623},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F60+ProyDda!D$24*DdaAñoBaseVig!$G60+ProyDda!D$25*DdaAñoBaseVig!$H60+ProyDda!D$26*DdaAñoBaseVig!$I60)","v":629485.10881556885},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F60+ProyDda!E$24*DdaAñoBaseVig!$G60+ProyDda!E$25*DdaAñoBaseVig!$H60+ProyDda!E$26*DdaAñoBaseVig!$I60)","v":640678.1179755748},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F60+ProyDda!F$24*DdaAñoBaseVig!$G60+ProyDda!F$25*DdaAñoBaseVig!$H60+ProyDda!F$26*DdaAñoBaseVig!$I60)","v":652375.7746424725},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F60+ProyDda!G$24*DdaAñoBaseVig!$G60+ProyDda!G$25*DdaAñoBaseVig!$H60+ProyDda!G$26*DdaAñoBaseVig!$I60)","v":663552.70538703841},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I60*ProyDda!C$26","v":1354.2530782017675},{"$f":"+DdaAñoBaseVig!$I60*ProyDda!D$26","v":1368.9372555938114},{"$f":"+DdaAñoBaseVig!$I60*ProyDda!E$26","v":1369.7168803510813},{"$f":"+DdaAñoBaseVig!$I60*ProyDda!F$26","v":1370.0622087778884},{"$f":"+DdaAñoBaseVig!$I60*ProyDda!G$26","v":1370.832876175054},null,616030.03531436052,628116.17155997502,639308.40109522373,651005.71243369463,662181.87251086335,{"$f":"+SUMPRODUCT(V60:Y60,PremisaCosto!$F$69:$I$69)","v":2115917.5789130582},null,282705896.00000042]
[{"$f":"+DdaAñoBaseVig!A61","v":"BTD_1 Agro"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F61+ProyDda!B$24*DdaAñoBaseVig!$G61+ProyDda!B$25*DdaAñoBaseVig!$H61+ProyDda!B$26*DdaAñoBaseVig!$I61)","v":2586.4458895642711},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F61+ProyDda!C$24*DdaAñoBaseVig!$G61+ProyDda!C$25*DdaAñoBaseVig!$H61+ProyDda!C$26*DdaAñoBaseVig!$I61)","v":2604.381234516341},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F61+ProyDda!D$24*DdaAñoBaseVig!$G61+ProyDda!D$25*DdaAñoBaseVig!$H61+ProyDda!D$26*DdaAñoBaseVig!$I61)","v":2655.5044574963763},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F61+ProyDda!E$24*DdaAñoBaseVig!$G61+ProyDda!E$25*DdaAñoBaseVig!$H61+ProyDda!E$26*DdaAñoBaseVig!$I61)","v":2702.8735336497343},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F61+ProyDda!F$24*DdaAñoBaseVig!$G61+ProyDda!F$25*DdaAñoBaseVig!$H61+ProyDda!F$26*DdaAñoBaseVig!$I61)","v":2752.3759965539584},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F61+ProyDda!G$24*DdaAñoBaseVig!$G61+ProyDda!G$25*DdaAñoBaseVig!$H61+ProyDda!G$26*DdaAñoBaseVig!$I61)","v":2799.6625565601335},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I61*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I61*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I61*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I61*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I61*ProyDda!G$26","v":0},null,2604.381234516341,2655.5044574963763,2702.8735336497343,2752.3759965539584,2799.6625565601335,{"$f":"+SUMPRODUCT(V61:Y61,PremisaCosto!$F$69:$I$69)","v":8945.7431465853551}]
[{"$f":"+DdaAñoBaseVig!A62","v":"BTD_1 Jub. 1"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F62+ProyDda!B$24*DdaAñoBaseVig!$G62+ProyDda!B$25*DdaAñoBaseVig!$H62+ProyDda!B$26*DdaAñoBaseVig!$I62)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F62+ProyDda!C$24*DdaAñoBaseVig!$G62+ProyDda!C$25*DdaAñoBaseVig!$H62+ProyDda!C$26*DdaAñoBaseVig!$I62)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F62+ProyDda!D$24*DdaAñoBaseVig!$G62+ProyDda!D$25*DdaAñoBaseVig!$H62+ProyDda!D$26*DdaAñoBaseVig!$I62)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F62+ProyDda!E$24*DdaAñoBaseVig!$G62+ProyDda!E$25*DdaAñoBaseVig!$H62+ProyDda!E$26*DdaAñoBaseVig!$I62)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F62+ProyDda!F$24*DdaAñoBaseVig!$G62+ProyDda!F$25*DdaAñoBaseVig!$H62+ProyDda!F$26*DdaAñoBaseVig!$I62)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F62+ProyDda!G$24*DdaAñoBaseVig!$G62+ProyDda!G$25*DdaAñoBaseVig!$H62+ProyDda!G$26*DdaAñoBaseVig!$I62)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I62*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I62*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I62*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I62*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I62*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V62:Y62,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A63","v":"BTD_1 Jub. 2"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F63+ProyDda!B$24*DdaAñoBaseVig!$G63+ProyDda!B$25*DdaAñoBaseVig!$H63+ProyDda!B$26*DdaAñoBaseVig!$I63)","v":423.79645967687969},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F63+ProyDda!C$24*DdaAñoBaseVig!$G63+ProyDda!C$25*DdaAñoBaseVig!$H63+ProyDda!C$26*DdaAñoBaseVig!$I63)","v":423.66465019761426},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F63+ProyDda!D$24*DdaAñoBaseVig!$G63+ProyDda!D$25*DdaAñoBaseVig!$H63+ProyDda!D$26*DdaAñoBaseVig!$I63)","v":430.41981671093004},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F63+ProyDda!E$24*DdaAñoBaseVig!$G63+ProyDda!E$25*DdaAñoBaseVig!$H63+ProyDda!E$26*DdaAñoBaseVig!$I63)","v":435.10952586937987},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F63+ProyDda!F$24*DdaAñoBaseVig!$G63+ProyDda!F$25*DdaAñoBaseVig!$H63+ProyDda!F$26*DdaAñoBaseVig!$I63)","v":440.25914174461582},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F63+ProyDda!G$24*DdaAñoBaseVig!$G63+ProyDda!G$25*DdaAñoBaseVig!$H63+ProyDda!G$26*DdaAñoBaseVig!$I63)","v":445.78348877887123},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I63*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I63*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I63*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I63*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I63*ProyDda!G$26","v":0},null,423.66465019761426,430.41981671093004,435.10952586937987,440.25914174461582,445.78348877887123,{"$f":"+SUMPRODUCT(V63:Y63,PremisaCosto!$F$69:$I$69)","v":1437.257080767228}]
[{"$f":"+DdaAñoBaseVig!A64","v":"BTD_1 Discap."},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F64+ProyDda!B$24*DdaAñoBaseVig!$G64+ProyDda!B$25*DdaAñoBaseVig!$H64+ProyDda!B$26*DdaAñoBaseVig!$I64)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F64+ProyDda!C$24*DdaAñoBaseVig!$G64+ProyDda!C$25*DdaAñoBaseVig!$H64+ProyDda!C$26*DdaAñoBaseVig!$I64)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F64+ProyDda!D$24*DdaAñoBaseVig!$G64+ProyDda!D$25*DdaAñoBaseVig!$H64+ProyDda!D$26*DdaAñoBaseVig!$I64)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F64+ProyDda!E$24*DdaAñoBaseVig!$G64+ProyDda!E$25*DdaAñoBaseVig!$H64+ProyDda!E$26*DdaAñoBaseVig!$I64)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F64+ProyDda!F$24*DdaAñoBaseVig!$G64+ProyDda!F$25*DdaAñoBaseVig!$H64+ProyDda!F$26*DdaAñoBaseVig!$I64)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F64+ProyDda!G$24*DdaAñoBaseVig!$G64+ProyDda!G$25*DdaAñoBaseVig!$H64+ProyDda!G$26*DdaAñoBaseVig!$I64)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I64*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I64*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I64*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I64*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I64*ProyDda!G$26","v":0},null,{"$f":"+C64-I64-O64","v":0},0,0,0,0,{"$f":"+SUMPRODUCT(V64:Y64,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A65","v":"BTD_1 Discapacitados 601-más"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F65+ProyDda!B$24*DdaAñoBaseVig!$G65+ProyDda!B$25*DdaAñoBaseVig!$H65+ProyDda!B$26*DdaAñoBaseVig!$I65)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F65+ProyDda!C$24*DdaAñoBaseVig!$G65+ProyDda!C$25*DdaAñoBaseVig!$H65+ProyDda!C$26*DdaAñoBaseVig!$I65)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F65+ProyDda!D$24*DdaAñoBaseVig!$G65+ProyDda!D$25*DdaAñoBaseVig!$H65+ProyDda!D$26*DdaAñoBaseVig!$I65)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F65+ProyDda!E$24*DdaAñoBaseVig!$G65+ProyDda!E$25*DdaAñoBaseVig!$H65+ProyDda!E$26*DdaAñoBaseVig!$I65)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F65+ProyDda!F$24*DdaAñoBaseVig!$G65+ProyDda!F$25*DdaAñoBaseVig!$H65+ProyDda!F$26*DdaAñoBaseVig!$I65)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F65+ProyDda!G$24*DdaAñoBaseVig!$G65+ProyDda!G$25*DdaAñoBaseVig!$H65+ProyDda!G$26*DdaAñoBaseVig!$I65)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I65*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I65*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I65*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I65*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I65*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V65:Y65,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A66","v":"BTD_1 Político"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F66+ProyDda!B$24*DdaAñoBaseVig!$G66+ProyDda!B$25*DdaAñoBaseVig!$H66+ProyDda!B$26*DdaAñoBaseVig!$I66)","v":84.966390579739439},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F66+ProyDda!C$24*DdaAñoBaseVig!$G66+ProyDda!C$25*DdaAñoBaseVig!$H66+ProyDda!C$26*DdaAñoBaseVig!$I66)","v":85.555578055312992},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F66+ProyDda!D$24*DdaAñoBaseVig!$G66+ProyDda!D$25*DdaAñoBaseVig!$H66+ProyDda!D$26*DdaAñoBaseVig!$I66)","v":87.235008407574696},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F66+ProyDda!E$24*DdaAñoBaseVig!$G66+ProyDda!E$25*DdaAñoBaseVig!$H66+ProyDda!E$26*DdaAñoBaseVig!$I66)","v":88.791112651659887},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F66+ProyDda!F$24*DdaAñoBaseVig!$G66+ProyDda!F$25*DdaAñoBaseVig!$H66+ProyDda!F$26*DdaAñoBaseVig!$I66)","v":90.417300005800882},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F66+ProyDda!G$24*DdaAñoBaseVig!$G66+ProyDda!G$25*DdaAñoBaseVig!$H66+ProyDda!G$26*DdaAñoBaseVig!$I66)","v":91.970693542030546},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I66*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I66*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I66*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I66*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I66*ProyDda!G$26","v":0},null,85.555578055312992,87.235008407574696,88.791112651659887,90.417300005800882,91.970693542030546,{"$f":"+SUMPRODUCT(V66:Y66,PremisaCosto!$F$69:$I$69)","v":293.8733453831689}]
[{"$f":"+DdaAñoBaseVig!A67","v":"BTD_1 Cruz Roja"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F67+ProyDda!B$24*DdaAñoBaseVig!$G67+ProyDda!B$25*DdaAñoBaseVig!$H67+ProyDda!B$26*DdaAñoBaseVig!$I67)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F67+ProyDda!C$24*DdaAñoBaseVig!$G67+ProyDda!C$25*DdaAñoBaseVig!$H67+ProyDda!C$26*DdaAñoBaseVig!$I67)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F67+ProyDda!D$24*DdaAñoBaseVig!$G67+ProyDda!D$25*DdaAñoBaseVig!$H67+ProyDda!D$26*DdaAñoBaseVig!$I67)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F67+ProyDda!E$24*DdaAñoBaseVig!$G67+ProyDda!E$25*DdaAñoBaseVig!$H67+ProyDda!E$26*DdaAñoBaseVig!$I67)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F67+ProyDda!F$24*DdaAñoBaseVig!$G67+ProyDda!F$25*DdaAñoBaseVig!$H67+ProyDda!F$26*DdaAñoBaseVig!$I67)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F67+ProyDda!G$24*DdaAñoBaseVig!$G67+ProyDda!G$25*DdaAñoBaseVig!$H67+ProyDda!G$26*DdaAñoBaseVig!$I67)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I67*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I67*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I67*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I67*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I67*ProyDda!G$26","v":0},null,{"$f":"+C67-I67-O67","v":0},{"$f":"+D67-J67-P67","v":0},{"$f":"+E67-K67-Q67","v":0},{"$f":"+F67-L67-R67","v":0},{"$f":"+G67-M67-S67","v":0},{"$f":"+SUMPRODUCT(V67:Y67,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A68","v":"BTD_2 (10,001-30,000)"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F68+ProyDda!B$24*DdaAñoBaseVig!$G68+ProyDda!B$25*DdaAñoBaseVig!$H68+ProyDda!B$26*DdaAñoBaseVig!$I68)","v":397914.78163796844},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F68+ProyDda!C$24*DdaAñoBaseVig!$G68+ProyDda!C$25*DdaAñoBaseVig!$H68+ProyDda!C$26*DdaAñoBaseVig!$I68)","v":400649.7501932896},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F68+ProyDda!D$24*DdaAñoBaseVig!$G68+ProyDda!D$25*DdaAñoBaseVig!$H68+ProyDda!D$26*DdaAñoBaseVig!$I68)","v":408501.81438702275},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F68+ProyDda!E$24*DdaAñoBaseVig!$G68+ProyDda!E$25*DdaAñoBaseVig!$H68+ProyDda!E$26*DdaAñoBaseVig!$I68)","v":415764.13414742064},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F68+ProyDda!F$24*DdaAñoBaseVig!$G68+ProyDda!F$25*DdaAñoBaseVig!$H68+ProyDda!F$26*DdaAñoBaseVig!$I68)","v":423354.15080398053},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F68+ProyDda!G$24*DdaAñoBaseVig!$G68+ProyDda!G$25*DdaAñoBaseVig!$H68+ProyDda!G$26*DdaAñoBaseVig!$I68)","v":430606.8459265139},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I68*ProyDda!C$26","v":791.67941514381357},{"$f":"+DdaAñoBaseVig!$I68*ProyDda!D$26","v":800.26360162765582},{"$f":"+DdaAñoBaseVig!$I68*ProyDda!E$26","v":800.71936051187163},{"$f":"+DdaAñoBaseVig!$I68*ProyDda!F$26","v":800.92123519199436},{"$f":"+DdaAñoBaseVig!$I68*ProyDda!G$26","v":801.37175771550142},null,399858.0707781458,407701.55078539508,414963.41478690878,422553.22956878855,429805.47416879842,{"$f":"+SUMPRODUCT(V68:Y68,PremisaCosto!$F$69:$I$69)","v":1373400.7732746257}]
[{"$f":"+DdaAñoBaseVig!A69","v":"BTD_2 Regular"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F69+ProyDda!B$24*DdaAñoBaseVig!$G69+ProyDda!B$25*DdaAñoBaseVig!$H69+ProyDda!B$26*DdaAñoBaseVig!$I69)","v":395260.18671630963},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F69+ProyDda!C$24*DdaAñoBaseVig!$G69+ProyDda!C$25*DdaAñoBaseVig!$H69+ProyDda!C$26*DdaAñoBaseVig!$I69)","v":397979.61339391436},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F69+ProyDda!D$24*DdaAñoBaseVig!$G69+ProyDda!D$25*DdaAñoBaseVig!$H69+ProyDda!D$26*DdaAñoBaseVig!$I69)","v":405780.72085237101},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F69+ProyDda!E$24*DdaAñoBaseVig!$G69+ProyDda!E$25*DdaAñoBaseVig!$H69+ProyDda!E$26*DdaAñoBaseVig!$I69)","v":412997.29066442669},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F69+ProyDda!F$24*DdaAñoBaseVig!$G69+ProyDda!F$25*DdaAñoBaseVig!$H69+ProyDda!F$26*DdaAñoBaseVig!$I69)","v":420539.26477908262},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F69+ProyDda!G$24*DdaAñoBaseVig!$G69+ProyDda!G$25*DdaAñoBaseVig!$H69+ProyDda!G$26*DdaAñoBaseVig!$I69)","v":427745.50298073021},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I69*ProyDda!C$26","v":791.67941514381357},{"$f":"+DdaAñoBaseVig!$I69*ProyDda!D$26","v":800.26360162765582},{"$f":"+DdaAñoBaseVig!$I69*ProyDda!E$26","v":800.71936051187163},{"$f":"+DdaAñoBaseVig!$I69*ProyDda!F$26","v":800.92123519199436},{"$f":"+DdaAñoBaseVig!$I69*ProyDda!G$26","v":801.37175771550142},null,397187.93397877057,404980.45725074335,412196.57130391482,419738.34354389063,426944.13122301473,{"$f":"+SUMPRODUCT(V69:Y69,PremisaCosto!$F$69:$I$69)","v":1364245.9509313335}]
[{"$f":"+DdaAñoBaseVig!A70","v":"BTD_2 Agro"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F70+ProyDda!B$24*DdaAñoBaseVig!$G70+ProyDda!B$25*DdaAñoBaseVig!$H70+ProyDda!B$26*DdaAñoBaseVig!$I70)","v":2147.6668725526861},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F70+ProyDda!C$24*DdaAñoBaseVig!$G70+ProyDda!C$25*DdaAñoBaseVig!$H70+ProyDda!C$26*DdaAñoBaseVig!$I70)","v":2162.5595661739912},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F70+ProyDda!D$24*DdaAñoBaseVig!$G70+ProyDda!D$25*DdaAñoBaseVig!$H70+ProyDda!D$26*DdaAñoBaseVig!$I70)","v":2205.0099622388566},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F70+ProyDda!E$24*DdaAñoBaseVig!$G70+ProyDda!E$25*DdaAñoBaseVig!$H70+ProyDda!E$26*DdaAñoBaseVig!$I70)","v":2244.3430857534304},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F70+ProyDda!F$24*DdaAñoBaseVig!$G70+ProyDda!F$25*DdaAñoBaseVig!$H70+ProyDda!F$26*DdaAñoBaseVig!$I70)","v":2285.44767646539},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F70+ProyDda!G$24*DdaAñoBaseVig!$G70+ProyDda!G$25*DdaAñoBaseVig!$H70+ProyDda!G$26*DdaAñoBaseVig!$I70)","v":2324.7122823293639},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I70*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I70*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I70*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I70*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I70*ProyDda!G$26","v":0},null,2162.5595661739912,2205.0099622388566,2244.3430857534304,2285.44767646539,2324.7122823293639,{"$f":"+SUMPRODUCT(V70:Y70,PremisaCosto!$F$69:$I$69)","v":7428.1376942021579}]
[{"$f":"+DdaAñoBaseVig!A71","v":"BTD_2 Jub. 1"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F71+ProyDda!B$24*DdaAñoBaseVig!$G71+ProyDda!B$25*DdaAñoBaseVig!$H71+ProyDda!B$26*DdaAñoBaseVig!$I71)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F71+ProyDda!C$24*DdaAñoBaseVig!$G71+ProyDda!C$25*DdaAñoBaseVig!$H71+ProyDda!C$26*DdaAñoBaseVig!$I71)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F71+ProyDda!D$24*DdaAñoBaseVig!$G71+ProyDda!D$25*DdaAñoBaseVig!$H71+ProyDda!D$26*DdaAñoBaseVig!$I71)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F71+ProyDda!E$24*DdaAñoBaseVig!$G71+ProyDda!E$25*DdaAñoBaseVig!$H71+ProyDda!E$26*DdaAñoBaseVig!$I71)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F71+ProyDda!F$24*DdaAñoBaseVig!$G71+ProyDda!F$25*DdaAñoBaseVig!$H71+ProyDda!F$26*DdaAñoBaseVig!$I71)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F71+ProyDda!G$24*DdaAñoBaseVig!$G71+ProyDda!G$25*DdaAñoBaseVig!$H71+ProyDda!G$26*DdaAñoBaseVig!$I71)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I71*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I71*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I71*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I71*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I71*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V71:Y71,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A72","v":"BTD_2 Jub. 2"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F72+ProyDda!B$24*DdaAñoBaseVig!$G72+ProyDda!B$25*DdaAñoBaseVig!$H72+ProyDda!B$26*DdaAñoBaseVig!$I72)","v":395.56753719591103},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F72+ProyDda!C$24*DdaAñoBaseVig!$G72+ProyDda!C$25*DdaAñoBaseVig!$H72+ProyDda!C$26*DdaAñoBaseVig!$I72)","v":395.44450749639003},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F72+ProyDda!D$24*DdaAñoBaseVig!$G72+ProyDda!D$25*DdaAñoBaseVig!$H72+ProyDda!D$26*DdaAñoBaseVig!$I72)","v":401.74971491378551},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F72+ProyDda!E$24*DdaAñoBaseVig!$G72+ProyDda!E$25*DdaAñoBaseVig!$H72+ProyDda!E$26*DdaAñoBaseVig!$I72)","v":406.12704431240178},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F72+ProyDda!F$24*DdaAñoBaseVig!$G72+ProyDda!F$25*DdaAñoBaseVig!$H72+ProyDda!F$26*DdaAñoBaseVig!$I72)","v":410.93364621470454},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F72+ProyDda!G$24*DdaAñoBaseVig!$G72+ProyDda!G$25*DdaAñoBaseVig!$H72+ProyDda!G$26*DdaAñoBaseVig!$I72)","v":416.09001857473339},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I72*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I72*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I72*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I72*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I72*ProyDda!G$26","v":0},null,395.44450749639003,401.74971491378551,406.12704431240178,410.93364621470454,416.09001857473339,{"$f":"+SUMPRODUCT(V72:Y72,PremisaCosto!$F$69:$I$69)","v":1341.5219282151386}]
[{"$f":"+DdaAñoBaseVig!A73","v":"BTD_2 Discap."},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F73+ProyDda!B$24*DdaAñoBaseVig!$G73+ProyDda!B$25*DdaAñoBaseVig!$H73+ProyDda!B$26*DdaAñoBaseVig!$I73)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F73+ProyDda!C$24*DdaAñoBaseVig!$G73+ProyDda!C$25*DdaAñoBaseVig!$H73+ProyDda!C$26*DdaAñoBaseVig!$I73)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F73+ProyDda!D$24*DdaAñoBaseVig!$G73+ProyDda!D$25*DdaAñoBaseVig!$H73+ProyDda!D$26*DdaAñoBaseVig!$I73)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F73+ProyDda!E$24*DdaAñoBaseVig!$G73+ProyDda!E$25*DdaAñoBaseVig!$H73+ProyDda!E$26*DdaAñoBaseVig!$I73)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F73+ProyDda!F$24*DdaAñoBaseVig!$G73+ProyDda!F$25*DdaAñoBaseVig!$H73+ProyDda!F$26*DdaAñoBaseVig!$I73)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F73+ProyDda!G$24*DdaAñoBaseVig!$G73+ProyDda!G$25*DdaAñoBaseVig!$H73+ProyDda!G$26*DdaAñoBaseVig!$I73)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I73*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I73*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I73*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I73*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I73*ProyDda!G$26","v":0},null,{"$f":"+C73-I73-O73","v":0},0,0,0,0,{"$f":"+SUMPRODUCT(V73:Y73,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A74","v":"BTD_2 Discapacitados 601-más"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F74+ProyDda!B$24*DdaAñoBaseVig!$G74+ProyDda!B$25*DdaAñoBaseVig!$H74+ProyDda!B$26*DdaAñoBaseVig!$I74)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F74+ProyDda!C$24*DdaAñoBaseVig!$G74+ProyDda!C$25*DdaAñoBaseVig!$H74+ProyDda!C$26*DdaAñoBaseVig!$I74)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F74+ProyDda!D$24*DdaAñoBaseVig!$G74+ProyDda!D$25*DdaAñoBaseVig!$H74+ProyDda!D$26*DdaAñoBaseVig!$I74)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F74+ProyDda!E$24*DdaAñoBaseVig!$G74+ProyDda!E$25*DdaAñoBaseVig!$H74+ProyDda!E$26*DdaAñoBaseVig!$I74)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F74+ProyDda!F$24*DdaAñoBaseVig!$G74+ProyDda!F$25*DdaAñoBaseVig!$H74+ProyDda!F$26*DdaAñoBaseVig!$I74)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F74+ProyDda!G$24*DdaAñoBaseVig!$G74+ProyDda!G$25*DdaAñoBaseVig!$H74+ProyDda!G$26*DdaAñoBaseVig!$I74)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I74*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I74*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I74*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I74*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I74*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V74:Y74,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A75","v":"BTD_2 Político"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F75+ProyDda!B$24*DdaAñoBaseVig!$G75+ProyDda!B$25*DdaAñoBaseVig!$H75+ProyDda!B$26*DdaAñoBaseVig!$I75)","v":111.36051191017332},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F75+ProyDda!C$24*DdaAñoBaseVig!$G75+ProyDda!C$25*DdaAñoBaseVig!$H75+ProyDda!C$26*DdaAñoBaseVig!$I75)","v":112.13272570486613},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F75+ProyDda!D$24*DdaAñoBaseVig!$G75+ProyDda!D$25*DdaAñoBaseVig!$H75+ProyDda!D$26*DdaAñoBaseVig!$I75)","v":114.3338574990881},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F75+ProyDda!E$24*DdaAñoBaseVig!$G75+ProyDda!E$25*DdaAñoBaseVig!$H75+ProyDda!E$26*DdaAñoBaseVig!$I75)","v":116.37335292809884},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F75+ProyDda!F$24*DdaAñoBaseVig!$G75+ProyDda!F$25*DdaAñoBaseVig!$H75+ProyDda!F$26*DdaAñoBaseVig!$I75)","v":118.50470221789877},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F75+ProyDda!G$24*DdaAñoBaseVig!$G75+ProyDda!G$25*DdaAñoBaseVig!$H75+ProyDda!G$26*DdaAñoBaseVig!$I75)","v":120.54064487960505},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I75*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I75*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I75*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I75*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I75*ProyDda!G$26","v":0},null,112.13272570486613,114.3338574990881,116.37335292809884,118.50470221789877,120.54064487960505,{"$f":"+SUMPRODUCT(V75:Y75,PremisaCosto!$F$69:$I$69)","v":385.16272087505229}]
[{"$f":"+DdaAñoBaseVig!A76","v":"BTD_2 Cruz Roja"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F76+ProyDda!B$24*DdaAñoBaseVig!$G76+ProyDda!B$25*DdaAñoBaseVig!$H76+ProyDda!B$26*DdaAñoBaseVig!$I76)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F76+ProyDda!C$24*DdaAñoBaseVig!$G76+ProyDda!C$25*DdaAñoBaseVig!$H76+ProyDda!C$26*DdaAñoBaseVig!$I76)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F76+ProyDda!D$24*DdaAñoBaseVig!$G76+ProyDda!D$25*DdaAñoBaseVig!$H76+ProyDda!D$26*DdaAñoBaseVig!$I76)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F76+ProyDda!E$24*DdaAñoBaseVig!$G76+ProyDda!E$25*DdaAñoBaseVig!$H76+ProyDda!E$26*DdaAñoBaseVig!$I76)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F76+ProyDda!F$24*DdaAñoBaseVig!$G76+ProyDda!F$25*DdaAñoBaseVig!$H76+ProyDda!F$26*DdaAñoBaseVig!$I76)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F76+ProyDda!G$24*DdaAñoBaseVig!$G76+ProyDda!G$25*DdaAñoBaseVig!$H76+ProyDda!G$26*DdaAñoBaseVig!$I76)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I76*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I76*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I76*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I76*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I76*ProyDda!G$26","v":0},null,{"$f":"+C76-I76-O76","v":0},{"$f":"+D76-J76-P76","v":0},{"$f":"+E76-K76-Q76","v":0},{"$f":"+F76-L76-R76","v":0},{"$f":"+G76-M76-S76","v":0},{"$f":"+SUMPRODUCT(V76:Y76,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A77","v":"BTD_3 (30,001-50,000)"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F77+ProyDda!B$24*DdaAñoBaseVig!$G77+ProyDda!B$25*DdaAñoBaseVig!$H77+ProyDda!B$26*DdaAñoBaseVig!$I77)","v":178117.25672779107},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F77+ProyDda!C$24*DdaAñoBaseVig!$G77+ProyDda!C$25*DdaAñoBaseVig!$H77+ProyDda!C$26*DdaAñoBaseVig!$I77)","v":179347.31975842244},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F77+ProyDda!D$24*DdaAñoBaseVig!$G77+ProyDda!D$25*DdaAñoBaseVig!$H77+ProyDda!D$26*DdaAñoBaseVig!$I77)","v":182865.27804835411},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F77+ProyDda!E$24*DdaAñoBaseVig!$G77+ProyDda!E$25*DdaAñoBaseVig!$H77+ProyDda!E$26*DdaAñoBaseVig!$I77)","v":186122.31176115453},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F77+ProyDda!F$24*DdaAñoBaseVig!$G77+ProyDda!F$25*DdaAñoBaseVig!$H77+ProyDda!F$26*DdaAñoBaseVig!$I77)","v":189526.44457682819},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F77+ProyDda!G$24*DdaAñoBaseVig!$G77+ProyDda!G$25*DdaAñoBaseVig!$H77+ProyDda!G$26*DdaAñoBaseVig!$I77)","v":192779.19510742676},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I77*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I77*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I77*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I77*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I77*ProyDda!G$26","v":0},null,179347.31975842244,182865.27804835411,186122.31176115453,189526.44457682819,192779.19510742676,{"$f":"+SUMPRODUCT(V77:Y77,PremisaCosto!$F$69:$I$69)","v":616007.27751084499}]
[{"$f":"+DdaAñoBaseVig!A78","v":"BTD_3 Regular"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F78+ProyDda!B$24*DdaAñoBaseVig!$G78+ProyDda!B$25*DdaAñoBaseVig!$H78+ProyDda!B$26*DdaAñoBaseVig!$I78)","v":177461.35771270635},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F78+ProyDda!C$24*DdaAñoBaseVig!$G78+ProyDda!C$25*DdaAñoBaseVig!$H78+ProyDda!C$26*DdaAñoBaseVig!$I78)","v":178686.8725039422},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F78+ProyDda!D$24*DdaAñoBaseVig!$G78+ProyDda!D$25*DdaAñoBaseVig!$H78+ProyDda!D$26*DdaAñoBaseVig!$I78)","v":182191.86641223502},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F78+ProyDda!E$24*DdaAñoBaseVig!$G78+ProyDda!E$25*DdaAñoBaseVig!$H78+ProyDda!E$26*DdaAñoBaseVig!$I78)","v":185436.88776068643},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F78+ProyDda!F$24*DdaAñoBaseVig!$G78+ProyDda!F$25*DdaAñoBaseVig!$H78+ProyDda!F$26*DdaAñoBaseVig!$I78)","v":188828.46720464868},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F78+ProyDda!G$24*DdaAñoBaseVig!$G78+ProyDda!G$25*DdaAñoBaseVig!$H78+ProyDda!G$26*DdaAñoBaseVig!$I78)","v":192069.22629623822},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I78*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I78*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I78*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I78*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I78*ProyDda!G$26","v":0},null,178686.8725039422,182191.86641223502,185436.88776068643,188828.46720464868,192069.22629623822,{"$f":"+SUMPRODUCT(V78:Y78,PremisaCosto!$F$69:$I$69)","v":613738.71889041516}]
[{"$f":"+DdaAñoBaseVig!A79","v":"BTD_3 Agro"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F79+ProyDda!B$24*DdaAñoBaseVig!$G79+ProyDda!B$25*DdaAñoBaseVig!$H79+ProyDda!B$26*DdaAñoBaseVig!$I79)","v":655.89901508472542},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F79+ProyDda!C$24*DdaAñoBaseVig!$G79+ProyDda!C$25*DdaAñoBaseVig!$H79+ProyDda!C$26*DdaAñoBaseVig!$I79)","v":660.44725448023405},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F79+ProyDda!D$24*DdaAñoBaseVig!$G79+ProyDda!D$25*DdaAñoBaseVig!$H79+ProyDda!D$26*DdaAñoBaseVig!$I79)","v":673.41163611909019},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F79+ProyDda!E$24*DdaAñoBaseVig!$G79+ProyDda!E$25*DdaAñoBaseVig!$H79+ProyDda!E$26*DdaAñoBaseVig!$I79)","v":685.42400046810621},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F79+ProyDda!F$24*DdaAñoBaseVig!$G79+ProyDda!F$25*DdaAñoBaseVig!$H79+ProyDda!F$26*DdaAñoBaseVig!$I79)","v":697.97737217951624},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F79+ProyDda!G$24*DdaAñoBaseVig!$G79+ProyDda!G$25*DdaAñoBaseVig!$H79+ProyDda!G$26*DdaAñoBaseVig!$I79)","v":709.96881118851866},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I79*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I79*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I79*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I79*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I79*ProyDda!G$26","v":0},null,660.44725448023405,673.41163611909019,685.42400046810621,697.97737217951624,709.96881118851866,{"$f":"+SUMPRODUCT(V79:Y79,PremisaCosto!$F$69:$I$69)","v":2268.558620429807}]
[{"$f":"+DdaAñoBaseVig!A80","v":"BTD_3 Jub. 1"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F80+ProyDda!B$24*DdaAñoBaseVig!$G80+ProyDda!B$25*DdaAñoBaseVig!$H80+ProyDda!B$26*DdaAñoBaseVig!$I80)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F80+ProyDda!C$24*DdaAñoBaseVig!$G80+ProyDda!C$25*DdaAñoBaseVig!$H80+ProyDda!C$26*DdaAñoBaseVig!$I80)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F80+ProyDda!D$24*DdaAñoBaseVig!$G80+ProyDda!D$25*DdaAñoBaseVig!$H80+ProyDda!D$26*DdaAñoBaseVig!$I80)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F80+ProyDda!E$24*DdaAñoBaseVig!$G80+ProyDda!E$25*DdaAñoBaseVig!$H80+ProyDda!E$26*DdaAñoBaseVig!$I80)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F80+ProyDda!F$24*DdaAñoBaseVig!$G80+ProyDda!F$25*DdaAñoBaseVig!$H80+ProyDda!F$26*DdaAñoBaseVig!$I80)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F80+ProyDda!G$24*DdaAñoBaseVig!$G80+ProyDda!G$25*DdaAñoBaseVig!$H80+ProyDda!G$26*DdaAñoBaseVig!$I80)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I80*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I80*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I80*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I80*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I80*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V80:Y80,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A81","v":"BTD_3 Jub. 2"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F81+ProyDda!B$24*DdaAñoBaseVig!$G81+ProyDda!B$25*DdaAñoBaseVig!$H81+ProyDda!B$26*DdaAñoBaseVig!$I81)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F81+ProyDda!C$24*DdaAñoBaseVig!$G81+ProyDda!C$25*DdaAñoBaseVig!$H81+ProyDda!C$26*DdaAñoBaseVig!$I81)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F81+ProyDda!D$24*DdaAñoBaseVig!$G81+ProyDda!D$25*DdaAñoBaseVig!$H81+ProyDda!D$26*DdaAñoBaseVig!$I81)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F81+ProyDda!E$24*DdaAñoBaseVig!$G81+ProyDda!E$25*DdaAñoBaseVig!$H81+ProyDda!E$26*DdaAñoBaseVig!$I81)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F81+ProyDda!F$24*DdaAñoBaseVig!$G81+ProyDda!F$25*DdaAñoBaseVig!$H81+ProyDda!F$26*DdaAñoBaseVig!$I81)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F81+ProyDda!G$24*DdaAñoBaseVig!$G81+ProyDda!G$25*DdaAñoBaseVig!$H81+ProyDda!G$26*DdaAñoBaseVig!$I81)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I81*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I81*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I81*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I81*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I81*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V81:Y81,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A82","v":"BTD_3 Discap."},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F82+ProyDda!B$24*DdaAñoBaseVig!$G82+ProyDda!B$25*DdaAñoBaseVig!$H82+ProyDda!B$26*DdaAñoBaseVig!$I82)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F82+ProyDda!C$24*DdaAñoBaseVig!$G82+ProyDda!C$25*DdaAñoBaseVig!$H82+ProyDda!C$26*DdaAñoBaseVig!$I82)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F82+ProyDda!D$24*DdaAñoBaseVig!$G82+ProyDda!D$25*DdaAñoBaseVig!$H82+ProyDda!D$26*DdaAñoBaseVig!$I82)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F82+ProyDda!E$24*DdaAñoBaseVig!$G82+ProyDda!E$25*DdaAñoBaseVig!$H82+ProyDda!E$26*DdaAñoBaseVig!$I82)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F82+ProyDda!F$24*DdaAñoBaseVig!$G82+ProyDda!F$25*DdaAñoBaseVig!$H82+ProyDda!F$26*DdaAñoBaseVig!$I82)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F82+ProyDda!G$24*DdaAñoBaseVig!$G82+ProyDda!G$25*DdaAñoBaseVig!$H82+ProyDda!G$26*DdaAñoBaseVig!$I82)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I82*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I82*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I82*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I82*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I82*ProyDda!G$26","v":0},null,{"$f":"+C82-I82-O82","v":0},0,0,0,0,{"$f":"+SUMPRODUCT(V82:Y82,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A83","v":"BTD_3 Discapacitados 601-más"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F83+ProyDda!B$24*DdaAñoBaseVig!$G83+ProyDda!B$25*DdaAñoBaseVig!$H83+ProyDda!B$26*DdaAñoBaseVig!$I83)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F83+ProyDda!C$24*DdaAñoBaseVig!$G83+ProyDda!C$25*DdaAñoBaseVig!$H83+ProyDda!C$26*DdaAñoBaseVig!$I83)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F83+ProyDda!D$24*DdaAñoBaseVig!$G83+ProyDda!D$25*DdaAñoBaseVig!$H83+ProyDda!D$26*DdaAñoBaseVig!$I83)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F83+ProyDda!E$24*DdaAñoBaseVig!$G83+ProyDda!E$25*DdaAñoBaseVig!$H83+ProyDda!E$26*DdaAñoBaseVig!$I83)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F83+ProyDda!F$24*DdaAñoBaseVig!$G83+ProyDda!F$25*DdaAñoBaseVig!$H83+ProyDda!F$26*DdaAñoBaseVig!$I83)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F83+ProyDda!G$24*DdaAñoBaseVig!$G83+ProyDda!G$25*DdaAñoBaseVig!$H83+ProyDda!G$26*DdaAñoBaseVig!$I83)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I83*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I83*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I83*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I83*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I83*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V83:Y83,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A84","v":"BTD_3 Político"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F84+ProyDda!B$24*DdaAñoBaseVig!$G84+ProyDda!B$25*DdaAñoBaseVig!$H84+ProyDda!B$26*DdaAñoBaseVig!$I84)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F84+ProyDda!C$24*DdaAñoBaseVig!$G84+ProyDda!C$25*DdaAñoBaseVig!$H84+ProyDda!C$26*DdaAñoBaseVig!$I84)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F84+ProyDda!D$24*DdaAñoBaseVig!$G84+ProyDda!D$25*DdaAñoBaseVig!$H84+ProyDda!D$26*DdaAñoBaseVig!$I84)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F84+ProyDda!E$24*DdaAñoBaseVig!$G84+ProyDda!E$25*DdaAñoBaseVig!$H84+ProyDda!E$26*DdaAñoBaseVig!$I84)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F84+ProyDda!F$24*DdaAñoBaseVig!$G84+ProyDda!F$25*DdaAñoBaseVig!$H84+ProyDda!F$26*DdaAñoBaseVig!$I84)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F84+ProyDda!G$24*DdaAñoBaseVig!$G84+ProyDda!G$25*DdaAñoBaseVig!$H84+ProyDda!G$26*DdaAñoBaseVig!$I84)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I84*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I84*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I84*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I84*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I84*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V84:Y84,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A85","v":"BTD_3 Cruz Roja"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F85+ProyDda!B$24*DdaAñoBaseVig!$G85+ProyDda!B$25*DdaAñoBaseVig!$H85+ProyDda!B$26*DdaAñoBaseVig!$I85)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F85+ProyDda!C$24*DdaAñoBaseVig!$G85+ProyDda!C$25*DdaAñoBaseVig!$H85+ProyDda!C$26*DdaAñoBaseVig!$I85)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F85+ProyDda!D$24*DdaAñoBaseVig!$G85+ProyDda!D$25*DdaAñoBaseVig!$H85+ProyDda!D$26*DdaAñoBaseVig!$I85)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F85+ProyDda!E$24*DdaAñoBaseVig!$G85+ProyDda!E$25*DdaAñoBaseVig!$H85+ProyDda!E$26*DdaAñoBaseVig!$I85)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F85+ProyDda!F$24*DdaAñoBaseVig!$G85+ProyDda!F$25*DdaAñoBaseVig!$H85+ProyDda!F$26*DdaAñoBaseVig!$I85)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F85+ProyDda!G$24*DdaAñoBaseVig!$G85+ProyDda!G$25*DdaAñoBaseVig!$H85+ProyDda!G$26*DdaAñoBaseVig!$I85)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I85*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I85*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I85*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I85*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I85*ProyDda!G$26","v":0},null,{"$f":"+C85-I85-O85","v":0},{"$f":"+D85-J85-P85","v":0},{"$f":"+E85-K85-Q85","v":0},{"$f":"+F85-L85-R85","v":0},{"$f":"+G85-M85-S85","v":0},{"$f":"+SUMPRODUCT(V85:Y85,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A86","v":"BTD_4 (50,001-más)"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F86+ProyDda!B$24*DdaAñoBaseVig!$G86+ProyDda!B$25*DdaAñoBaseVig!$H86+ProyDda!B$26*DdaAñoBaseVig!$I86)","v":297245.99527724052},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F86+ProyDda!C$24*DdaAñoBaseVig!$G86+ProyDda!C$25*DdaAñoBaseVig!$H86+ProyDda!C$26*DdaAñoBaseVig!$I86)","v":299306.02707187901},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F86+ProyDda!D$24*DdaAñoBaseVig!$G86+ProyDda!D$25*DdaAñoBaseVig!$H86+ProyDda!D$26*DdaAñoBaseVig!$I86)","v":305180.71534227236},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F86+ProyDda!E$24*DdaAñoBaseVig!$G86+ProyDda!E$25*DdaAñoBaseVig!$H86+ProyDda!E$26*DdaAñoBaseVig!$I86)","v":310623.40342551767},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F86+ProyDda!F$24*DdaAñoBaseVig!$G86+ProyDda!F$25*DdaAñoBaseVig!$H86+ProyDda!F$26*DdaAñoBaseVig!$I86)","v":316311.31226898322},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F86+ProyDda!G$24*DdaAñoBaseVig!$G86+ProyDda!G$25*DdaAñoBaseVig!$H86+ProyDda!G$26*DdaAñoBaseVig!$I86)","v":321744.84281375527},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I86*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I86*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I86*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I86*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I86*ProyDda!G$26","v":0},null,299306.02707187901,305180.71534227236,310623.40342551767,316311.31226898322,321744.84281375527,{"$f":"+SUMPRODUCT(V86:Y86,PremisaCosto!$F$69:$I$69)","v":1028074.0884102357}]
[{"$f":"+DdaAñoBaseVig!A87","v":"BTD_4 Regular"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F87+ProyDda!B$24*DdaAñoBaseVig!$G87+ProyDda!B$25*DdaAñoBaseVig!$H87+ProyDda!B$26*DdaAñoBaseVig!$I87)","v":295359.72860631149},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F87+ProyDda!C$24*DdaAñoBaseVig!$G87+ProyDda!C$25*DdaAñoBaseVig!$H87+ProyDda!C$26*DdaAñoBaseVig!$I87)","v":297406.68035023205},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F87+ProyDda!D$24*DdaAñoBaseVig!$G87+ProyDda!D$25*DdaAñoBaseVig!$H87+ProyDda!D$26*DdaAñoBaseVig!$I87)","v":303244.08501380152},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F87+ProyDda!E$24*DdaAñoBaseVig!$G87+ProyDda!E$25*DdaAñoBaseVig!$H87+ProyDda!E$26*DdaAñoBaseVig!$I87)","v":308652.22734840336},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F87+ProyDda!F$24*DdaAñoBaseVig!$G87+ProyDda!F$25*DdaAñoBaseVig!$H87+ProyDda!F$26*DdaAñoBaseVig!$I87)","v":314304.03458762431},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F87+ProyDda!G$24*DdaAñoBaseVig!$G87+ProyDda!G$25*DdaAñoBaseVig!$H87+ProyDda!G$26*DdaAñoBaseVig!$I87)","v":319703.07956187567},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I87*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I87*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I87*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I87*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I87*ProyDda!G$26","v":0},null,297406.68035023205,303244.08501380152,308652.22734840336,314304.03458762431,319703.07956187567,{"$f":"+SUMPRODUCT(V87:Y87,PremisaCosto!$F$69:$I$69)","v":1021550.0558711522}]
[{"$f":"+DdaAñoBaseVig!A88","v":"BTD_4 Agro"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F88+ProyDda!B$24*DdaAñoBaseVig!$G88+ProyDda!B$25*DdaAñoBaseVig!$H88+ProyDda!B$26*DdaAñoBaseVig!$I88)","v":1886.2666709290563},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F88+ProyDda!C$24*DdaAñoBaseVig!$G88+ProyDda!C$25*DdaAñoBaseVig!$H88+ProyDda!C$26*DdaAñoBaseVig!$I88)","v":1899.3467216469951},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F88+ProyDda!D$24*DdaAñoBaseVig!$G88+ProyDda!D$25*DdaAñoBaseVig!$H88+ProyDda!D$26*DdaAñoBaseVig!$I88)","v":1936.6303284708597},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F88+ProyDda!E$24*DdaAñoBaseVig!$G88+ProyDda!E$25*DdaAñoBaseVig!$H88+ProyDda!E$26*DdaAñoBaseVig!$I88)","v":1971.1760771143129},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F88+ProyDda!F$24*DdaAñoBaseVig!$G88+ProyDda!F$25*DdaAñoBaseVig!$H88+ProyDda!F$26*DdaAñoBaseVig!$I88)","v":2007.2776813589198},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F88+ProyDda!G$24*DdaAñoBaseVig!$G88+ProyDda!G$25*DdaAñoBaseVig!$H88+ProyDda!G$26*DdaAñoBaseVig!$I88)","v":2041.7632518796165},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I88*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I88*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I88*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I88*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I88*ProyDda!G$26","v":0},null,1899.3467216469951,1936.6303284708597,1971.1760771143129,2007.2776813589198,2041.7632518796165,{"$f":"+SUMPRODUCT(V88:Y88,PremisaCosto!$F$69:$I$69)","v":6524.0325390834641}]
[{"$f":"+DdaAñoBaseVig!A89","v":"BTD_4 Jub. 1"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F89+ProyDda!B$24*DdaAñoBaseVig!$G89+ProyDda!B$25*DdaAñoBaseVig!$H89+ProyDda!B$26*DdaAñoBaseVig!$I89)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F89+ProyDda!C$24*DdaAñoBaseVig!$G89+ProyDda!C$25*DdaAñoBaseVig!$H89+ProyDda!C$26*DdaAñoBaseVig!$I89)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F89+ProyDda!D$24*DdaAñoBaseVig!$G89+ProyDda!D$25*DdaAñoBaseVig!$H89+ProyDda!D$26*DdaAñoBaseVig!$I89)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F89+ProyDda!E$24*DdaAñoBaseVig!$G89+ProyDda!E$25*DdaAñoBaseVig!$H89+ProyDda!E$26*DdaAñoBaseVig!$I89)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F89+ProyDda!F$24*DdaAñoBaseVig!$G89+ProyDda!F$25*DdaAñoBaseVig!$H89+ProyDda!F$26*DdaAñoBaseVig!$I89)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F89+ProyDda!G$24*DdaAñoBaseVig!$G89+ProyDda!G$25*DdaAñoBaseVig!$H89+ProyDda!G$26*DdaAñoBaseVig!$I89)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I89*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I89*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I89*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I89*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I89*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V89:Y89,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A90","v":"BTD_4 Jub. 2"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F90+ProyDda!B$24*DdaAñoBaseVig!$G90+ProyDda!B$25*DdaAñoBaseVig!$H90+ProyDda!B$26*DdaAñoBaseVig!$I90)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F90+ProyDda!C$24*DdaAñoBaseVig!$G90+ProyDda!C$25*DdaAñoBaseVig!$H90+ProyDda!C$26*DdaAñoBaseVig!$I90)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F90+ProyDda!D$24*DdaAñoBaseVig!$G90+ProyDda!D$25*DdaAñoBaseVig!$H90+ProyDda!D$26*DdaAñoBaseVig!$I90)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F90+ProyDda!E$24*DdaAñoBaseVig!$G90+ProyDda!E$25*DdaAñoBaseVig!$H90+ProyDda!E$26*DdaAñoBaseVig!$I90)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F90+ProyDda!F$24*DdaAñoBaseVig!$G90+ProyDda!F$25*DdaAñoBaseVig!$H90+ProyDda!F$26*DdaAñoBaseVig!$I90)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F90+ProyDda!G$24*DdaAñoBaseVig!$G90+ProyDda!G$25*DdaAñoBaseVig!$H90+ProyDda!G$26*DdaAñoBaseVig!$I90)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I90*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I90*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I90*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I90*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I90*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V90:Y90,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A91","v":"BTD_4 Discap."},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F91+ProyDda!B$24*DdaAñoBaseVig!$G91+ProyDda!B$25*DdaAñoBaseVig!$H91+ProyDda!B$26*DdaAñoBaseVig!$I91)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F91+ProyDda!C$24*DdaAñoBaseVig!$G91+ProyDda!C$25*DdaAñoBaseVig!$H91+ProyDda!C$26*DdaAñoBaseVig!$I91)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F91+ProyDda!D$24*DdaAñoBaseVig!$G91+ProyDda!D$25*DdaAñoBaseVig!$H91+ProyDda!D$26*DdaAñoBaseVig!$I91)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F91+ProyDda!E$24*DdaAñoBaseVig!$G91+ProyDda!E$25*DdaAñoBaseVig!$H91+ProyDda!E$26*DdaAñoBaseVig!$I91)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F91+ProyDda!F$24*DdaAñoBaseVig!$G91+ProyDda!F$25*DdaAñoBaseVig!$H91+ProyDda!F$26*DdaAñoBaseVig!$I91)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F91+ProyDda!G$24*DdaAñoBaseVig!$G91+ProyDda!G$25*DdaAñoBaseVig!$H91+ProyDda!G$26*DdaAñoBaseVig!$I91)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I91*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I91*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I91*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I91*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I91*ProyDda!G$26","v":0},null,{"$f":"+C91-I91-O91","v":0},0,0,0,0,{"$f":"+SUMPRODUCT(V91:Y91,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A92","v":"BTD_4 Discapacitados 601-más"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F92+ProyDda!B$24*DdaAñoBaseVig!$G92+ProyDda!B$25*DdaAñoBaseVig!$H92+ProyDda!B$26*DdaAñoBaseVig!$I92)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F92+ProyDda!C$24*DdaAñoBaseVig!$G92+ProyDda!C$25*DdaAñoBaseVig!$H92+ProyDda!C$26*DdaAñoBaseVig!$I92)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F92+ProyDda!D$24*DdaAñoBaseVig!$G92+ProyDda!D$25*DdaAñoBaseVig!$H92+ProyDda!D$26*DdaAñoBaseVig!$I92)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F92+ProyDda!E$24*DdaAñoBaseVig!$G92+ProyDda!E$25*DdaAñoBaseVig!$H92+ProyDda!E$26*DdaAñoBaseVig!$I92)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F92+ProyDda!F$24*DdaAñoBaseVig!$G92+ProyDda!F$25*DdaAñoBaseVig!$H92+ProyDda!F$26*DdaAñoBaseVig!$I92)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F92+ProyDda!G$24*DdaAñoBaseVig!$G92+ProyDda!G$25*DdaAñoBaseVig!$H92+ProyDda!G$26*DdaAñoBaseVig!$I92)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I92*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I92*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I92*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I92*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I92*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V92:Y92,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A93","v":"BTD_4 Político"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F93+ProyDda!B$24*DdaAñoBaseVig!$G93+ProyDda!B$25*DdaAñoBaseVig!$H93+ProyDda!B$26*DdaAñoBaseVig!$I93)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F93+ProyDda!C$24*DdaAñoBaseVig!$G93+ProyDda!C$25*DdaAñoBaseVig!$H93+ProyDda!C$26*DdaAñoBaseVig!$I93)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F93+ProyDda!D$24*DdaAñoBaseVig!$G93+ProyDda!D$25*DdaAñoBaseVig!$H93+ProyDda!D$26*DdaAñoBaseVig!$I93)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F93+ProyDda!E$24*DdaAñoBaseVig!$G93+ProyDda!E$25*DdaAñoBaseVig!$H93+ProyDda!E$26*DdaAñoBaseVig!$I93)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F93+ProyDda!F$24*DdaAñoBaseVig!$G93+ProyDda!F$25*DdaAñoBaseVig!$H93+ProyDda!F$26*DdaAñoBaseVig!$I93)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F93+ProyDda!G$24*DdaAñoBaseVig!$G93+ProyDda!G$25*DdaAñoBaseVig!$H93+ProyDda!G$26*DdaAñoBaseVig!$I93)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I93*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I93*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I93*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I93*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I93*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V93:Y93,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A94","v":"BTD_4 Cruz Roja"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F94+ProyDda!B$24*DdaAñoBaseVig!$G94+ProyDda!B$25*DdaAñoBaseVig!$H94+ProyDda!B$26*DdaAñoBaseVig!$I94)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F94+ProyDda!C$24*DdaAñoBaseVig!$G94+ProyDda!C$25*DdaAñoBaseVig!$H94+ProyDda!C$26*DdaAñoBaseVig!$I94)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F94+ProyDda!D$24*DdaAñoBaseVig!$G94+ProyDda!D$25*DdaAñoBaseVig!$H94+ProyDda!D$26*DdaAñoBaseVig!$I94)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F94+ProyDda!E$24*DdaAñoBaseVig!$G94+ProyDda!E$25*DdaAñoBaseVig!$H94+ProyDda!E$26*DdaAñoBaseVig!$I94)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F94+ProyDda!F$24*DdaAñoBaseVig!$G94+ProyDda!F$25*DdaAñoBaseVig!$H94+ProyDda!F$26*DdaAñoBaseVig!$I94)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F94+ProyDda!G$24*DdaAñoBaseVig!$G94+ProyDda!G$25*DdaAñoBaseVig!$H94+ProyDda!G$26*DdaAñoBaseVig!$I94)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I94*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I94*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I94*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I94*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I94*ProyDda!G$26","v":0},null,{"$f":"+C94-I94-O94","v":0},{"$f":"+D94-J94-P94","v":0},{"$f":"+E94-K94-Q94","v":0},{"$f":"+F94-L94-R94","v":0},{"$f":"+G94-M94-S94","v":0},{"$f":"+SUMPRODUCT(V94:Y94,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A95","v":"BTS"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F95+ProyDda!B$24*DdaAñoBaseVig!$G95+ProyDda!B$25*DdaAñoBaseVig!$H95+ProyDda!B$26*DdaAñoBaseVig!$I95)","v":2175624.258699493},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F95+ProyDda!C$24*DdaAñoBaseVig!$G95+ProyDda!C$25*DdaAñoBaseVig!$H95+ProyDda!C$26*DdaAñoBaseVig!$I95)","v":2178697.5922613456},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F95+ProyDda!D$24*DdaAñoBaseVig!$G95+ProyDda!D$25*DdaAñoBaseVig!$H95+ProyDda!D$26*DdaAñoBaseVig!$I95)","v":2215355.9608887481},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F95+ProyDda!E$24*DdaAñoBaseVig!$G95+ProyDda!E$25*DdaAñoBaseVig!$H95+ProyDda!E$26*DdaAñoBaseVig!$I95)","v":2243180.119912446},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F95+ProyDda!F$24*DdaAñoBaseVig!$G95+ProyDda!F$25*DdaAñoBaseVig!$H95+ProyDda!F$26*DdaAñoBaseVig!$I95)","v":2273226.3026341163},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F95+ProyDda!G$24*DdaAñoBaseVig!$G95+ProyDda!G$25*DdaAñoBaseVig!$H95+ProyDda!G$26*DdaAñoBaseVig!$I95)","v":2304288.3124693343},null,{"$f":"+ClientesVig!D95*0.01*12","v":72993.208289756236},{"$f":"+ClientesVig!E95*0.01*12","v":74133.644783156342},{"$f":"+ClientesVig!F95*0.01*12","v":76450.121369387693},{"$f":"+ClientesVig!G95*0.01*12","v":78838.927299977004},{"$f":"+ClientesVig!H95*0.01*12","v":81302.286193301916},null,{"$f":"+DdaAñoBaseVig!$I95*ProyDda!C$26-DdaAñoBaseVig!$N95*0.01*12","v":2386.915234840872},{"$f":"+DdaAñoBaseVig!$I95*ProyDda!D$26-DdaAñoBaseVig!$N95*0.01*12","v":2412.9444752208233},{"$f":"+DdaAñoBaseVig!$I95*ProyDda!E$26-DdaAñoBaseVig!$N95*0.01*12","v":2414.3264416511756},{"$f":"+DdaAñoBaseVig!$I95*ProyDda!F$26-DdaAñoBaseVig!$N95*0.01*12","v":2414.9385724087529},{"$f":"+DdaAñoBaseVig!$I95*ProyDda!G$26-DdaAñoBaseVig!$N95*0.01*12","v":2416.3046609813878},null,2103317.4687367482,2138809.3716303706,2164315.6721014073,2191972.4367617308,2220569.7216150509,{"$f":"+SUMPRODUCT(V95:Y95,PremisaCosto!$F$69:$I$69)","v":7150908.4044023305}]
[{"$f":"+DdaAñoBaseVig!A96","v":"BTS_1 (0-300)"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F96+ProyDda!B$24*DdaAñoBaseVig!$G96+ProyDda!B$25*DdaAñoBaseVig!$H96+ProyDda!B$26*DdaAñoBaseVig!$I96)","v":629850.88115542452},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F96+ProyDda!C$24*DdaAñoBaseVig!$G96+ProyDda!C$25*DdaAñoBaseVig!$H96+ProyDda!C$26*DdaAñoBaseVig!$I96)","v":629875.69748032198},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F96+ProyDda!D$24*DdaAñoBaseVig!$G96+ProyDda!D$25*DdaAñoBaseVig!$H96+ProyDda!D$26*DdaAñoBaseVig!$I96)","v":640031.84238912037},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F96+ProyDda!E$24*DdaAñoBaseVig!$G96+ProyDda!E$25*DdaAñoBaseVig!$H96+ProyDda!E$26*DdaAñoBaseVig!$I96)","v":647222.49286990846},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F96+ProyDda!F$24*DdaAñoBaseVig!$G96+ProyDda!F$25*DdaAñoBaseVig!$H96+ProyDda!F$26*DdaAñoBaseVig!$I96)","v":655088.65159776341},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F96+ProyDda!G$24*DdaAñoBaseVig!$G96+ProyDda!G$25*DdaAñoBaseVig!$H96+ProyDda!G$26*DdaAñoBaseVig!$I96)","v":663458.57836084475},null,{"$f":"+ClientesVig!D96*0.01*12","v":52432.450512403695},{"$f":"+ClientesVig!E96*0.01*12","v":53257.1276807498},{"$f":"+ClientesVig!F96*0.01*12","v":54932.335854610057},{"$f":"+ClientesVig!G96*0.01*12","v":56660.090388143362},{"$f":"+ClientesVig!H96*0.01*12","v":58441.947226252247},null,{"$f":"+DdaAñoBaseVig!$I96*ProyDda!C$26-DdaAñoBaseVig!$N96*0.01*12","v":38.979730167134839},{"$f":"+DdaAñoBaseVig!$I96*ProyDda!D$26-DdaAñoBaseVig!$N96*0.01*12","v":39.46408442291392},{"$f":"+DdaAñoBaseVig!$I96*ProyDda!E$26-DdaAñoBaseVig!$N96*0.01*12","v":39.489800168441413},{"$f":"+DdaAñoBaseVig!$I96*ProyDda!F$26-DdaAñoBaseVig!$N96*0.01*12","v":39.501190748158606},{"$f":"+DdaAñoBaseVig!$I96*ProyDda!G$26-DdaAñoBaseVig!$N96*0.01*12","v":39.526611037197725},null,577404.26723775116,586735.25062394771,592250.66721512994,598389.06001887191,604977.10452355526,{"$f":"+SUMPRODUCT(V96:Y96,PremisaCosto!$F$69:$I$69)","v":1955214.2540189635}]
[{"$f":"+DdaAñoBaseVig!A97","v":"BTS_1 Regular"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F97+ProyDda!B$24*DdaAñoBaseVig!$G97+ProyDda!B$25*DdaAñoBaseVig!$H97+ProyDda!B$26*DdaAñoBaseVig!$I97)","v":458243.29804405529},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F97+ProyDda!C$24*DdaAñoBaseVig!$G97+ProyDda!C$25*DdaAñoBaseVig!$H97+ProyDda!C$26*DdaAñoBaseVig!$I97)","v":458320.05340680358},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F97+ProyDda!D$24*DdaAñoBaseVig!$G97+ProyDda!D$25*DdaAñoBaseVig!$H97+ProyDda!D$26*DdaAñoBaseVig!$I97)","v":465740.07627291209},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F97+ProyDda!E$24*DdaAñoBaseVig!$G97+ProyDda!E$25*DdaAñoBaseVig!$H97+ProyDda!E$26*DdaAñoBaseVig!$I97)","v":471030.29126097087},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F97+ProyDda!F$24*DdaAñoBaseVig!$G97+ProyDda!F$25*DdaAñoBaseVig!$H97+ProyDda!F$26*DdaAñoBaseVig!$I97)","v":476809.83636359189},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F97+ProyDda!G$24*DdaAñoBaseVig!$G97+ProyDda!G$25*DdaAñoBaseVig!$H97+ProyDda!G$26*DdaAñoBaseVig!$I97)","v":482941.75457779173},null,{"$f":"+ClientesVig!D97*0.01*12","v":40085.824534703162},{"$f":"+ClientesVig!E97*0.01*12","v":40713.66179112059},{"$f":"+ClientesVig!F97*0.01*12","v":41988.96718233054},{"$f":"+ClientesVig!G97*0.01*12","v":43304.159726577753},{"$f":"+ClientesVig!H97*0.01*12","v":44660.449016527535},null,{"$f":"+DdaAñoBaseVig!$I97*ProyDda!C$26-DdaAñoBaseVig!$N97*0.01*12","v":38.979730167134839},{"$f":"+DdaAñoBaseVig!$I97*ProyDda!D$26-DdaAñoBaseVig!$N97*0.01*12","v":39.46408442291392},{"$f":"+DdaAñoBaseVig!$I97*ProyDda!E$26-DdaAñoBaseVig!$N97*0.01*12","v":39.489800168441413},{"$f":"+DdaAñoBaseVig!$I97*ProyDda!F$26-DdaAñoBaseVig!$N97*0.01*12","v":39.501190748158606},{"$f":"+DdaAñoBaseVig!$I97*ProyDda!G$26-DdaAñoBaseVig!$N97*0.01*12","v":39.526611037197725},null,418195.24914193328,424986.95039736858,429001.83427847188,433466.17544626596,438241.77895022696,{"$f":"+SUMPRODUCT(V97:Y97,PremisaCosto!$F$69:$I$69)","v":1416286.3166444858}]
[{"$f":"+DdaAñoBaseVig!A98","v":"BTS_1 Agro"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F98+ProyDda!B$24*DdaAñoBaseVig!$G98+ProyDda!B$25*DdaAñoBaseVig!$H98+ProyDda!B$26*DdaAñoBaseVig!$I98)","v":187.15986035018071},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F98+ProyDda!C$24*DdaAñoBaseVig!$G98+ProyDda!C$25*DdaAñoBaseVig!$H98+ProyDda!C$26*DdaAñoBaseVig!$I98)","v":188.45769405708546},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F98+ProyDda!D$24*DdaAñoBaseVig!$G98+ProyDda!D$25*DdaAñoBaseVig!$H98+ProyDda!D$26*DdaAñoBaseVig!$I98)","v":192.1570621019381},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F98+ProyDda!E$24*DdaAñoBaseVig!$G98+ProyDda!E$25*DdaAñoBaseVig!$H98+ProyDda!E$26*DdaAñoBaseVig!$I98)","v":195.58477335371811},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F98+ProyDda!F$24*DdaAñoBaseVig!$G98+ProyDda!F$25*DdaAñoBaseVig!$H98+ProyDda!F$26*DdaAñoBaseVig!$I98)","v":199.16686029453766},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F98+ProyDda!G$24*DdaAñoBaseVig!$G98+ProyDda!G$25*DdaAñoBaseVig!$H98+ProyDda!G$26*DdaAñoBaseVig!$I98)","v":202.58860053001078},null,{"$f":"+ClientesVig!D98*0.01*12","v":13.081715942320454},{"$f":"+ClientesVig!E98*0.01*12","v":13.250748644851001},{"$f":"+ClientesVig!F98*0.01*12","v":13.593388224667841},{"$f":"+ClientesVig!G98*0.01*12","v":13.945165252409659},{"$f":"+ClientesVig!H98*0.01*12","v":14.306747988108313},null,{"$f":"+DdaAñoBaseVig!$I98*ProyDda!C$26-DdaAñoBaseVig!$N98*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I98*ProyDda!D$26-DdaAñoBaseVig!$N98*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I98*ProyDda!E$26-DdaAñoBaseVig!$N98*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I98*ProyDda!F$26-DdaAñoBaseVig!$N98*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I98*ProyDda!G$26-DdaAñoBaseVig!$N98*0.01*12","v":0},null,175.37597811476502,178.90631345708709,181.99138512905026,185.221695042128,188.28185254190248,{"$f":"+SUMPRODUCT(V98:Y98,PremisaCosto!$F$69:$I$69)","v":602.2005924148275}]
[{"$f":"+DdaAñoBaseVig!A99","v":"BTS_1 Jub. 1"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F99+ProyDda!B$24*DdaAñoBaseVig!$G99+ProyDda!B$25*DdaAñoBaseVig!$H99+ProyDda!B$26*DdaAñoBaseVig!$I99)","v":168473.31578549894},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F99+ProyDda!C$24*DdaAñoBaseVig!$G99+ProyDda!C$25*DdaAñoBaseVig!$H99+ProyDda!C$26*DdaAñoBaseVig!$I99)","v":168420.9489011876},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F99+ProyDda!D$24*DdaAñoBaseVig!$G99+ProyDda!D$25*DdaAñoBaseVig!$H99+ProyDda!D$26*DdaAñoBaseVig!$I99)","v":171106.37109783688},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F99+ProyDda!E$24*DdaAñoBaseVig!$G99+ProyDda!E$25*DdaAñoBaseVig!$H99+ProyDda!E$26*DdaAñoBaseVig!$I99)","v":172970.71970062927},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F99+ProyDda!F$24*DdaAñoBaseVig!$G99+ProyDda!F$25*DdaAñoBaseVig!$H99+ProyDda!F$26*DdaAñoBaseVig!$I99)","v":175017.89551526311},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F99+ProyDda!G$24*DdaAñoBaseVig!$G99+ProyDda!G$25*DdaAñoBaseVig!$H99+ProyDda!G$26*DdaAñoBaseVig!$I99)","v":177214.03189913309},null,{"$f":"+ClientesVig!D99*0.01*12","v":12158.52360929922},{"$f":"+ClientesVig!E99*0.01*12","v":12352.407504033619},{"$f":"+ClientesVig!F99*0.01*12","v":12746.305634487606},{"$f":"+ClientesVig!G99*0.01*12","v":13152.674743362517},{"$f":"+ClientesVig!H99*0.01*12","v":13571.855579457613},null,{"$f":"+DdaAñoBaseVig!$I99*ProyDda!C$26-DdaAñoBaseVig!$N99*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I99*ProyDda!D$26-DdaAñoBaseVig!$N99*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I99*ProyDda!E$26-DdaAñoBaseVig!$N99*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I99*ProyDda!F$26-DdaAñoBaseVig!$N99*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I99*ProyDda!G$26-DdaAñoBaseVig!$N99*0.01*12","v":0},null,{"$f":"+C99-I99-O99","v":156262.42529188839},{"$f":"+D99-J99-P99","v":158753.96359380326},{"$f":"+E99-K99-Q99","v":160224.41406614167},{"$f":"+F99-L99-R99","v":161865.22077190058},{"$f":"+G99-M99-S99","v":163642.17631967546},{"$f":"+SUMPRODUCT(V99:Y99,PremisaCosto!$F$69:$I$69)","v":528941.06631302473}]
[{"$f":"+DdaAñoBaseVig!A100","v":"BTS_1 Jub. 2"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F100+ProyDda!B$24*DdaAñoBaseVig!$G100+ProyDda!B$25*DdaAñoBaseVig!$H100+ProyDda!B$26*DdaAñoBaseVig!$I100)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F100+ProyDda!C$24*DdaAñoBaseVig!$G100+ProyDda!C$25*DdaAñoBaseVig!$H100+ProyDda!C$26*DdaAñoBaseVig!$I100)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F100+ProyDda!D$24*DdaAñoBaseVig!$G100+ProyDda!D$25*DdaAñoBaseVig!$H100+ProyDda!D$26*DdaAñoBaseVig!$I100)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F100+ProyDda!E$24*DdaAñoBaseVig!$G100+ProyDda!E$25*DdaAñoBaseVig!$H100+ProyDda!E$26*DdaAñoBaseVig!$I100)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F100+ProyDda!F$24*DdaAñoBaseVig!$G100+ProyDda!F$25*DdaAñoBaseVig!$H100+ProyDda!F$26*DdaAñoBaseVig!$I100)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F100+ProyDda!G$24*DdaAñoBaseVig!$G100+ProyDda!G$25*DdaAñoBaseVig!$H100+ProyDda!G$26*DdaAñoBaseVig!$I100)","v":0},null,{"$f":"+ClientesVig!D100*0.01*12","v":0},{"$f":"+ClientesVig!E100*0.01*12","v":0},{"$f":"+ClientesVig!F100*0.01*12","v":0},{"$f":"+ClientesVig!G100*0.01*12","v":0},{"$f":"+ClientesVig!H100*0.01*12","v":0},null,{"$f":"+DdaAñoBaseVig!$I100*ProyDda!C$26-DdaAñoBaseVig!$N100*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I100*ProyDda!D$26-DdaAñoBaseVig!$N100*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I100*ProyDda!E$26-DdaAñoBaseVig!$N100*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I100*ProyDda!F$26-DdaAñoBaseVig!$N100*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I100*ProyDda!G$26-DdaAñoBaseVig!$N100*0.01*12","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V100:Y100,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A101","v":"BTS_1 Discap."},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F101+ProyDda!B$24*DdaAñoBaseVig!$G101+ProyDda!B$25*DdaAñoBaseVig!$H101+ProyDda!B$26*DdaAñoBaseVig!$I101)","v":2940.6724359389655},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F101+ProyDda!C$24*DdaAñoBaseVig!$G101+ProyDda!C$25*DdaAñoBaseVig!$H101+ProyDda!C$26*DdaAñoBaseVig!$I101)","v":2939.7578258859062},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F101+ProyDda!D$24*DdaAñoBaseVig!$G101+ProyDda!D$25*DdaAñoBaseVig!$H101+ProyDda!D$26*DdaAñoBaseVig!$I101)","v":2986.6311102475343},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F101+ProyDda!E$24*DdaAñoBaseVig!$G101+ProyDda!E$25*DdaAñoBaseVig!$H101+ProyDda!E$26*DdaAñoBaseVig!$I101)","v":3019.1724355463316},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F101+ProyDda!F$24*DdaAñoBaseVig!$G101+ProyDda!F$25*DdaAñoBaseVig!$H101+ProyDda!F$26*DdaAñoBaseVig!$I101)","v":3054.9049979927618},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F101+ProyDda!G$24*DdaAñoBaseVig!$G101+ProyDda!G$25*DdaAñoBaseVig!$H101+ProyDda!G$26*DdaAñoBaseVig!$I101)","v":3093.2377746813213},null,{"$f":"+ClientesVig!D101*0.01*12","v":173.70922940263773},{"$f":"+ClientesVig!E101*0.01*12","v":176.47926861103315},{"$f":"+ClientesVig!F101*0.01*12","v":182.10693210645076},{"$f":"+ClientesVig!G101*0.01*12","v":187.91277035288749},{"$f":"+ClientesVig!H101*0.01*12","v":193.90165153617625},null,{"$f":"+DdaAñoBaseVig!$I101*ProyDda!C$26-DdaAñoBaseVig!$N101*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I101*ProyDda!D$26-DdaAñoBaseVig!$N101*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I101*ProyDda!E$26-DdaAñoBaseVig!$N101*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I101*ProyDda!F$26-DdaAñoBaseVig!$N101*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I101*ProyDda!G$26-DdaAñoBaseVig!$N101*0.01*12","v":0},null,{"$f":"+C101-I101-O101","v":2766.0485964832683},2810.1518416365011,2837.065503439881,2866.9922276398743,2899.3361231451449,{"$f":"+SUMPRODUCT(V101:Y101,PremisaCosto!$F$69:$I$69)","v":9366.9377838557466}]
[{"$f":"+DdaAñoBaseVig!A102","v":"BTS_1 Discapacitados 601-más"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F102+ProyDda!B$24*DdaAñoBaseVig!$G102+ProyDda!B$25*DdaAñoBaseVig!$H102+ProyDda!B$26*DdaAñoBaseVig!$I102)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F102+ProyDda!C$24*DdaAñoBaseVig!$G102+ProyDda!C$25*DdaAñoBaseVig!$H102+ProyDda!C$26*DdaAñoBaseVig!$I102)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F102+ProyDda!D$24*DdaAñoBaseVig!$G102+ProyDda!D$25*DdaAñoBaseVig!$H102+ProyDda!D$26*DdaAñoBaseVig!$I102)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F102+ProyDda!E$24*DdaAñoBaseVig!$G102+ProyDda!E$25*DdaAñoBaseVig!$H102+ProyDda!E$26*DdaAñoBaseVig!$I102)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F102+ProyDda!F$24*DdaAñoBaseVig!$G102+ProyDda!F$25*DdaAñoBaseVig!$H102+ProyDda!F$26*DdaAñoBaseVig!$I102)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F102+ProyDda!G$24*DdaAñoBaseVig!$G102+ProyDda!G$25*DdaAñoBaseVig!$H102+ProyDda!G$26*DdaAñoBaseVig!$I102)","v":0},null,{"$f":"+ClientesVig!D102*0.01*12","v":0},{"$f":"+ClientesVig!E102*0.01*12","v":0},{"$f":"+ClientesVig!F102*0.01*12","v":0},{"$f":"+ClientesVig!G102*0.01*12","v":0},{"$f":"+ClientesVig!H102*0.01*12","v":0},null,{"$f":"+DdaAñoBaseVig!$I102*ProyDda!C$26-DdaAñoBaseVig!$N102*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I102*ProyDda!D$26-DdaAñoBaseVig!$N102*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I102*ProyDda!E$26-DdaAñoBaseVig!$N102*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I102*ProyDda!F$26-DdaAñoBaseVig!$N102*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I102*ProyDda!G$26-DdaAñoBaseVig!$N102*0.01*12","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V102:Y102,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A103","v":"BTS_1 Político"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F103+ProyDda!B$24*DdaAñoBaseVig!$G103+ProyDda!B$25*DdaAñoBaseVig!$H103+ProyDda!B$26*DdaAñoBaseVig!$I103)","v":4.2220194080886477},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F103+ProyDda!C$24*DdaAñoBaseVig!$G103+ProyDda!C$25*DdaAñoBaseVig!$H103+ProyDda!C$26*DdaAñoBaseVig!$I103)","v":4.2512964073809707},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F103+ProyDda!D$24*DdaAñoBaseVig!$G103+ProyDda!D$25*DdaAñoBaseVig!$H103+ProyDda!D$26*DdaAñoBaseVig!$I103)","v":4.3347480815476835},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F103+ProyDda!E$24*DdaAñoBaseVig!$G103+ProyDda!E$25*DdaAñoBaseVig!$H103+ProyDda!E$26*DdaAñoBaseVig!$I103)","v":4.4120716241238629},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F103+ProyDda!F$24*DdaAñoBaseVig!$G103+ProyDda!F$25*DdaAñoBaseVig!$H103+ProyDda!F$26*DdaAñoBaseVig!$I103)","v":4.492877628986788},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F103+ProyDda!G$24*DdaAñoBaseVig!$G103+ProyDda!G$25*DdaAñoBaseVig!$H103+ProyDda!G$26*DdaAñoBaseVig!$I103)","v":4.5700664752307167},null,{"$f":"+ClientesVig!D103*0.01*12","v":0.5310721467884858},{"$f":"+ClientesVig!E103*0.01*12","v":0.5379342863278368},{"$f":"+ClientesVig!F103*0.01*12","v":0.55184426098485861},{"$f":"+ClientesVig!G103*0.01*12","v":0.56612518423204072},{"$f":"+ClientesVig!H103*0.01*12","v":0.58080418510133169},null,{"$f":"+DdaAñoBaseVig!$I103*ProyDda!C$26-DdaAñoBaseVig!$N103*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I103*ProyDda!D$26-DdaAñoBaseVig!$N103*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I103*ProyDda!E$26-DdaAñoBaseVig!$N103*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I103*ProyDda!F$26-DdaAñoBaseVig!$N103*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I103*ProyDda!G$26-DdaAñoBaseVig!$N103*0.01*12","v":0},null,3.7202242605924849,3.7968137952198466,3.8602273631390043,3.9267524447547473,3.989262290129385,{"$f":"+SUMPRODUCT(V103:Y103,PremisaCosto!$F$69:$I$69)","v":12.770605782540883}]
[{"$f":"+DdaAñoBaseVig!A104","v":"BTS_1 Cruz Roja"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F104+ProyDda!B$24*DdaAñoBaseVig!$G104+ProyDda!B$25*DdaAñoBaseVig!$H104+ProyDda!B$26*DdaAñoBaseVig!$I104)","v":2.2130101729275644},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F104+ProyDda!C$24*DdaAñoBaseVig!$G104+ProyDda!C$25*DdaAñoBaseVig!$H104+ProyDda!C$26*DdaAñoBaseVig!$I104)","v":2.2283559804675717},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F104+ProyDda!D$24*DdaAñoBaseVig!$G104+ProyDda!D$25*DdaAñoBaseVig!$H104+ProyDda!D$26*DdaAñoBaseVig!$I104)","v":2.2720979404227908},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F104+ProyDda!E$24*DdaAñoBaseVig!$G104+ProyDda!E$25*DdaAñoBaseVig!$H104+ProyDda!E$26*DdaAñoBaseVig!$I104)","v":2.3126277840327116},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F104+ProyDda!F$24*DdaAñoBaseVig!$G104+ProyDda!F$25*DdaAñoBaseVig!$H104+ProyDda!F$26*DdaAñoBaseVig!$I104)","v":2.354982992171426},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F104+ProyDda!G$24*DdaAñoBaseVig!$G104+ProyDda!G$25*DdaAñoBaseVig!$H104+ProyDda!G$26*DdaAñoBaseVig!$I104)","v":2.3954422334641343},null,{"$f":"+ClientesVig!D105*0.01*12","v":14753.153150744924},{"$f":"+ClientesVig!E105*0.01*12","v":14983.211757572382},{"$f":"+ClientesVig!F105*0.01*12","v":15450.502077988796},{"$f":"+ClientesVig!G105*0.01*12","v":15932.362672640331},{"$f":"+ClientesVig!H105*0.01*12","v":16429.246534835496},null,{"$f":"+DdaAñoBaseVig!$I104*ProyDda!C$26-DdaAñoBaseVig!$N104*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I104*ProyDda!D$26-DdaAñoBaseVig!$N104*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I104*ProyDda!E$26-DdaAñoBaseVig!$N104*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I104*ProyDda!F$26-DdaAñoBaseVig!$N104*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I104*ProyDda!G$26-DdaAñoBaseVig!$N104*0.01*12","v":0},null,{"$f":"+C104-I104-O104","v":-14750.924794764456},{"$f":"+D104-J104-P104","v":-14980.93965963196},{"$f":"+E104-K104-Q104","v":-15448.189450204763},{"$f":"+F104-L104-R104","v":-15930.007689648159},{"$f":"+G104-M104-S104","v":-16426.851092602032},{"$f":"+SUMPRODUCT(V104:Y104,PremisaCosto!$F$69:$I$69)","v":-51394.510830274281}]
[{"$f":"+DdaAñoBaseVig!A105","v":"BTS_2 (301-750)"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F105+ProyDda!B$24*DdaAñoBaseVig!$G105+ProyDda!B$25*DdaAñoBaseVig!$H105+ProyDda!B$26*DdaAñoBaseVig!$I105)","v":647440.14589025686},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F105+ProyDda!C$24*DdaAñoBaseVig!$G105+ProyDda!C$25*DdaAñoBaseVig!$H105+ProyDda!C$26*DdaAñoBaseVig!$I105)","v":647799.44573442556},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F105+ProyDda!D$24*DdaAñoBaseVig!$G105+ProyDda!D$25*DdaAñoBaseVig!$H105+ProyDda!D$26*DdaAñoBaseVig!$I105)","v":658415.47259161773},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F105+ProyDda!E$24*DdaAñoBaseVig!$G105+ProyDda!E$25*DdaAñoBaseVig!$H105+ProyDda!E$26*DdaAñoBaseVig!$I105)","v":666140.83779090701},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F105+ProyDda!F$24*DdaAñoBaseVig!$G105+ProyDda!F$25*DdaAñoBaseVig!$H105+ProyDda!F$26*DdaAñoBaseVig!$I105)","v":674548.5478769805},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F105+ProyDda!G$24*DdaAñoBaseVig!$G105+ProyDda!G$25*DdaAñoBaseVig!$H105+ProyDda!G$26*DdaAñoBaseVig!$I105)","v":683393.83658486686},null,{"$f":"+ClientesVig!D105*0.01*12","v":14753.153150744924},{"$f":"+ClientesVig!E105*0.01*12","v":14983.211757572382},{"$f":"+ClientesVig!F105*0.01*12","v":15450.502077988796},{"$f":"+ClientesVig!G105*0.01*12","v":15932.362672640331},{"$f":"+ClientesVig!H105*0.01*12","v":16429.246534835496},null,{"$f":"+DdaAñoBaseVig!$I105*ProyDda!C$26-DdaAñoBaseVig!$N105*0.01*12","v":62.900063336523658},{"$f":"+DdaAñoBaseVig!$I105*ProyDda!D$26-DdaAñoBaseVig!$N105*0.01*12","v":63.593040684905553},{"$f":"+DdaAñoBaseVig!$I105*ProyDda!E$26-DdaAñoBaseVig!$N105*0.01*12","v":63.629832823995237},{"$f":"+DdaAñoBaseVig!$I105*ProyDda!F$26-DdaAñoBaseVig!$N105*0.01*12","v":63.646129601890287},{"$f":"+DdaAñoBaseVig!$I105*ProyDda!G$26-DdaAñoBaseVig!$N105*0.01*12","v":63.682499024236115},null,632983.39252034412,643368.66779336042,650626.7058800942,658552.53907473828,666900.90755100711,{"$f":"+SUMPRODUCT(V105:Y105,PremisaCosto!$F$69:$I$69)","v":2149315.9508742648}]
[{"$f":"+DdaAñoBaseVig!A106","v":"BTS_2 Regular"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F106+ProyDda!B$24*DdaAñoBaseVig!$G106+ProyDda!B$25*DdaAñoBaseVig!$H106+ProyDda!B$26*DdaAñoBaseVig!$I106)","v":453879.93435818132},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F106+ProyDda!C$24*DdaAñoBaseVig!$G106+ProyDda!C$25*DdaAñoBaseVig!$H106+ProyDda!C$26*DdaAñoBaseVig!$I106)","v":454296.20457092125},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F106+ProyDda!D$24*DdaAñoBaseVig!$G106+ProyDda!D$25*DdaAñoBaseVig!$H106+ProyDda!D$26*DdaAñoBaseVig!$I106)","v":461825.24356322474},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F106+ProyDda!E$24*DdaAñoBaseVig!$G106+ProyDda!E$25*DdaAñoBaseVig!$H106+ProyDda!E$26*DdaAñoBaseVig!$I106)","v":467405.44950618752},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F106+ProyDda!F$24*DdaAñoBaseVig!$G106+ProyDda!F$25*DdaAñoBaseVig!$H106+ProyDda!F$26*DdaAñoBaseVig!$I106)","v":473458.06362203963},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F106+ProyDda!G$24*DdaAñoBaseVig!$G106+ProyDda!G$25*DdaAñoBaseVig!$H106+ProyDda!G$26*DdaAñoBaseVig!$I106)","v":479777.88203409349},null,{"$f":"+ClientesVig!D106*0.01*12","v":10320.090999468903},{"$f":"+ClientesVig!E106*0.01*12","v":10479.489125700016},{"$f":"+ClientesVig!F106*0.01*12","v":10803.224894131072},{"$f":"+ClientesVig!G106*0.01*12","v":11136.987263492456},{"$f":"+ClientesVig!H106*0.01*12","v":11481.104754914846},null,{"$f":"+DdaAñoBaseVig!$I106*ProyDda!C$26-DdaAñoBaseVig!$N106*0.01*12","v":62.900063336523658},{"$f":"+DdaAñoBaseVig!$I106*ProyDda!D$26-DdaAñoBaseVig!$N106*0.01*12","v":63.593040684905553},{"$f":"+DdaAñoBaseVig!$I106*ProyDda!E$26-DdaAñoBaseVig!$N106*0.01*12","v":63.629832823995237},{"$f":"+DdaAñoBaseVig!$I106*ProyDda!F$26-DdaAñoBaseVig!$N106*0.01*12","v":63.646129601890287},{"$f":"+DdaAñoBaseVig!$I106*ProyDda!G$26-DdaAñoBaseVig!$N106*0.01*12","v":63.682499024236115},null,443913.21350811579,451282.16139683983,456538.59477923246,462257.43022894528,468233.09478015441,{"$f":"+SUMPRODUCT(V106:Y106,PremisaCosto!$F$69:$I$69)","v":1508313.8046287871}]
[{"$f":"+DdaAñoBaseVig!A107","v":"BTS_2 Agro"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F107+ProyDda!B$24*DdaAñoBaseVig!$G107+ProyDda!B$25*DdaAñoBaseVig!$H107+ProyDda!B$26*DdaAñoBaseVig!$I107)","v":422.4529419626852},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F107+ProyDda!C$24*DdaAñoBaseVig!$G107+ProyDda!C$25*DdaAñoBaseVig!$H107+ProyDda!C$26*DdaAñoBaseVig!$I107)","v":425.38238242408767},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F107+ProyDda!D$24*DdaAñoBaseVig!$G107+ProyDda!D$25*DdaAñoBaseVig!$H107+ProyDda!D$26*DdaAñoBaseVig!$I107)","v":433.73251108429662},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F107+ProyDda!E$24*DdaAñoBaseVig!$G107+ProyDda!E$25*DdaAñoBaseVig!$H107+ProyDda!E$26*DdaAñoBaseVig!$I107)","v":441.46946226498102},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F107+ProyDda!F$24*DdaAñoBaseVig!$G107+ProyDda!F$25*DdaAñoBaseVig!$H107+ProyDda!F$26*DdaAñoBaseVig!$I107)","v":449.55486670845505},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F107+ProyDda!G$24*DdaAñoBaseVig!$G107+ProyDda!G$25*DdaAñoBaseVig!$H107+ProyDda!G$26*DdaAñoBaseVig!$I107)","v":457.27834024815047},null,{"$f":"+ClientesVig!D107*0.01*12","v":9.3533727077237394},{"$f":"+ClientesVig!E107*0.01*12","v":9.4742303898147586},{"$f":"+ClientesVig!F107*0.01*12","v":9.7192162699986326},{"$f":"+ClientesVig!G107*0.01*12","v":9.970735387596962},{"$f":"+ClientesVig!H107*0.01*12","v":10.229265545764271},null,{"$f":"+DdaAñoBaseVig!$I107*ProyDda!C$26-DdaAñoBaseVig!$N107*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I107*ProyDda!D$26-DdaAñoBaseVig!$N107*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I107*ProyDda!E$26-DdaAñoBaseVig!$N107*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I107*ProyDda!F$26-DdaAñoBaseVig!$N107*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I107*ProyDda!G$26-DdaAñoBaseVig!$N107*0.01*12","v":0},null,416.02900971636393,424.25828069448187,431.75024599498238,439.58413132085809,447.04907470238618,{"$f":"+SUMPRODUCT(V107:Y107,PremisaCosto!$F$69:$I$69)","v":1428.8710941627373}]
[{"$f":"+DdaAñoBaseVig!A108","v":"BTS_2 Jub. 1"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F108+ProyDda!B$24*DdaAñoBaseVig!$G108+ProyDda!B$25*DdaAñoBaseVig!$H108+ProyDda!B$26*DdaAñoBaseVig!$I108)","v":148587.87957983831},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F108+ProyDda!C$24*DdaAñoBaseVig!$G108+ProyDda!C$25*DdaAñoBaseVig!$H108+ProyDda!C$26*DdaAñoBaseVig!$I108)","v":148541.67823436004},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F108+ProyDda!D$24*DdaAñoBaseVig!$G108+ProyDda!D$25*DdaAñoBaseVig!$H108+ProyDda!D$26*DdaAñoBaseVig!$I108)","v":150910.12340946257},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F108+ProyDda!E$24*DdaAñoBaseVig!$G108+ProyDda!E$25*DdaAñoBaseVig!$H108+ProyDda!E$26*DdaAñoBaseVig!$I108)","v":152554.40157742996},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F108+ProyDda!F$24*DdaAñoBaseVig!$G108+ProyDda!F$25*DdaAñoBaseVig!$H108+ProyDda!F$26*DdaAñoBaseVig!$I108)","v":154359.92784209995},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F108+ProyDda!G$24*DdaAñoBaseVig!$G108+ProyDda!G$25*DdaAñoBaseVig!$H108+ProyDda!G$26*DdaAñoBaseVig!$I108)","v":156296.83611265037},null,{"$f":"+ClientesVig!D108*0.01*12","v":3708.0779672086028},{"$f":"+ClientesVig!E108*0.01*12","v":3767.2085119256417},{"$f":"+ClientesVig!F108*0.01*12","v":3887.3392331658652},{"$f":"+ClientesVig!G108*0.01*12","v":4011.2733554737165},{"$f":"+ClientesVig!H108*0.01*12","v":4139.1147974071755},null,{"$f":"+DdaAñoBaseVig!$I108*ProyDda!C$26-DdaAñoBaseVig!$N108*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I108*ProyDda!D$26-DdaAñoBaseVig!$N108*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I108*ProyDda!E$26-DdaAñoBaseVig!$N108*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I108*ProyDda!F$26-DdaAñoBaseVig!$N108*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I108*ProyDda!G$26-DdaAñoBaseVig!$N108*0.01*12","v":0},null,144833.60026715143,147142.91489753692,148667.06234426409,150348.65448662624,152157.72131524319,{"$f":"+SUMPRODUCT(V108:Y108,PremisaCosto!$F$69:$I$69)","v":490982.57840060518}]
[{"$f":"+DdaAñoBaseVig!A109","v":"BTS_2 Jub. 2"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F109+ProyDda!B$24*DdaAñoBaseVig!$G109+ProyDda!B$25*DdaAñoBaseVig!$H109+ProyDda!B$26*DdaAñoBaseVig!$I109)","v":41315.333302946041},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F109+ProyDda!C$24*DdaAñoBaseVig!$G109+ProyDda!C$25*DdaAñoBaseVig!$H109+ProyDda!C$26*DdaAñoBaseVig!$I109)","v":41302.498289369389},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F109+ProyDda!D$24*DdaAñoBaseVig!$G109+ProyDda!D$25*DdaAñoBaseVig!$H109+ProyDda!D$26*DdaAñoBaseVig!$I109)","v":41961.058045452439},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F109+ProyDda!E$24*DdaAñoBaseVig!$G109+ProyDda!E$25*DdaAñoBaseVig!$H109+ProyDda!E$26*DdaAñoBaseVig!$I109)","v":42418.266251048459},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F109+ProyDda!F$24*DdaAñoBaseVig!$G109+ProyDda!F$25*DdaAñoBaseVig!$H109+ProyDda!F$26*DdaAñoBaseVig!$I109)","v":42920.309593339931},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F109+ProyDda!G$24*DdaAñoBaseVig!$G109+ProyDda!G$25*DdaAñoBaseVig!$H109+ProyDda!G$26*DdaAñoBaseVig!$I109)","v":43458.881377420046},null,{"$f":"+ClientesVig!D109*0.01*12","v":639.38874427470091},{"$f":"+ClientesVig!E109*0.01*12","v":649.58470160603156},{"$f":"+ClientesVig!F109*0.01*12","v":670.29899933165962},{"$f":"+ClientesVig!G109*0.01*12","v":691.6691224887129},{"$f":"+ClientesVig!H109*0.01*12","v":713.71298989035631},null,{"$f":"+DdaAñoBaseVig!$I109*ProyDda!C$26-DdaAñoBaseVig!$N109*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I109*ProyDda!D$26-DdaAñoBaseVig!$N109*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I109*ProyDda!E$26-DdaAñoBaseVig!$N109*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I109*ProyDda!F$26-DdaAñoBaseVig!$N109*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I109*ProyDda!G$26-DdaAñoBaseVig!$N109*0.01*12","v":0},null,40663.109545094689,41311.47334384641,41747.9672517168,42228.64047085122,42745.168387529688,{"$f":"+SUMPRODUCT(V109:Y109,PremisaCosto!$F$69:$I$69)","v":137885.73121225619}]
[{"$f":"+DdaAñoBaseVig!A110","v":"BTS_2 Discap."},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F110+ProyDda!B$24*DdaAñoBaseVig!$G110+ProyDda!B$25*DdaAñoBaseVig!$H110+ProyDda!B$26*DdaAñoBaseVig!$I110)","v":3214.8696168800293},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F110+ProyDda!C$24*DdaAñoBaseVig!$G110+ProyDda!C$25*DdaAñoBaseVig!$H110+ProyDda!C$26*DdaAñoBaseVig!$I110)","v":3213.8697258228212},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F110+ProyDda!D$24*DdaAñoBaseVig!$G110+ProyDda!D$25*DdaAñoBaseVig!$H110+ProyDda!D$26*DdaAñoBaseVig!$I110)","v":3265.1136168104481},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F110+ProyDda!E$24*DdaAñoBaseVig!$G110+ProyDda!E$25*DdaAñoBaseVig!$H110+ProyDda!E$26*DdaAñoBaseVig!$I110)","v":3300.6891935790686},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F110+ProyDda!F$24*DdaAñoBaseVig!$G110+ProyDda!F$25*DdaAñoBaseVig!$H110+ProyDda!F$26*DdaAñoBaseVig!$I110)","v":3339.7535680868727},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F110+ProyDda!G$24*DdaAñoBaseVig!$G110+ProyDda!G$25*DdaAñoBaseVig!$H110+ProyDda!G$26*DdaAñoBaseVig!$I110)","v":3381.6606086673205},null,{"$f":"+ClientesVig!D110*0.01*12","v":75.360559576037105},{"$f":"+ClientesVig!E110*0.01*12","v":76.56229022391409},{"$f":"+ClientesVig!F110*0.01*12","v":79.003748697817542},{"$f":"+ClientesVig!G110*0.01*12","v":81.522505015855685},{"$f":"+ClientesVig!H110*0.01*12","v":84.120671151063831},null,{"$f":"+DdaAñoBaseVig!$I110*ProyDda!C$26-DdaAñoBaseVig!$N110*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I110*ProyDda!D$26-DdaAñoBaseVig!$N110*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I110*ProyDda!E$26-DdaAñoBaseVig!$N110*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I110*ProyDda!F$26-DdaAñoBaseVig!$N110*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I110*ProyDda!G$26-DdaAñoBaseVig!$N110*0.01*12","v":0},null,{"$f":"+C110-I110-O110","v":3138.5091662467839},3188.5513265865338,3221.685444881251,3258.2310630710172,3297.5399375162565,{"$f":"+SUMPRODUCT(V110:Y110,PremisaCosto!$F$69:$I$69)","v":10639.952855649373}]
[{"$f":"+DdaAñoBaseVig!A111","v":"BTS_2 Discapacitados 601-más"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F111+ProyDda!B$24*DdaAñoBaseVig!$G111+ProyDda!B$25*DdaAñoBaseVig!$H111+ProyDda!B$26*DdaAñoBaseVig!$I111)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F111+ProyDda!C$24*DdaAñoBaseVig!$G111+ProyDda!C$25*DdaAñoBaseVig!$H111+ProyDda!C$26*DdaAñoBaseVig!$I111)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F111+ProyDda!D$24*DdaAñoBaseVig!$G111+ProyDda!D$25*DdaAñoBaseVig!$H111+ProyDda!D$26*DdaAñoBaseVig!$I111)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F111+ProyDda!E$24*DdaAñoBaseVig!$G111+ProyDda!E$25*DdaAñoBaseVig!$H111+ProyDda!E$26*DdaAñoBaseVig!$I111)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F111+ProyDda!F$24*DdaAñoBaseVig!$G111+ProyDda!F$25*DdaAñoBaseVig!$H111+ProyDda!F$26*DdaAñoBaseVig!$I111)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F111+ProyDda!G$24*DdaAñoBaseVig!$G111+ProyDda!G$25*DdaAñoBaseVig!$H111+ProyDda!G$26*DdaAñoBaseVig!$I111)","v":0},null,{"$f":"+ClientesVig!D111*0.01*12","v":0},{"$f":"+ClientesVig!E111*0.01*12","v":0},{"$f":"+ClientesVig!F111*0.01*12","v":0},{"$f":"+ClientesVig!G111*0.01*12","v":0},{"$f":"+ClientesVig!H111*0.01*12","v":0},null,{"$f":"+DdaAñoBaseVig!$I111*ProyDda!C$26-DdaAñoBaseVig!$N111*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I111*ProyDda!D$26-DdaAñoBaseVig!$N111*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I111*ProyDda!E$26-DdaAñoBaseVig!$N111*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I111*ProyDda!F$26-DdaAñoBaseVig!$N111*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I111*ProyDda!G$26-DdaAñoBaseVig!$N111*0.01*12","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V111:Y111,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A112","v":"BTS_2 Político"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F112+ProyDda!B$24*DdaAñoBaseVig!$G112+ProyDda!B$25*DdaAñoBaseVig!$H112+ProyDda!B$26*DdaAñoBaseVig!$I112)","v":7.3890339664535798},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F112+ProyDda!C$24*DdaAñoBaseVig!$G112+ProyDda!C$25*DdaAñoBaseVig!$H112+ProyDda!C$26*DdaAñoBaseVig!$I112)","v":7.4402721824107028},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F112+ProyDda!D$24*DdaAñoBaseVig!$G112+ProyDda!D$25*DdaAñoBaseVig!$H112+ProyDda!D$26*DdaAñoBaseVig!$I112)","v":7.5863224951577051},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F112+ProyDda!E$24*DdaAñoBaseVig!$G112+ProyDda!E$25*DdaAñoBaseVig!$H112+ProyDda!E$26*DdaAñoBaseVig!$I112)","v":7.721647851883283},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F112+ProyDda!F$24*DdaAñoBaseVig!$G112+ProyDda!F$25*DdaAñoBaseVig!$H112+ProyDda!F$26*DdaAñoBaseVig!$I112)","v":7.8630679300292208},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F112+ProyDda!G$24*DdaAñoBaseVig!$G112+ProyDda!G$25*DdaAñoBaseVig!$H112+ProyDda!G$26*DdaAñoBaseVig!$I112)","v":7.9981575522216399},null,{"$f":"+ClientesVig!D112*0.01*12","v":0.23121508431607546},{"$f":"+ClientesVig!E112*0.01*12","v":0.23420268248286774},{"$f":"+ClientesVig!F112*0.01*12","v":0.24025872587095887},{"$f":"+ClientesVig!G112*0.01*12","v":0.2464762706860586},{"$f":"+ClientesVig!H112*0.01*12","v":0.2528671282073825},null,{"$f":"+DdaAñoBaseVig!$I112*ProyDda!C$26-DdaAñoBaseVig!$N112*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I112*ProyDda!D$26-DdaAñoBaseVig!$N112*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I112*ProyDda!E$26-DdaAñoBaseVig!$N112*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I112*ProyDda!F$26-DdaAñoBaseVig!$N112*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I112*ProyDda!G$26-DdaAñoBaseVig!$N112*0.01*12","v":0},null,7.2090570980946271,7.3521198126748377,7.4813891260123242,7.616591659343162,7.7452904240142573,{"$f":"+SUMPRODUCT(V112:Y112,PremisaCosto!$F$69:$I$69)","v":24.758811857505776}]
[{"$f":"+DdaAñoBaseVig!A113","v":"BTS_2 Cruz Roja"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F113+ProyDda!B$24*DdaAñoBaseVig!$G113+ProyDda!B$25*DdaAñoBaseVig!$H113+ProyDda!B$26*DdaAñoBaseVig!$I113)","v":12.287056482042917},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F113+ProyDda!C$24*DdaAñoBaseVig!$G113+ProyDda!C$25*DdaAñoBaseVig!$H113+ProyDda!C$26*DdaAñoBaseVig!$I113)","v":12.372259345686871},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F113+ProyDda!D$24*DdaAñoBaseVig!$G113+ProyDda!D$25*DdaAñoBaseVig!$H113+ProyDda!D$26*DdaAñoBaseVig!$I113)","v":12.615123088104305},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F113+ProyDda!E$24*DdaAñoBaseVig!$G113+ProyDda!E$25*DdaAñoBaseVig!$H113+ProyDda!E$26*DdaAñoBaseVig!$I113)","v":12.840152545146823},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F113+ProyDda!F$24*DdaAñoBaseVig!$G113+ProyDda!F$25*DdaAñoBaseVig!$H113+ProyDda!F$26*DdaAñoBaseVig!$I113)","v":13.075316775784142},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F113+ProyDda!G$24*DdaAñoBaseVig!$G113+ProyDda!G$25*DdaAñoBaseVig!$H113+ProyDda!G$26*DdaAñoBaseVig!$I113)","v":13.29995423523444},null,{"$f":"+ClientesVig!D115*0.01*12","v":4850.0400078637231},{"$f":"+ClientesVig!E115*0.01*12","v":4920.525103017334},{"$f":"+ClientesVig!F115*0.01*12","v":5063.5919035723628},{"$f":"+ClientesVig!G115*0.01*12","v":5210.8950855963549},{"$f":"+ClientesVig!H115*0.01*12","v":5362.6220812339716},null,{"$f":"+DdaAñoBaseVig!$I113*ProyDda!C$26-DdaAñoBaseVig!$N113*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I113*ProyDda!D$26-DdaAñoBaseVig!$N113*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I113*ProyDda!E$26-DdaAñoBaseVig!$N113*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I113*ProyDda!F$26-DdaAñoBaseVig!$N113*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I113*ProyDda!G$26-DdaAñoBaseVig!$N113*0.01*12","v":0},null,{"$f":"+C113-I113-O113","v":-4837.6677485180362},{"$f":"+D113-J113-P113","v":-4907.9099799292298},{"$f":"+E113-K113-Q113","v":-5050.7517510272155},{"$f":"+F113-L113-R113","v":-5197.819768820571},{"$f":"+G113-M113-S113","v":-5349.3221269987371},{"$f":"+SUMPRODUCT(V113:Y113,PremisaCosto!$F$69:$I$69)","v":-16789.656777972406}]
[{"$f":"+DdaAñoBaseVig!A114","v":"BTS_3 (751-más)"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F114+ProyDda!B$24*DdaAñoBaseVig!$G114+ProyDda!B$25*DdaAñoBaseVig!$H114+ProyDda!B$26*DdaAñoBaseVig!$I114)","v":898333.23165381211},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F114+ProyDda!C$24*DdaAñoBaseVig!$G114+ProyDda!C$25*DdaAñoBaseVig!$H114+ProyDda!C$26*DdaAñoBaseVig!$I114)","v":901022.4490465977},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F114+ProyDda!D$24*DdaAñoBaseVig!$G114+ProyDda!D$25*DdaAñoBaseVig!$H114+ProyDda!D$26*DdaAñoBaseVig!$I114)","v":916908.64590801077},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F114+ProyDda!E$24*DdaAñoBaseVig!$G114+ProyDda!E$25*DdaAñoBaseVig!$H114+ProyDda!E$26*DdaAñoBaseVig!$I114)","v":929816.78925163066},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F114+ProyDda!F$24*DdaAñoBaseVig!$G114+ProyDda!F$25*DdaAñoBaseVig!$H114+ProyDda!F$26*DdaAñoBaseVig!$I114)","v":943589.10315937258},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F114+ProyDda!G$24*DdaAñoBaseVig!$G114+ProyDda!G$25*DdaAñoBaseVig!$H114+ProyDda!G$26*DdaAñoBaseVig!$I114)","v":957435.89752362331},null,{"$f":"+ClientesVig!D114*0.01*12","v":5807.6046266076155},{"$f":"+ClientesVig!E114*0.01*12","v":5893.3053448341461},{"$f":"+ClientesVig!F114*0.01*12","v":6067.2834367888336},{"$f":"+ClientesVig!G114*0.01*12","v":6246.4742391933078},{"$f":"+ClientesVig!H114*0.01*12","v":6431.0924322141691},null,{"$f":"+DdaAñoBaseVig!$I114*ProyDda!C$26-DdaAñoBaseVig!$N114*0.01*12","v":2285.0354413372133},{"$f":"+DdaAñoBaseVig!$I114*ProyDda!D$26-DdaAñoBaseVig!$N114*0.01*12","v":2309.8873501130038},{"$f":"+DdaAñoBaseVig!$I114*ProyDda!E$26-DdaAñoBaseVig!$N114*0.01*12","v":2311.2068086587387},{"$f":"+DdaAñoBaseVig!$I114*ProyDda!F$26-DdaAñoBaseVig!$N114*0.01*12","v":2311.7912520587038},{"$f":"+DdaAñoBaseVig!$I114*ProyDda!G$26-DdaAñoBaseVig!$N114*0.01*12","v":2313.0955509199539},null,892929.80897865281,908705.45321306365,921438.29900618305,935030.83766812063,948691.70954048913,{"$f":"+SUMPRODUCT(V114:Y114,PremisaCosto!$F$69:$I$69)","v":3046378.1995091038}]
[{"$f":"+DdaAñoBaseVig!A115","v":"BTS_3 Regular"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F115+ProyDda!B$24*DdaAñoBaseVig!$G115+ProyDda!B$25*DdaAñoBaseVig!$H115+ProyDda!B$26*DdaAñoBaseVig!$I115)","v":784928.19230049115},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F115+ProyDda!C$24*DdaAñoBaseVig!$G115+ProyDda!C$25*DdaAñoBaseVig!$H115+ProyDda!C$26*DdaAñoBaseVig!$I115)","v":787627.47992670548},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F115+ProyDda!D$24*DdaAñoBaseVig!$G115+ProyDda!D$25*DdaAñoBaseVig!$H115+ProyDda!D$26*DdaAñoBaseVig!$I115)","v":801692.73205033294},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F115+ProyDda!E$24*DdaAñoBaseVig!$G115+ProyDda!E$25*DdaAñoBaseVig!$H115+ProyDda!E$26*DdaAñoBaseVig!$I115)","v":813320.72964037815},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F115+ProyDda!F$24*DdaAñoBaseVig!$G115+ProyDda!F$25*DdaAñoBaseVig!$H115+ProyDda!F$26*DdaAñoBaseVig!$I115)","v":825690.73553455702},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F115+ProyDda!G$24*DdaAñoBaseVig!$G115+ProyDda!G$25*DdaAñoBaseVig!$H115+ProyDda!G$26*DdaAñoBaseVig!$I115)","v":838041.00184461905},null,{"$f":"+ClientesVig!D115*0.01*12","v":4850.0400078637231},{"$f":"+ClientesVig!E115*0.01*12","v":4920.525103017334},{"$f":"+ClientesVig!F115*0.01*12","v":5063.5919035723628},{"$f":"+ClientesVig!G115*0.01*12","v":5210.8950855963549},{"$f":"+ClientesVig!H115*0.01*12","v":5362.6220812339716},null,{"$f":"+DdaAñoBaseVig!$I115*ProyDda!C$26-DdaAñoBaseVig!$N115*0.01*12","v":2285.0354413372133},{"$f":"+DdaAñoBaseVig!$I115*ProyDda!D$26-DdaAñoBaseVig!$N115*0.01*12","v":2309.8873501130038},{"$f":"+DdaAñoBaseVig!$I115*ProyDda!E$26-DdaAñoBaseVig!$N115*0.01*12","v":2311.2068086587387},{"$f":"+DdaAñoBaseVig!$I115*ProyDda!F$26-DdaAñoBaseVig!$N115*0.01*12","v":2311.7912520587038},{"$f":"+DdaAñoBaseVig!$I115*ProyDda!G$26-DdaAñoBaseVig!$N115*0.01*12","v":2313.0955509199539},null,780492.40447750443,794462.31959720259,805945.93092814705,818168.04919690196,830365.28421246505,{"$f":"+SUMPRODUCT(V115:Y115,PremisaCosto!$F$69:$I$69)","v":2664883.8162307604}]
[{"$f":"+DdaAñoBaseVig!A116","v":"BTS_3 Agro"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F116+ProyDda!B$24*DdaAñoBaseVig!$G116+ProyDda!B$25*DdaAñoBaseVig!$H116+ProyDda!B$26*DdaAñoBaseVig!$I116)","v":2995.6347705537473},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F116+ProyDda!C$24*DdaAñoBaseVig!$G116+ProyDda!C$25*DdaAñoBaseVig!$H116+ProyDda!C$26*DdaAñoBaseVig!$I116)","v":3016.4075782034556},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F116+ProyDda!D$24*DdaAñoBaseVig!$G116+ProyDda!D$25*DdaAñoBaseVig!$H116+ProyDda!D$26*DdaAñoBaseVig!$I116)","v":3075.6187548067155},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F116+ProyDda!E$24*DdaAñoBaseVig!$G116+ProyDda!E$25*DdaAñoBaseVig!$H116+ProyDda!E$26*DdaAñoBaseVig!$I116)","v":3130.4818594811818},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F116+ProyDda!F$24*DdaAñoBaseVig!$G116+ProyDda!F$25*DdaAñoBaseVig!$H116+ProyDda!F$26*DdaAñoBaseVig!$I116)","v":3187.8158635298505},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F116+ProyDda!G$24*DdaAñoBaseVig!$G116+ProyDda!G$25*DdaAñoBaseVig!$H116+ProyDda!G$26*DdaAñoBaseVig!$I116)","v":3242.5833975833998},null,{"$f":"+ClientesVig!D116*0.01*12","v":15.563665363025828},{"$f":"+ClientesVig!E116*0.01*12","v":15.764768064628038},{"$f":"+ClientesVig!F116*0.01*12","v":16.172415485188921},{"$f":"+ClientesVig!G116*0.01*12","v":16.590933970555319},{"$f":"+ClientesVig!H116*0.01*12","v":17.021118567459435},null,{"$f":"+DdaAñoBaseVig!$I116*ProyDda!C$26-DdaAñoBaseVig!$N116*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I116*ProyDda!D$26-DdaAñoBaseVig!$N116*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I116*ProyDda!E$26-DdaAñoBaseVig!$N116*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I116*ProyDda!F$26-DdaAñoBaseVig!$N116*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I116*ProyDda!G$26-DdaAñoBaseVig!$N116*0.01*12","v":0},null,3000.8439128404298,3059.8539867420873,3114.3094439959928,3171.2249295592951,3225.5622790159405,{"$f":"+SUMPRODUCT(V116:Y116,PremisaCosto!$F$69:$I$69)","v":10307.313498290439}]
[{"$f":"+DdaAñoBaseVig!A117","v":"BTS_3 Jub. 1"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F117+ProyDda!B$24*DdaAñoBaseVig!$G117+ProyDda!B$25*DdaAñoBaseVig!$H117+ProyDda!B$26*DdaAñoBaseVig!$I117)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F117+ProyDda!C$24*DdaAñoBaseVig!$G117+ProyDda!C$25*DdaAñoBaseVig!$H117+ProyDda!C$26*DdaAñoBaseVig!$I117)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F117+ProyDda!D$24*DdaAñoBaseVig!$G117+ProyDda!D$25*DdaAñoBaseVig!$H117+ProyDda!D$26*DdaAñoBaseVig!$I117)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F117+ProyDda!E$24*DdaAñoBaseVig!$G117+ProyDda!E$25*DdaAñoBaseVig!$H117+ProyDda!E$26*DdaAñoBaseVig!$I117)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F117+ProyDda!F$24*DdaAñoBaseVig!$G117+ProyDda!F$25*DdaAñoBaseVig!$H117+ProyDda!F$26*DdaAñoBaseVig!$I117)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F117+ProyDda!G$24*DdaAñoBaseVig!$G117+ProyDda!G$25*DdaAñoBaseVig!$H117+ProyDda!G$26*DdaAñoBaseVig!$I117)","v":0},null,{"$f":"+ClientesVig!D117*0.01*12","v":0},{"$f":"+ClientesVig!E117*0.01*12","v":0},{"$f":"+ClientesVig!F117*0.01*12","v":0},{"$f":"+ClientesVig!G117*0.01*12","v":0},{"$f":"+ClientesVig!H117*0.01*12","v":0},null,{"$f":"+DdaAñoBaseVig!$I117*ProyDda!C$26-DdaAñoBaseVig!$N117*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I117*ProyDda!D$26-DdaAñoBaseVig!$N117*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I117*ProyDda!E$26-DdaAñoBaseVig!$N117*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I117*ProyDda!F$26-DdaAñoBaseVig!$N117*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I117*ProyDda!G$26-DdaAñoBaseVig!$N117*0.01*12","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V117:Y117,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A118","v":"BTS_3 Jub. 2"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F118+ProyDda!B$24*DdaAñoBaseVig!$G118+ProyDda!B$25*DdaAñoBaseVig!$H118+ProyDda!B$26*DdaAñoBaseVig!$I118)","v":109876.04129805227},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F118+ProyDda!C$24*DdaAñoBaseVig!$G118+ProyDda!C$25*DdaAñoBaseVig!$H118+ProyDda!C$26*DdaAñoBaseVig!$I118)","v":109842.91690423997},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F118+ProyDda!D$24*DdaAñoBaseVig!$G118+ProyDda!D$25*DdaAñoBaseVig!$H118+ProyDda!D$26*DdaAñoBaseVig!$I118)","v":111594.85649337035},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F118+ProyDda!E$24*DdaAñoBaseVig!$G118+ProyDda!E$25*DdaAñoBaseVig!$H118+ProyDda!E$26*DdaAñoBaseVig!$I118)","v":112811.78871147199},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F118+ProyDda!F$24*DdaAñoBaseVig!$G118+ProyDda!F$25*DdaAñoBaseVig!$H118+ProyDda!F$26*DdaAñoBaseVig!$I118)","v":114147.92142595492},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F118+ProyDda!G$24*DdaAñoBaseVig!$G118+ProyDda!G$25*DdaAñoBaseVig!$H118+ProyDda!G$26*DdaAñoBaseVig!$I118)","v":115580.95707489332},null,{"$f":"+ClientesVig!D118*0.01*12","v":931.24469855234577},{"$f":"+ClientesVig!E118*0.01*12","v":946.09425260959847},{"$f":"+ClientesVig!F118*0.01*12","v":976.26287559678417},{"$f":"+ClientesVig!G118*0.01*12","v":1007.3866330242752},{"$f":"+ClientesVig!H118*0.01*12","v":1039.4916264414076},null,{"$f":"+DdaAñoBaseVig!$I118*ProyDda!C$26-DdaAñoBaseVig!$N118*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I118*ProyDda!D$26-DdaAñoBaseVig!$N118*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I118*ProyDda!E$26-DdaAñoBaseVig!$N118*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I118*ProyDda!F$26-DdaAñoBaseVig!$N118*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I118*ProyDda!G$26-DdaAñoBaseVig!$N118*0.01*12","v":0},null,108911.67220568763,110648.76224076074,111835.5258358752,113140.53479293064,114541.46544845191,{"$f":"+SUMPRODUCT(V118:Y118,PremisaCosto!$F$69:$I$69)","v":369392.93328189588}]
[{"$f":"+DdaAñoBaseVig!A119","v":"BTS_3 Discap."},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F119+ProyDda!B$24*DdaAñoBaseVig!$G119+ProyDda!B$25*DdaAñoBaseVig!$H119+ProyDda!B$26*DdaAñoBaseVig!$I119)","v":195.59773204935993},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F119+ProyDda!C$24*DdaAñoBaseVig!$G119+ProyDda!C$25*DdaAñoBaseVig!$H119+ProyDda!C$26*DdaAñoBaseVig!$I119)","v":195.53689710225683},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F119+ProyDda!D$24*DdaAñoBaseVig!$G119+ProyDda!D$25*DdaAñoBaseVig!$H119+ProyDda!D$26*DdaAñoBaseVig!$I119)","v":198.65465615722334},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F119+ProyDda!E$24*DdaAñoBaseVig!$G119+ProyDda!E$25*DdaAñoBaseVig!$H119+ProyDda!E$26*DdaAñoBaseVig!$I119)","v":200.81913029196079},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F119+ProyDda!F$24*DdaAñoBaseVig!$G119+ProyDda!F$25*DdaAñoBaseVig!$H119+ProyDda!F$26*DdaAñoBaseVig!$I119)","v":203.19586837724233},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F119+ProyDda!G$24*DdaAñoBaseVig!$G119+ProyDda!G$25*DdaAñoBaseVig!$H119+ProyDda!G$26*DdaAñoBaseVig!$I119)","v":205.74555874458952},null,{"$f":"+ClientesVig!D119*0.01*12","v":8.5886134130577521},{"$f":"+ClientesVig!E119*0.01*12","v":8.7255709943085247},{"$f":"+ClientesVig!F119*0.01*12","v":9.0038165794575278},{"$f":"+ClientesVig!G119*0.01*12","v":9.2908715644394206},{"$f":"+ClientesVig!H119*0.01*12","v":9.5869766443875868},null,{"$f":"+DdaAñoBaseVig!$I119*ProyDda!C$26-DdaAñoBaseVig!$N119*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I119*ProyDda!D$26-DdaAñoBaseVig!$N119*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I119*ProyDda!E$26-DdaAñoBaseVig!$N119*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I119*ProyDda!F$26-DdaAñoBaseVig!$N119*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I119*ProyDda!G$26-DdaAñoBaseVig!$N119*0.01*12","v":0},null,{"$f":"+C119-I119-O119","v":186.94828368919909},189.92908516291482,191.81531371250327,193.90499681280292,196.15858210020193,{"$f":"+SUMPRODUCT(V119:Y119,PremisaCosto!$F$69:$I$69)","v":633.38437012363067}]
[{"$f":"+DdaAñoBaseVig!A120","v":"BTS_3 Discapacitados 601-más"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F120+ProyDda!B$24*DdaAñoBaseVig!$G120+ProyDda!B$25*DdaAñoBaseVig!$H120+ProyDda!B$26*DdaAñoBaseVig!$I120)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F120+ProyDda!C$24*DdaAñoBaseVig!$G120+ProyDda!C$25*DdaAñoBaseVig!$H120+ProyDda!C$26*DdaAñoBaseVig!$I120)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F120+ProyDda!D$24*DdaAñoBaseVig!$G120+ProyDda!D$25*DdaAñoBaseVig!$H120+ProyDda!D$26*DdaAñoBaseVig!$I120)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F120+ProyDda!E$24*DdaAñoBaseVig!$G120+ProyDda!E$25*DdaAñoBaseVig!$H120+ProyDda!E$26*DdaAñoBaseVig!$I120)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F120+ProyDda!F$24*DdaAñoBaseVig!$G120+ProyDda!F$25*DdaAñoBaseVig!$H120+ProyDda!F$26*DdaAñoBaseVig!$I120)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F120+ProyDda!G$24*DdaAñoBaseVig!$G120+ProyDda!G$25*DdaAñoBaseVig!$H120+ProyDda!G$26*DdaAñoBaseVig!$I120)","v":0},null,{"$f":"+ClientesVig!D120*0.01*12","v":0},{"$f":"+ClientesVig!E120*0.01*12","v":0},{"$f":"+ClientesVig!F120*0.01*12","v":0},{"$f":"+ClientesVig!G120*0.01*12","v":0},{"$f":"+ClientesVig!H120*0.01*12","v":0},null,{"$f":"+DdaAñoBaseVig!$I120*ProyDda!C$26-DdaAñoBaseVig!$N120*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I120*ProyDda!D$26-DdaAñoBaseVig!$N120*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I120*ProyDda!E$26-DdaAñoBaseVig!$N120*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I120*ProyDda!F$26-DdaAñoBaseVig!$N120*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I120*ProyDda!G$26-DdaAñoBaseVig!$N120*0.01*12","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V120:Y120,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A121","v":"BTS_3 Político"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F121+ProyDda!B$24*DdaAñoBaseVig!$G121+ProyDda!B$25*DdaAñoBaseVig!$H121+ProyDda!B$26*DdaAñoBaseVig!$I121)","v":27.600126874288645},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F121+ProyDda!C$24*DdaAñoBaseVig!$G121+ProyDda!C$25*DdaAñoBaseVig!$H121+ProyDda!C$26*DdaAñoBaseVig!$I121)","v":27.791516069093976},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F121+ProyDda!D$24*DdaAñoBaseVig!$G121+ProyDda!D$25*DdaAñoBaseVig!$H121+ProyDda!D$26*DdaAñoBaseVig!$I121)","v":28.337055199127441},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F121+ProyDda!E$24*DdaAñoBaseVig!$G121+ProyDda!E$25*DdaAñoBaseVig!$H121+ProyDda!E$26*DdaAñoBaseVig!$I121)","v":28.842533592093464},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F121+ProyDda!F$24*DdaAñoBaseVig!$G121+ProyDda!F$25*DdaAñoBaseVig!$H121+ProyDda!F$26*DdaAñoBaseVig!$I121)","v":29.370777489349912},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F121+ProyDda!G$24*DdaAñoBaseVig!$G121+ProyDda!G$25*DdaAñoBaseVig!$H121+ProyDda!G$26*DdaAñoBaseVig!$I121)","v":29.875375347315913},null,{"$f":"+ClientesVig!D121*0.01*12","v":0.21676414154632079},{"$f":"+ClientesVig!E121*0.01*12","v":0.21956501482768853},{"$f":"+ClientesVig!F121*0.01*12","v":0.22524255550402394},{"$f":"+ClientesVig!G121*0.01*12","v":0.23107150376817992},{"$f":"+ClientesVig!H121*0.01*12","v":0.23706293269442114},null,{"$f":"+DdaAñoBaseVig!$I121*ProyDda!C$26-DdaAñoBaseVig!$N121*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I121*ProyDda!D$26-DdaAñoBaseVig!$N121*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I121*ProyDda!E$26-DdaAñoBaseVig!$N121*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I121*ProyDda!F$26-DdaAñoBaseVig!$N121*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I121*ProyDda!G$26-DdaAñoBaseVig!$N121*0.01*12","v":0},null,27.574751927547656,28.117490184299754,28.617291036589439,29.139705985581731,29.638312414621492,{"$f":"+SUMPRODUCT(V121:Y121,PremisaCosto!$F$69:$I$69)","v":94.712793359944285}]
[{"$f":"+DdaAñoBaseVig!A122","v":"BTS_3 Cruz Roja"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F122+ProyDda!B$24*DdaAñoBaseVig!$G122+ProyDda!B$25*DdaAñoBaseVig!$H122+ProyDda!B$26*DdaAñoBaseVig!$I122)","v":310.16542579119067},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F122+ProyDda!C$24*DdaAñoBaseVig!$G122+ProyDda!C$25*DdaAñoBaseVig!$H122+ProyDda!C$26*DdaAñoBaseVig!$I122)","v":312.31622427733561},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F122+ProyDda!D$24*DdaAñoBaseVig!$G122+ProyDda!D$25*DdaAñoBaseVig!$H122+ProyDda!D$26*DdaAñoBaseVig!$I122)","v":318.44689814428125},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F122+ProyDda!E$24*DdaAñoBaseVig!$G122+ProyDda!E$25*DdaAñoBaseVig!$H122+ProyDda!E$26*DdaAñoBaseVig!$I122)","v":324.12737641514769},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F122+ProyDda!F$24*DdaAñoBaseVig!$G122+ProyDda!F$25*DdaAñoBaseVig!$H122+ProyDda!F$26*DdaAñoBaseVig!$I122)","v":330.06368946401182},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F122+ProyDda!G$24*DdaAñoBaseVig!$G122+ProyDda!G$25*DdaAñoBaseVig!$H122+ProyDda!G$26*DdaAñoBaseVig!$I122)","v":335.73427243568449},null,{"$f":"+ClientesVig!D125*0.01*12","v":0},{"$f":"+ClientesVig!E125*0.01*12","v":0},{"$f":"+ClientesVig!F125*0.01*12","v":0},{"$f":"+ClientesVig!G125*0.01*12","v":0},{"$f":"+ClientesVig!H125*0.01*12","v":0},null,{"$f":"+DdaAñoBaseVig!$I122*ProyDda!C$26-DdaAñoBaseVig!$N122*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I122*ProyDda!D$26-DdaAñoBaseVig!$N122*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I122*ProyDda!E$26-DdaAñoBaseVig!$N122*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I122*ProyDda!F$26-DdaAñoBaseVig!$N122*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I122*ProyDda!G$26-DdaAñoBaseVig!$N122*0.01*12","v":0},null,{"$f":"+C122-I122-O122","v":312.31622427733561},{"$f":"+D122-J122-P122","v":318.44689814428125},{"$f":"+E122-K122-Q122","v":324.12737641514769},{"$f":"+F122-L122-R122","v":330.06368946401182},{"$f":"+G122-M122-S122","v":335.73427243568449},{"$f":"+SUMPRODUCT(V122:Y122,PremisaCosto!$F$69:$I$69)","v":1072.7694877648144}]
[{"$f":"+DdaAñoBaseVig!A123","v":"Alumbrado Público"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F123+ProyDda!B$24*DdaAñoBaseVig!$G123+ProyDda!B$25*DdaAñoBaseVig!$H123+ProyDda!B$26*DdaAñoBaseVig!$I123)","v":118560.80630587004},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F123+ProyDda!C$24*DdaAñoBaseVig!$G123+ProyDda!C$25*DdaAñoBaseVig!$H123+ProyDda!C$26*DdaAñoBaseVig!$I123)","v":117944.9485310056},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F123+ProyDda!D$24*DdaAñoBaseVig!$G123+ProyDda!D$25*DdaAñoBaseVig!$H123+ProyDda!D$26*DdaAñoBaseVig!$I123)","v":118773.99395852753},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F123+ProyDda!E$24*DdaAñoBaseVig!$G123+ProyDda!E$25*DdaAñoBaseVig!$H123+ProyDda!E$26*DdaAñoBaseVig!$I123)","v":119297.40695392797},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F123+ProyDda!F$24*DdaAñoBaseVig!$G123+ProyDda!F$25*DdaAñoBaseVig!$H123+ProyDda!F$26*DdaAñoBaseVig!$I123)","v":119823.12652465372},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F123+ProyDda!G$24*DdaAñoBaseVig!$G123+ProyDda!G$25*DdaAñoBaseVig!$H123+ProyDda!G$26*DdaAñoBaseVig!$I123)","v":120351.16283531625},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I123*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I123*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I123*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I123*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I123*ProyDda!G$26","v":0},null,117944.9485310056,118773.99395852753,119297.40695392797,119823.12652465372,120351.16283531625,{"$f":"+SUMPRODUCT(V123:Y123,PremisaCosto!$F$69:$I$69)","v":392789.93858243548}]
[{"$f":"+DdaAñoBaseVig!A124","v":"GRANDES CLIENTES"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F124+ProyDda!B$24*DdaAñoBaseVig!$G124+ProyDda!B$25*DdaAñoBaseVig!$H124+ProyDda!B$26*DdaAñoBaseVig!$I124)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F124+ProyDda!C$24*DdaAñoBaseVig!$G124+ProyDda!C$25*DdaAñoBaseVig!$H124+ProyDda!C$26*DdaAñoBaseVig!$I124)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F124+ProyDda!D$24*DdaAñoBaseVig!$G124+ProyDda!D$25*DdaAñoBaseVig!$H124+ProyDda!D$26*DdaAñoBaseVig!$I124)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F124+ProyDda!E$24*DdaAñoBaseVig!$G124+ProyDda!E$25*DdaAñoBaseVig!$H124+ProyDda!E$26*DdaAñoBaseVig!$I124)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F124+ProyDda!F$24*DdaAñoBaseVig!$G124+ProyDda!F$25*DdaAñoBaseVig!$H124+ProyDda!F$26*DdaAñoBaseVig!$I124)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F124+ProyDda!G$24*DdaAñoBaseVig!$G124+ProyDda!G$25*DdaAñoBaseVig!$H124+ProyDda!G$26*DdaAñoBaseVig!$I124)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I124*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I124*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I124*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I124*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I124*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V124:Y124,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A125","v":"MTD_GC"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F125+ProyDda!B$24*DdaAñoBaseVig!$G125+ProyDda!B$25*DdaAñoBaseVig!$H125+ProyDda!B$26*DdaAñoBaseVig!$I125)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F125+ProyDda!C$24*DdaAñoBaseVig!$G125+ProyDda!C$25*DdaAñoBaseVig!$H125+ProyDda!C$26*DdaAñoBaseVig!$I125)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F125+ProyDda!D$24*DdaAñoBaseVig!$G125+ProyDda!D$25*DdaAñoBaseVig!$H125+ProyDda!D$26*DdaAñoBaseVig!$I125)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F125+ProyDda!E$24*DdaAñoBaseVig!$G125+ProyDda!E$25*DdaAñoBaseVig!$H125+ProyDda!E$26*DdaAñoBaseVig!$I125)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F125+ProyDda!F$24*DdaAñoBaseVig!$G125+ProyDda!F$25*DdaAñoBaseVig!$H125+ProyDda!F$26*DdaAñoBaseVig!$I125)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F125+ProyDda!G$24*DdaAñoBaseVig!$G125+ProyDda!G$25*DdaAñoBaseVig!$H125+ProyDda!G$26*DdaAñoBaseVig!$I125)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I125*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I125*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I125*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I125*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I125*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V125:Y125,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A126","v":"BTD_GC"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F126+ProyDda!B$24*DdaAñoBaseVig!$G126+ProyDda!B$25*DdaAñoBaseVig!$H126+ProyDda!B$26*DdaAñoBaseVig!$I126)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F126+ProyDda!C$24*DdaAñoBaseVig!$G126+ProyDda!C$25*DdaAñoBaseVig!$H126+ProyDda!C$26*DdaAñoBaseVig!$I126)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F126+ProyDda!D$24*DdaAñoBaseVig!$G126+ProyDda!D$25*DdaAñoBaseVig!$H126+ProyDda!D$26*DdaAñoBaseVig!$I126)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F126+ProyDda!E$24*DdaAñoBaseVig!$G126+ProyDda!E$25*DdaAñoBaseVig!$H126+ProyDda!E$26*DdaAñoBaseVig!$I126)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F126+ProyDda!F$24*DdaAñoBaseVig!$G126+ProyDda!F$25*DdaAñoBaseVig!$H126+ProyDda!F$26*DdaAñoBaseVig!$I126)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F126+ProyDda!G$24*DdaAñoBaseVig!$G126+ProyDda!G$25*DdaAñoBaseVig!$H126+ProyDda!G$26*DdaAñoBaseVig!$I126)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I126*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I126*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I126*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I126*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I126*ProyDda!G$26","v":0},null,{"$f":"+C126-I126-O126","v":0},{"$f":"+D126-J126-P126","v":0},{"$f":"+E126-K126-Q126","v":0},{"$f":"+F126-L126-R126","v":0},{"$f":"+G126-M126-S126","v":0},{"$f":"+SUMPRODUCT(V126:Y126,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A127","v":"BTSH"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F127+ProyDda!B$24*DdaAñoBaseVig!$G127+ProyDda!B$25*DdaAñoBaseVig!$H127+ProyDda!B$26*DdaAñoBaseVig!$I127)","v":1238.8931521581703},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F127+ProyDda!C$24*DdaAñoBaseVig!$G127+ProyDda!C$25*DdaAñoBaseVig!$H127+ProyDda!C$26*DdaAñoBaseVig!$I127)","v":1244.5874352538442},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F127+ProyDda!D$24*DdaAñoBaseVig!$G127+ProyDda!D$25*DdaAñoBaseVig!$H127+ProyDda!D$26*DdaAñoBaseVig!$I127)","v":1267.5455000333482},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F127+ProyDda!E$24*DdaAñoBaseVig!$G127+ProyDda!E$25*DdaAñoBaseVig!$H127+ProyDda!E$26*DdaAñoBaseVig!$I127)","v":1287.3371674459065},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F127+ProyDda!F$24*DdaAñoBaseVig!$G127+ProyDda!F$25*DdaAñoBaseVig!$H127+ProyDda!F$26*DdaAñoBaseVig!$I127)","v":1308.2548104432756},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F127+ProyDda!G$24*DdaAñoBaseVig!$G127+ProyDda!G$25*DdaAñoBaseVig!$H127+ProyDda!G$26*DdaAñoBaseVig!$I127)","v":1328.8070711034788},null,{"$f":"+ClientesVig!D127*0.01*12","v":8.0164952758093211},{"$f":"+ClientesVig!E127*0.01*12","v":8.1278378300146983},{"$f":"+ClientesVig!F127*0.01*12","v":8.3537223844940627},{"$f":"+ClientesVig!G127*0.01*12","v":8.5860456519009496},{"$f":"+ClientesVig!H127*0.01*12","v":8.8251580005080701},null,{"$f":"+DdaAñoBaseVig!$I127*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I127*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I127*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I127*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I127*ProyDda!G$26","v":0},null,{"$f":"+C127-I127-O127","v":1236.5709399780349},{"$f":"+D127-J127-P127","v":1259.4176622033335},{"$f":"+E127-K127-Q127","v":1278.9834450614126},{"$f":"+F127-L127-R127","v":1299.6687647913745},{"$f":"+G127-M127-S127","v":1319.9819131029708},{"$f":"+SUMPRODUCT(V127:Y127,PremisaCosto!$F$69:$I$69)","v":4230.2936681585443}]
[{"$f":"+DdaAñoBaseVig!A128","v":"BTSH_1"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F128+ProyDda!B$24*DdaAñoBaseVig!$G128+ProyDda!B$25*DdaAñoBaseVig!$H128+ProyDda!B$26*DdaAñoBaseVig!$I128)","v":1238.8931521581703},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F128+ProyDda!C$24*DdaAñoBaseVig!$G128+ProyDda!C$25*DdaAñoBaseVig!$H128+ProyDda!C$26*DdaAñoBaseVig!$I128)","v":1244.5874352538442},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F128+ProyDda!D$24*DdaAñoBaseVig!$G128+ProyDda!D$25*DdaAñoBaseVig!$H128+ProyDda!D$26*DdaAñoBaseVig!$I128)","v":1267.5455000333482},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F128+ProyDda!E$24*DdaAñoBaseVig!$G128+ProyDda!E$25*DdaAñoBaseVig!$H128+ProyDda!E$26*DdaAñoBaseVig!$I128)","v":1287.3371674459065},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F128+ProyDda!F$24*DdaAñoBaseVig!$G128+ProyDda!F$25*DdaAñoBaseVig!$H128+ProyDda!F$26*DdaAñoBaseVig!$I128)","v":1308.2548104432756},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F128+ProyDda!G$24*DdaAñoBaseVig!$G128+ProyDda!G$25*DdaAñoBaseVig!$H128+ProyDda!G$26*DdaAñoBaseVig!$I128)","v":1328.8070711034788},null,{"$f":"+ClientesVig!D128*0.01*12","v":8.0164952758093211},{"$f":"+ClientesVig!E128*0.01*12","v":8.1278378300146983},{"$f":"+ClientesVig!F128*0.01*12","v":8.3537223844940627},{"$f":"+ClientesVig!G128*0.01*12","v":8.5860456519009496},{"$f":"+ClientesVig!H128*0.01*12","v":8.8251580005080701},null,{"$f":"+DdaAñoBaseVig!$I128*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I128*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I128*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I128*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I128*ProyDda!G$26","v":0},null,1236.5709399780349,1259.4176622033335,1278.9834450614126,1299.6687647913745,1319.9819131029708,{"$f":"+SUMPRODUCT(V128:Y128,PremisaCosto!$F$69:$I$69)","v":4230.2936681585443}]
[{"$f":"+DdaAñoBaseVig!A129","v":"BTSH_1 Punta"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F129+ProyDda!B$24*DdaAñoBaseVig!$G129+ProyDda!B$25*DdaAñoBaseVig!$H129+ProyDda!B$26*DdaAñoBaseVig!$I129)","v":225.97463478336061},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F129+ProyDda!C$24*DdaAñoBaseVig!$G129+ProyDda!C$25*DdaAñoBaseVig!$H129+ProyDda!C$26*DdaAñoBaseVig!$I129)","v":226.9769629697663},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F129+ProyDda!D$24*DdaAñoBaseVig!$G129+ProyDda!D$25*DdaAñoBaseVig!$H129+ProyDda!D$26*DdaAñoBaseVig!$I129)","v":231.14534818208907},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F129+ProyDda!E$24*DdaAñoBaseVig!$G129+ProyDda!E$25*DdaAñoBaseVig!$H129+ProyDda!E$26*DdaAñoBaseVig!$I129)","v":234.71903007633529},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F129+ProyDda!F$24*DdaAñoBaseVig!$G129+ProyDda!F$25*DdaAñoBaseVig!$H129+ProyDda!F$26*DdaAñoBaseVig!$I129)","v":238.49939529847433},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F129+ProyDda!G$24*DdaAñoBaseVig!$G129+ProyDda!G$25*DdaAñoBaseVig!$H129+ProyDda!G$26*DdaAñoBaseVig!$I129)","v":242.22183975087259},null,{"$f":"+ClientesVig!D129*0.01*12","v":8.0164952758093211},{"$f":"+ClientesVig!E129*0.01*12","v":8.1278378300146983},{"$f":"+ClientesVig!F129*0.01*12","v":8.3537223844940627},{"$f":"+ClientesVig!G129*0.01*12","v":8.5860456519009496},{"$f":"+ClientesVig!H129*0.01*12","v":8.8251580005080701},null,{"$f":"+DdaAñoBaseVig!$I129*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I129*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I129*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I129*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I129*ProyDda!G$26","v":0},null,218.96046769395699,223.01751035207437,226.36530769184122,229.91334964657338,233.39668175036451,{"$f":"+SUMPRODUCT(V129:Y129,PremisaCosto!$F$69:$I$69)","v":748.5774575458006}]
[{"$f":"+DdaAñoBaseVig!A130","v":"BTSH_1 Fuera de Punta Medio"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F130+ProyDda!B$24*DdaAñoBaseVig!$G130+ProyDda!B$25*DdaAñoBaseVig!$H130+ProyDda!B$26*DdaAñoBaseVig!$I130)","v":373.52724520637844},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F130+ProyDda!C$24*DdaAñoBaseVig!$G130+ProyDda!C$25*DdaAñoBaseVig!$H130+ProyDda!C$26*DdaAñoBaseVig!$I130)","v":375.31108593243403},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F130+ProyDda!D$24*DdaAñoBaseVig!$G130+ProyDda!D$25*DdaAñoBaseVig!$H130+ProyDda!D$26*DdaAñoBaseVig!$I130)","v":382.2683471581513},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F130+ProyDda!E$24*DdaAñoBaseVig!$G130+ProyDda!E$25*DdaAñoBaseVig!$H130+ProyDda!E$26*DdaAñoBaseVig!$I130)","v":388.30258813992532},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F130+ProyDda!F$24*DdaAñoBaseVig!$G130+ProyDda!F$25*DdaAñoBaseVig!$H130+ProyDda!F$26*DdaAñoBaseVig!$I130)","v":394.67390353229814},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F130+ProyDda!G$24*DdaAñoBaseVig!$G130+ProyDda!G$25*DdaAñoBaseVig!$H130+ProyDda!G$26*DdaAñoBaseVig!$I130)","v":400.91895433343649},null,{"$f":"+ClientesVig!D130*0.01*12","v":0},{"$f":"+ClientesVig!E130*0.01*12","v":0},{"$f":"+ClientesVig!F130*0.01*12","v":0},{"$f":"+ClientesVig!G130*0.01*12","v":0},{"$f":"+ClientesVig!H130*0.01*12","v":0},null,{"$f":"+DdaAñoBaseVig!$I130*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I130*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I130*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I130*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I130*ProyDda!G$26","v":0},null,375.31108593243403,382.2683471581513,388.30258813992532,394.67390353229814,400.91895433343649,{"$f":"+SUMPRODUCT(V130:Y130,PremisaCosto!$F$69:$I$69)","v":1284.4275725978716}]
[{"$f":"+DdaAñoBaseVig!A131","v":"BTSH_1 Fuera de Punta Bajo"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F131+ProyDda!B$24*DdaAñoBaseVig!$G131+ProyDda!B$25*DdaAñoBaseVig!$H131+ProyDda!B$26*DdaAñoBaseVig!$I131)","v":639.39127216843133},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F131+ProyDda!C$24*DdaAñoBaseVig!$G131+ProyDda!C$25*DdaAñoBaseVig!$H131+ProyDda!C$26*DdaAñoBaseVig!$I131)","v":642.29938635164376},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F131+ProyDda!D$24*DdaAñoBaseVig!$G131+ProyDda!D$25*DdaAñoBaseVig!$H131+ProyDda!D$26*DdaAñoBaseVig!$I131)","v":654.13180469310771},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F131+ProyDda!E$24*DdaAñoBaseVig!$G131+ProyDda!E$25*DdaAñoBaseVig!$H131+ProyDda!E$26*DdaAñoBaseVig!$I131)","v":664.31554922964574},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F131+ProyDda!F$24*DdaAñoBaseVig!$G131+ProyDda!F$25*DdaAñoBaseVig!$H131+ProyDda!F$26*DdaAñoBaseVig!$I131)","v":675.08151161250294},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F131+ProyDda!G$24*DdaAñoBaseVig!$G131+ProyDda!G$25*DdaAñoBaseVig!$H131+ProyDda!G$26*DdaAñoBaseVig!$I131)","v":685.6662770191698},null,{"$f":"+ClientesVig!D131*0.01*12","v":0},{"$f":"+ClientesVig!E131*0.01*12","v":0},{"$f":"+ClientesVig!F131*0.01*12","v":0},{"$f":"+ClientesVig!G131*0.01*12","v":0},{"$f":"+ClientesVig!H131*0.01*12","v":0},null,{"$f":"+DdaAñoBaseVig!$I131*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I131*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I131*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I131*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I131*ProyDda!G$26","v":0},null,642.29938635164376,654.13180469310771,664.31554922964574,675.08151161250294,685.6662770191698,{"$f":"+SUMPRODUCT(V131:Y131,PremisaCosto!$F$69:$I$69)","v":2197.2886380148716}]
[{"$f":"+DdaAñoBaseVig!A132","v":"BTSH_2"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F132+ProyDda!B$24*DdaAñoBaseVig!$G132+ProyDda!B$25*DdaAñoBaseVig!$H132+ProyDda!B$26*DdaAñoBaseVig!$I132)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F132+ProyDda!C$24*DdaAñoBaseVig!$G132+ProyDda!C$25*DdaAñoBaseVig!$H132+ProyDda!C$26*DdaAñoBaseVig!$I132)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F132+ProyDda!D$24*DdaAñoBaseVig!$G132+ProyDda!D$25*DdaAñoBaseVig!$H132+ProyDda!D$26*DdaAñoBaseVig!$I132)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F132+ProyDda!E$24*DdaAñoBaseVig!$G132+ProyDda!E$25*DdaAñoBaseVig!$H132+ProyDda!E$26*DdaAñoBaseVig!$I132)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F132+ProyDda!F$24*DdaAñoBaseVig!$G132+ProyDda!F$25*DdaAñoBaseVig!$H132+ProyDda!F$26*DdaAñoBaseVig!$I132)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F132+ProyDda!G$24*DdaAñoBaseVig!$G132+ProyDda!G$25*DdaAñoBaseVig!$H132+ProyDda!G$26*DdaAñoBaseVig!$I132)","v":0},null,{"$f":"+ClientesVig!D132*0.01*12","v":0},{"$f":"+ClientesVig!E132*0.01*12","v":0},{"$f":"+ClientesVig!F132*0.01*12","v":0},{"$f":"+ClientesVig!G132*0.01*12","v":0},{"$f":"+ClientesVig!H132*0.01*12","v":0},null,{"$f":"+DdaAñoBaseVig!$I132*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I132*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I132*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I132*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I132*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V132:Y132,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A133","v":"BTSH_2 Punta"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F133+ProyDda!B$24*DdaAñoBaseVig!$G133+ProyDda!B$25*DdaAñoBaseVig!$H133+ProyDda!B$26*DdaAñoBaseVig!$I133)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F133+ProyDda!C$24*DdaAñoBaseVig!$G133+ProyDda!C$25*DdaAñoBaseVig!$H133+ProyDda!C$26*DdaAñoBaseVig!$I133)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F133+ProyDda!D$24*DdaAñoBaseVig!$G133+ProyDda!D$25*DdaAñoBaseVig!$H133+ProyDda!D$26*DdaAñoBaseVig!$I133)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F133+ProyDda!E$24*DdaAñoBaseVig!$G133+ProyDda!E$25*DdaAñoBaseVig!$H133+ProyDda!E$26*DdaAñoBaseVig!$I133)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F133+ProyDda!F$24*DdaAñoBaseVig!$G133+ProyDda!F$25*DdaAñoBaseVig!$H133+ProyDda!F$26*DdaAñoBaseVig!$I133)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F133+ProyDda!G$24*DdaAñoBaseVig!$G133+ProyDda!G$25*DdaAñoBaseVig!$H133+ProyDda!G$26*DdaAñoBaseVig!$I133)","v":0},null,{"$f":"+ClientesVig!D133*0.01*12","v":0},{"$f":"+ClientesVig!E133*0.01*12","v":0},{"$f":"+ClientesVig!F133*0.01*12","v":0},{"$f":"+ClientesVig!G133*0.01*12","v":0},{"$f":"+ClientesVig!H133*0.01*12","v":0},null,{"$f":"+DdaAñoBaseVig!$I133*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I133*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I133*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I133*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I133*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V133:Y133,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A134","v":"BTSH_2 Fuera de Punta Medio"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F134+ProyDda!B$24*DdaAñoBaseVig!$G134+ProyDda!B$25*DdaAñoBaseVig!$H134+ProyDda!B$26*DdaAñoBaseVig!$I134)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F134+ProyDda!C$24*DdaAñoBaseVig!$G134+ProyDda!C$25*DdaAñoBaseVig!$H134+ProyDda!C$26*DdaAñoBaseVig!$I134)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F134+ProyDda!D$24*DdaAñoBaseVig!$G134+ProyDda!D$25*DdaAñoBaseVig!$H134+ProyDda!D$26*DdaAñoBaseVig!$I134)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F134+ProyDda!E$24*DdaAñoBaseVig!$G134+ProyDda!E$25*DdaAñoBaseVig!$H134+ProyDda!E$26*DdaAñoBaseVig!$I134)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F134+ProyDda!F$24*DdaAñoBaseVig!$G134+ProyDda!F$25*DdaAñoBaseVig!$H134+ProyDda!F$26*DdaAñoBaseVig!$I134)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F134+ProyDda!G$24*DdaAñoBaseVig!$G134+ProyDda!G$25*DdaAñoBaseVig!$H134+ProyDda!G$26*DdaAñoBaseVig!$I134)","v":0},null,{"$f":"+ClientesVig!D134*0.01*12","v":0},{"$f":"+ClientesVig!E134*0.01*12","v":0},{"$f":"+ClientesVig!F134*0.01*12","v":0},{"$f":"+ClientesVig!G134*0.01*12","v":0},{"$f":"+ClientesVig!H134*0.01*12","v":0},null,{"$f":"+DdaAñoBaseVig!$I134*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I134*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I134*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I134*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I134*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V134:Y134,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A135","v":"BTSH_2 Fuera de Punta Bajo"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F135+ProyDda!B$24*DdaAñoBaseVig!$G135+ProyDda!B$25*DdaAñoBaseVig!$H135+ProyDda!B$26*DdaAñoBaseVig!$I135)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F135+ProyDda!C$24*DdaAñoBaseVig!$G135+ProyDda!C$25*DdaAñoBaseVig!$H135+ProyDda!C$26*DdaAñoBaseVig!$I135)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F135+ProyDda!D$24*DdaAñoBaseVig!$G135+ProyDda!D$25*DdaAñoBaseVig!$H135+ProyDda!D$26*DdaAñoBaseVig!$I135)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F135+ProyDda!E$24*DdaAñoBaseVig!$G135+ProyDda!E$25*DdaAñoBaseVig!$H135+ProyDda!E$26*DdaAñoBaseVig!$I135)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F135+ProyDda!F$24*DdaAñoBaseVig!$G135+ProyDda!F$25*DdaAñoBaseVig!$H135+ProyDda!F$26*DdaAñoBaseVig!$I135)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F135+ProyDda!G$24*DdaAñoBaseVig!$G135+ProyDda!G$25*DdaAñoBaseVig!$H135+ProyDda!G$26*DdaAñoBaseVig!$I135)","v":0},null,{"$f":"+ClientesVig!D135*0.01*12","v":0},{"$f":"+ClientesVig!E135*0.01*12","v":0},{"$f":"+ClientesVig!F135*0.01*12","v":0},{"$f":"+ClientesVig!G135*0.01*12","v":0},{"$f":"+ClientesVig!H135*0.01*12","v":0},null,{"$f":"+DdaAñoBaseVig!$I135*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I135*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I135*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I135*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I135*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V135:Y135,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A136","v":"BTSH_3"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F136+ProyDda!B$24*DdaAñoBaseVig!$G136+ProyDda!B$25*DdaAñoBaseVig!$H136+ProyDda!B$26*DdaAñoBaseVig!$I136)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F136+ProyDda!C$24*DdaAñoBaseVig!$G136+ProyDda!C$25*DdaAñoBaseVig!$H136+ProyDda!C$26*DdaAñoBaseVig!$I136)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F136+ProyDda!D$24*DdaAñoBaseVig!$G136+ProyDda!D$25*DdaAñoBaseVig!$H136+ProyDda!D$26*DdaAñoBaseVig!$I136)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F136+ProyDda!E$24*DdaAñoBaseVig!$G136+ProyDda!E$25*DdaAñoBaseVig!$H136+ProyDda!E$26*DdaAñoBaseVig!$I136)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F136+ProyDda!F$24*DdaAñoBaseVig!$G136+ProyDda!F$25*DdaAñoBaseVig!$H136+ProyDda!F$26*DdaAñoBaseVig!$I136)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F136+ProyDda!G$24*DdaAñoBaseVig!$G136+ProyDda!G$25*DdaAñoBaseVig!$H136+ProyDda!G$26*DdaAñoBaseVig!$I136)","v":0},null,{"$f":"+ClientesVig!D136*0.01*12","v":0},{"$f":"+ClientesVig!E136*0.01*12","v":0},{"$f":"+ClientesVig!F136*0.01*12","v":0},{"$f":"+ClientesVig!G136*0.01*12","v":0},{"$f":"+ClientesVig!H136*0.01*12","v":0},null,{"$f":"+DdaAñoBaseVig!$I136*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I136*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I136*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I136*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I136*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V136:Y136,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A137","v":"BTSH_3 Punta"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F137+ProyDda!B$24*DdaAñoBaseVig!$G137+ProyDda!B$25*DdaAñoBaseVig!$H137+ProyDda!B$26*DdaAñoBaseVig!$I137)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F137+ProyDda!C$24*DdaAñoBaseVig!$G137+ProyDda!C$25*DdaAñoBaseVig!$H137+ProyDda!C$26*DdaAñoBaseVig!$I137)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F137+ProyDda!D$24*DdaAñoBaseVig!$G137+ProyDda!D$25*DdaAñoBaseVig!$H137+ProyDda!D$26*DdaAñoBaseVig!$I137)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F137+ProyDda!E$24*DdaAñoBaseVig!$G137+ProyDda!E$25*DdaAñoBaseVig!$H137+ProyDda!E$26*DdaAñoBaseVig!$I137)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F137+ProyDda!F$24*DdaAñoBaseVig!$G137+ProyDda!F$25*DdaAñoBaseVig!$H137+ProyDda!F$26*DdaAñoBaseVig!$I137)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F137+ProyDda!G$24*DdaAñoBaseVig!$G137+ProyDda!G$25*DdaAñoBaseVig!$H137+ProyDda!G$26*DdaAñoBaseVig!$I137)","v":0},null,{"$f":"+ClientesVig!D137*0.01*12","v":0},{"$f":"+ClientesVig!E137*0.01*12","v":0},{"$f":"+ClientesVig!F137*0.01*12","v":0},{"$f":"+ClientesVig!G137*0.01*12","v":0},{"$f":"+ClientesVig!H137*0.01*12","v":0},null,{"$f":"+DdaAñoBaseVig!$I137*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I137*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I137*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I137*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I137*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V137:Y137,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A138","v":"BTSH_3 Fuera de Punta Medio"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F138+ProyDda!B$24*DdaAñoBaseVig!$G138+ProyDda!B$25*DdaAñoBaseVig!$H138+ProyDda!B$26*DdaAñoBaseVig!$I138)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F138+ProyDda!C$24*DdaAñoBaseVig!$G138+ProyDda!C$25*DdaAñoBaseVig!$H138+ProyDda!C$26*DdaAñoBaseVig!$I138)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F138+ProyDda!D$24*DdaAñoBaseVig!$G138+ProyDda!D$25*DdaAñoBaseVig!$H138+ProyDda!D$26*DdaAñoBaseVig!$I138)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F138+ProyDda!E$24*DdaAñoBaseVig!$G138+ProyDda!E$25*DdaAñoBaseVig!$H138+ProyDda!E$26*DdaAñoBaseVig!$I138)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F138+ProyDda!F$24*DdaAñoBaseVig!$G138+ProyDda!F$25*DdaAñoBaseVig!$H138+ProyDda!F$26*DdaAñoBaseVig!$I138)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F138+ProyDda!G$24*DdaAñoBaseVig!$G138+ProyDda!G$25*DdaAñoBaseVig!$H138+ProyDda!G$26*DdaAñoBaseVig!$I138)","v":0},null,{"$f":"+ClientesVig!D138*0.01*12","v":0},{"$f":"+ClientesVig!E138*0.01*12","v":0},{"$f":"+ClientesVig!F138*0.01*12","v":0},{"$f":"+ClientesVig!G138*0.01*12","v":0},{"$f":"+ClientesVig!H138*0.01*12","v":0},null,{"$f":"+DdaAñoBaseVig!$I138*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I138*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I138*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I138*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I138*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V138:Y138,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A139","v":"BTSH_3 Fuera de Punta Bajo"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F139+ProyDda!B$24*DdaAñoBaseVig!$G139+ProyDda!B$25*DdaAñoBaseVig!$H139+ProyDda!B$26*DdaAñoBaseVig!$I139)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F139+ProyDda!C$24*DdaAñoBaseVig!$G139+ProyDda!C$25*DdaAñoBaseVig!$H139+ProyDda!C$26*DdaAñoBaseVig!$I139)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F139+ProyDda!D$24*DdaAñoBaseVig!$G139+ProyDda!D$25*DdaAñoBaseVig!$H139+ProyDda!D$26*DdaAñoBaseVig!$I139)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F139+ProyDda!E$24*DdaAñoBaseVig!$G139+ProyDda!E$25*DdaAñoBaseVig!$H139+ProyDda!E$26*DdaAñoBaseVig!$I139)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F139+ProyDda!F$24*DdaAñoBaseVig!$G139+ProyDda!F$25*DdaAñoBaseVig!$H139+ProyDda!F$26*DdaAñoBaseVig!$I139)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F139+ProyDda!G$24*DdaAñoBaseVig!$G139+ProyDda!G$25*DdaAñoBaseVig!$H139+ProyDda!G$26*DdaAñoBaseVig!$I139)","v":0},null,{"$f":"+ClientesVig!D139*0.01*12","v":0},{"$f":"+ClientesVig!E139*0.01*12","v":0},{"$f":"+ClientesVig!F139*0.01*12","v":0},{"$f":"+ClientesVig!G139*0.01*12","v":0},{"$f":"+ClientesVig!H139*0.01*12","v":0},null,{"$f":"+DdaAñoBaseVig!$I139*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I139*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I139*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I139*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I139*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V139:Y139,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A140","v":"BTS Prepago"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F140+ProyDda!B$24*DdaAñoBaseVig!$G140+ProyDda!B$25*DdaAñoBaseVig!$H140+ProyDda!B$26*DdaAñoBaseVig!$I140)","v":11507.5903533006},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F140+ProyDda!C$24*DdaAñoBaseVig!$G140+ProyDda!C$25*DdaAñoBaseVig!$H140+ProyDda!C$26*DdaAñoBaseVig!$I140)","v":11505.967175330876},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F140+ProyDda!D$24*DdaAñoBaseVig!$G140+ProyDda!D$25*DdaAñoBaseVig!$H140+ProyDda!D$26*DdaAñoBaseVig!$I140)","v":11690.427009399558},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F140+ProyDda!E$24*DdaAñoBaseVig!$G140+ProyDda!E$25*DdaAñoBaseVig!$H140+ProyDda!E$26*DdaAñoBaseVig!$I140)","v":11819.726131485448},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F140+ProyDda!F$24*DdaAñoBaseVig!$G140+ProyDda!F$25*DdaAñoBaseVig!$H140+ProyDda!F$26*DdaAñoBaseVig!$I140)","v":11961.443077746517},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F140+ProyDda!G$24*DdaAñoBaseVig!$G140+ProyDda!G$25*DdaAñoBaseVig!$H140+ProyDda!G$26*DdaAñoBaseVig!$I140)","v":12112.865336075087},null,{"$f":"+ClientesVig!D140*0.01*12","v":1703.5546131199224},{"$f":"+ClientesVig!E140*0.01*12","v":1730.6278716543982},{"$f":"+ClientesVig!F140*0.01*12","v":1785.6286129144746},{"$f":"+ClientesVig!G140*0.01*12","v":1842.3667150681572},{"$f":"+ClientesVig!H140*0.01*12","v":1900.8906238408135},null,{"$f":"+DdaAñoBaseVig!$I140*ProyDda!C$26-DdaAñoBaseVig!$N140*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I140*ProyDda!D$26-DdaAñoBaseVig!$N140*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I140*ProyDda!E$26-DdaAñoBaseVig!$N140*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I140*ProyDda!F$26-DdaAñoBaseVig!$N140*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I140*ProyDda!G$26-DdaAñoBaseVig!$N140*0.01*12","v":0},null,{"$f":"+C140-I140-O140","v":9802.4125622109532},{"$f":"+D140-J140-P140","v":9959.7991377451599},{"$f":"+E140-K140-Q140","v":10034.097518570972},{"$f":"+F140-L140-R140","v":10119.076362678359},{"$f":"+G140-M140-S140","v":10211.974712234274},{"$f":"+SUMPRODUCT(V140:Y140,PremisaCosto!$F$69:$I$69)","v":33102.878626129059}]
[{"$f":"+DdaAñoBaseVig!A141","v":"BTS Prep"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F141+ProyDda!B$24*DdaAñoBaseVig!$G141+ProyDda!B$25*DdaAñoBaseVig!$H141+ProyDda!B$26*DdaAñoBaseVig!$I141)","v":11507.5903533006},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F141+ProyDda!C$24*DdaAñoBaseVig!$G141+ProyDda!C$25*DdaAñoBaseVig!$H141+ProyDda!C$26*DdaAñoBaseVig!$I141)","v":11505.967175330876},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F141+ProyDda!D$24*DdaAñoBaseVig!$G141+ProyDda!D$25*DdaAñoBaseVig!$H141+ProyDda!D$26*DdaAñoBaseVig!$I141)","v":11690.427009399558},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F141+ProyDda!E$24*DdaAñoBaseVig!$G141+ProyDda!E$25*DdaAñoBaseVig!$H141+ProyDda!E$26*DdaAñoBaseVig!$I141)","v":11819.726131485448},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F141+ProyDda!F$24*DdaAñoBaseVig!$G141+ProyDda!F$25*DdaAñoBaseVig!$H141+ProyDda!F$26*DdaAñoBaseVig!$I141)","v":11961.443077746517},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F141+ProyDda!G$24*DdaAñoBaseVig!$G141+ProyDda!G$25*DdaAñoBaseVig!$H141+ProyDda!G$26*DdaAñoBaseVig!$I141)","v":12112.865336075087},null,{"$f":"+ClientesVig!D141*0.01*12","v":1703.5546131199224},{"$f":"+ClientesVig!E141*0.01*12","v":1730.6278716543982},{"$f":"+ClientesVig!F141*0.01*12","v":1785.6286129144746},{"$f":"+ClientesVig!G141*0.01*12","v":1842.3667150681572},{"$f":"+ClientesVig!H141*0.01*12","v":1900.8906238408135},null,{"$f":"+DdaAñoBaseVig!$I141*ProyDda!C$26-DdaAñoBaseVig!$N141*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I141*ProyDda!D$26-DdaAñoBaseVig!$N141*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I141*ProyDda!E$26-DdaAñoBaseVig!$N141*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I141*ProyDda!F$26-DdaAñoBaseVig!$N141*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I141*ProyDda!G$26-DdaAñoBaseVig!$N141*0.01*12","v":0},null,9802.4125622109532,9959.7991377451599,10034.097518570972,10119.076362678359,10211.974712234274,{"$f":"+SUMPRODUCT(V141:Y141,PremisaCosto!$F$69:$I$69)","v":33102.878626129059}]
[{"$f":"+DdaAñoBaseVig!A142","v":"BTS Prepago Regular"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F142+ProyDda!B$24*DdaAñoBaseVig!$G142+ProyDda!B$25*DdaAñoBaseVig!$H142+ProyDda!B$26*DdaAñoBaseVig!$I142)","v":8660.1738574587889},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F142+ProyDda!C$24*DdaAñoBaseVig!$G142+ProyDda!C$25*DdaAñoBaseVig!$H142+ProyDda!C$26*DdaAñoBaseVig!$I142)","v":8659.4362850126581},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F142+ProyDda!D$24*DdaAñoBaseVig!$G142+ProyDda!D$25*DdaAñoBaseVig!$H142+ProyDda!D$26*DdaAñoBaseVig!$I142)","v":8798.509301605709},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F142+ProyDda!E$24*DdaAñoBaseVig!$G142+ProyDda!E$25*DdaAñoBaseVig!$H142+ProyDda!E$26*DdaAñoBaseVig!$I142)","v":8896.2990636826635},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F142+ProyDda!F$24*DdaAñoBaseVig!$G142+ProyDda!F$25*DdaAñoBaseVig!$H142+ProyDda!F$26*DdaAñoBaseVig!$I142)","v":9003.4166147492197},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F142+ProyDda!G$24*DdaAñoBaseVig!$G142+ProyDda!G$25*DdaAñoBaseVig!$H142+ProyDda!G$26*DdaAñoBaseVig!$I142)","v":9117.7217228163481},null,{"$f":"+ClientesVig!D142*0.01*12","v":1271.9042679346048},{"$f":"+ClientesVig!E142*0.01*12","v":1292.1176457809615},{"$f":"+ClientesVig!F142*0.01*12","v":1333.1821804953136},{"$f":"+ClientesVig!G142*0.01*12","v":1375.5438598497631},{"$f":"+ClientesVig!H142*0.01*12","v":1419.2388542872065},null,{"$f":"+DdaAñoBaseVig!$I142*ProyDda!C$26-DdaAñoBaseVig!$N142*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I142*ProyDda!D$26-DdaAñoBaseVig!$N142*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I142*ProyDda!E$26-DdaAñoBaseVig!$N142*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I142*ProyDda!F$26-DdaAñoBaseVig!$N142*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I142*ProyDda!G$26-DdaAñoBaseVig!$N142*0.01*12","v":0},null,{"$f":"+C142-I142-O142","v":7387.5320170780533},7506.3916558247474,7563.1168831873501,7627.8727548994566,7698.4828685291413,{"$f":"+SUMPRODUCT(V142:Y142,PremisaCosto!$F$69:$I$69)","v":24951.78042970466}]
[{"$f":"+DdaAñoBaseVig!A143","v":"BTS Prepago Agro"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F143+ProyDda!B$24*DdaAñoBaseVig!$G143+ProyDda!B$25*DdaAñoBaseVig!$H143+ProyDda!B$26*DdaAñoBaseVig!$I143)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F143+ProyDda!C$24*DdaAñoBaseVig!$G143+ProyDda!C$25*DdaAñoBaseVig!$H143+ProyDda!C$26*DdaAñoBaseVig!$I143)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F143+ProyDda!D$24*DdaAñoBaseVig!$G143+ProyDda!D$25*DdaAñoBaseVig!$H143+ProyDda!D$26*DdaAñoBaseVig!$I143)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F143+ProyDda!E$24*DdaAñoBaseVig!$G143+ProyDda!E$25*DdaAñoBaseVig!$H143+ProyDda!E$26*DdaAñoBaseVig!$I143)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F143+ProyDda!F$24*DdaAñoBaseVig!$G143+ProyDda!F$25*DdaAñoBaseVig!$H143+ProyDda!F$26*DdaAñoBaseVig!$I143)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F143+ProyDda!G$24*DdaAñoBaseVig!$G143+ProyDda!G$25*DdaAñoBaseVig!$H143+ProyDda!G$26*DdaAñoBaseVig!$I143)","v":0},null,{"$f":"+ClientesVig!D143*0.01*12","v":0},{"$f":"+ClientesVig!E143*0.01*12","v":0},{"$f":"+ClientesVig!F143*0.01*12","v":0},{"$f":"+ClientesVig!G143*0.01*12","v":0},{"$f":"+ClientesVig!H143*0.01*12","v":0},null,{"$f":"+DdaAñoBaseVig!$I143*ProyDda!C$26-DdaAñoBaseVig!$N143*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I143*ProyDda!D$26-DdaAñoBaseVig!$N143*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I143*ProyDda!E$26-DdaAñoBaseVig!$N143*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I143*ProyDda!F$26-DdaAñoBaseVig!$N143*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I143*ProyDda!G$26-DdaAñoBaseVig!$N143*0.01*12","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V143:Y143,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A144","v":"BTS Prepago Jub. 1"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F144+ProyDda!B$24*DdaAñoBaseVig!$G144+ProyDda!B$25*DdaAñoBaseVig!$H144+ProyDda!B$26*DdaAñoBaseVig!$I144)","v":2807.307365697151},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F144+ProyDda!C$24*DdaAñoBaseVig!$G144+ProyDda!C$25*DdaAñoBaseVig!$H144+ProyDda!C$26*DdaAñoBaseVig!$I144)","v":2806.434234944023},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F144+ProyDda!D$24*DdaAñoBaseVig!$G144+ProyDda!D$25*DdaAñoBaseVig!$H144+ProyDda!D$26*DdaAñoBaseVig!$I144)","v":2851.1817269919766},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F144+ProyDda!E$24*DdaAñoBaseVig!$G144+ProyDda!E$25*DdaAñoBaseVig!$H144+ProyDda!E$26*DdaAñoBaseVig!$I144)","v":2882.2472414928093},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F144+ProyDda!F$24*DdaAñoBaseVig!$G144+ProyDda!F$25*DdaAñoBaseVig!$H144+ProyDda!F$26*DdaAñoBaseVig!$I144)","v":2916.3592644863079},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F144+ProyDda!G$24*DdaAñoBaseVig!$G144+ProyDda!G$25*DdaAñoBaseVig!$H144+ProyDda!G$26*DdaAñoBaseVig!$I144)","v":2952.9535770762636},null,{"$f":"+ClientesVig!D144*0.01*12","v":425.57005454385057},{"$f":"+ClientesVig!E144*0.01*12","v":432.3333059374151},{"$f":"+ClientesVig!F144*0.01*12","v":446.07320501534099},{"$f":"+ClientesVig!G144*0.01*12","v":460.24711939548274},{"$f":"+ClientesVig!H144*0.01*12","v":474.86715144886398},null,{"$f":"+DdaAñoBaseVig!$I144*ProyDda!C$26-DdaAñoBaseVig!$N144*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I144*ProyDda!D$26-DdaAñoBaseVig!$N144*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I144*ProyDda!E$26-DdaAñoBaseVig!$N144*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I144*ProyDda!F$26-DdaAñoBaseVig!$N144*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I144*ProyDda!G$26-DdaAñoBaseVig!$N144*0.01*12","v":0},null,2380.8641804001727,2418.8484210545616,2436.1740364774682,2456.1121450908249,2478.0864256273999,{"$f":"+SUMPRODUCT(V144:Y144,PremisaCosto!$F$69:$I$69)","v":8036.2806209626642}]
[{"$f":"+DdaAñoBaseVig!A145","v":"BTS Prepago Jub. 2"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F145+ProyDda!B$24*DdaAñoBaseVig!$G145+ProyDda!B$25*DdaAñoBaseVig!$H145+ProyDda!B$26*DdaAñoBaseVig!$I145)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F145+ProyDda!C$24*DdaAñoBaseVig!$G145+ProyDda!C$25*DdaAñoBaseVig!$H145+ProyDda!C$26*DdaAñoBaseVig!$I145)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F145+ProyDda!D$24*DdaAñoBaseVig!$G145+ProyDda!D$25*DdaAñoBaseVig!$H145+ProyDda!D$26*DdaAñoBaseVig!$I145)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F145+ProyDda!E$24*DdaAñoBaseVig!$G145+ProyDda!E$25*DdaAñoBaseVig!$H145+ProyDda!E$26*DdaAñoBaseVig!$I145)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F145+ProyDda!F$24*DdaAñoBaseVig!$G145+ProyDda!F$25*DdaAñoBaseVig!$H145+ProyDda!F$26*DdaAñoBaseVig!$I145)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F145+ProyDda!G$24*DdaAñoBaseVig!$G145+ProyDda!G$25*DdaAñoBaseVig!$H145+ProyDda!G$26*DdaAñoBaseVig!$I145)","v":0},null,{"$f":"+ClientesVig!D145*0.01*12","v":0},{"$f":"+ClientesVig!E145*0.01*12","v":0},{"$f":"+ClientesVig!F145*0.01*12","v":0},{"$f":"+ClientesVig!G145*0.01*12","v":0},{"$f":"+ClientesVig!H145*0.01*12","v":0},null,{"$f":"+DdaAñoBaseVig!$I145*ProyDda!C$26-DdaAñoBaseVig!$N145*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I145*ProyDda!D$26-DdaAñoBaseVig!$N145*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I145*ProyDda!E$26-DdaAñoBaseVig!$N145*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I145*ProyDda!F$26-DdaAñoBaseVig!$N145*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I145*ProyDda!G$26-DdaAñoBaseVig!$N145*0.01*12","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V145:Y145,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A146","v":"BTS Prepago Discap."},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F146+ProyDda!B$24*DdaAñoBaseVig!$G146+ProyDda!B$25*DdaAñoBaseVig!$H146+ProyDda!B$26*DdaAñoBaseVig!$I146)","v":40.109130144658771},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F146+ProyDda!C$24*DdaAñoBaseVig!$G146+ProyDda!C$25*DdaAñoBaseVig!$H146+ProyDda!C$26*DdaAñoBaseVig!$I146)","v":40.096655374194221},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F146+ProyDda!D$24*DdaAñoBaseVig!$G146+ProyDda!D$25*DdaAñoBaseVig!$H146+ProyDda!D$26*DdaAñoBaseVig!$I146)","v":40.735980801872408},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F146+ProyDda!E$24*DdaAñoBaseVig!$G146+ProyDda!E$25*DdaAñoBaseVig!$H146+ProyDda!E$26*DdaAñoBaseVig!$I146)","v":41.179826309973819},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F146+ProyDda!F$24*DdaAñoBaseVig!$G146+ProyDda!F$25*DdaAñoBaseVig!$H146+ProyDda!F$26*DdaAñoBaseVig!$I146)","v":41.667198510988236},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F146+ProyDda!G$24*DdaAñoBaseVig!$G146+ProyDda!G$25*DdaAñoBaseVig!$H146+ProyDda!G$26*DdaAñoBaseVig!$I146)","v":42.190036182473627},null,{"$f":"+ClientesVig!D146*0.01*12","v":6.080290641466668},{"$f":"+ClientesVig!E146*0.01*12","v":6.1769199360213651},{"$f":"+ClientesVig!F146*0.01*12","v":6.3732274038194818},{"$f":"+ClientesVig!G146*0.01*12","v":6.5757358229113763},{"$f":"+ClientesVig!H146*0.01*12","v":6.7846181047425009},null,{"$f":"+DdaAñoBaseVig!$I146*ProyDda!C$26-DdaAñoBaseVig!$N146*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I146*ProyDda!D$26-DdaAñoBaseVig!$N146*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I146*ProyDda!E$26-DdaAñoBaseVig!$N146*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I146*ProyDda!F$26-DdaAñoBaseVig!$N146*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I146*ProyDda!G$26-DdaAñoBaseVig!$N146*0.01*12","v":0},null,34.016364732727553,34.559060865851045,34.806598906154335,35.091462688076859,35.405418077731127,{"$f":"+SUMPRODUCT(V146:Y146,PremisaCosto!$F$69:$I$69)","v":114.8175754617256}]
[{"$f":"+DdaAñoBaseVig!A147","v":"BTS Prepago Discapacitados 601-más"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F147+ProyDda!B$24*DdaAñoBaseVig!$G147+ProyDda!B$25*DdaAñoBaseVig!$H147+ProyDda!B$26*DdaAñoBaseVig!$I147)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F147+ProyDda!C$24*DdaAñoBaseVig!$G147+ProyDda!C$25*DdaAñoBaseVig!$H147+ProyDda!C$26*DdaAñoBaseVig!$I147)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F147+ProyDda!D$24*DdaAñoBaseVig!$G147+ProyDda!D$25*DdaAñoBaseVig!$H147+ProyDda!D$26*DdaAñoBaseVig!$I147)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F147+ProyDda!E$24*DdaAñoBaseVig!$G147+ProyDda!E$25*DdaAñoBaseVig!$H147+ProyDda!E$26*DdaAñoBaseVig!$I147)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F147+ProyDda!F$24*DdaAñoBaseVig!$G147+ProyDda!F$25*DdaAñoBaseVig!$H147+ProyDda!F$26*DdaAñoBaseVig!$I147)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F147+ProyDda!G$24*DdaAñoBaseVig!$G147+ProyDda!G$25*DdaAñoBaseVig!$H147+ProyDda!G$26*DdaAñoBaseVig!$I147)","v":0},null,{"$f":"+ClientesVig!D147*0.01*12","v":0},{"$f":"+ClientesVig!E147*0.01*12","v":0},{"$f":"+ClientesVig!F147*0.01*12","v":0},{"$f":"+ClientesVig!G147*0.01*12","v":0},{"$f":"+ClientesVig!H147*0.01*12","v":0},null,{"$f":"+DdaAñoBaseVig!$I147*ProyDda!C$26-DdaAñoBaseVig!$N147*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I147*ProyDda!D$26-DdaAñoBaseVig!$N147*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I147*ProyDda!E$26-DdaAñoBaseVig!$N147*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I147*ProyDda!F$26-DdaAñoBaseVig!$N147*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I147*ProyDda!G$26-DdaAñoBaseVig!$N147*0.01*12","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V147:Y147,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A148","v":"BTS Prepago Político"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F148+ProyDda!B$24*DdaAñoBaseVig!$G148+ProyDda!B$25*DdaAñoBaseVig!$H148+ProyDda!B$26*DdaAñoBaseVig!$I148)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F148+ProyDda!C$24*DdaAñoBaseVig!$G148+ProyDda!C$25*DdaAñoBaseVig!$H148+ProyDda!C$26*DdaAñoBaseVig!$I148)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F148+ProyDda!D$24*DdaAñoBaseVig!$G148+ProyDda!D$25*DdaAñoBaseVig!$H148+ProyDda!D$26*DdaAñoBaseVig!$I148)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F148+ProyDda!E$24*DdaAñoBaseVig!$G148+ProyDda!E$25*DdaAñoBaseVig!$H148+ProyDda!E$26*DdaAñoBaseVig!$I148)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F148+ProyDda!F$24*DdaAñoBaseVig!$G148+ProyDda!F$25*DdaAñoBaseVig!$H148+ProyDda!F$26*DdaAñoBaseVig!$I148)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F148+ProyDda!G$24*DdaAñoBaseVig!$G148+ProyDda!G$25*DdaAñoBaseVig!$H148+ProyDda!G$26*DdaAñoBaseVig!$I148)","v":0},null,{"$f":"+ClientesVig!D148*0.01*12","v":0},{"$f":"+ClientesVig!E148*0.01*12","v":0},{"$f":"+ClientesVig!F148*0.01*12","v":0},{"$f":"+ClientesVig!G148*0.01*12","v":0},{"$f":"+ClientesVig!H148*0.01*12","v":0},null,{"$f":"+DdaAñoBaseVig!$I148*ProyDda!C$26-DdaAñoBaseVig!$N148*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I148*ProyDda!D$26-DdaAñoBaseVig!$N148*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I148*ProyDda!E$26-DdaAñoBaseVig!$N148*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I148*ProyDda!F$26-DdaAñoBaseVig!$N148*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I148*ProyDda!G$26-DdaAñoBaseVig!$N148*0.01*12","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V148:Y148,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A149","v":"BTS Prepago Cruz Roja"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F149+ProyDda!B$24*DdaAñoBaseVig!$G149+ProyDda!B$25*DdaAñoBaseVig!$H149+ProyDda!B$26*DdaAñoBaseVig!$I149)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F149+ProyDda!C$24*DdaAñoBaseVig!$G149+ProyDda!C$25*DdaAñoBaseVig!$H149+ProyDda!C$26*DdaAñoBaseVig!$I149)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F149+ProyDda!D$24*DdaAñoBaseVig!$G149+ProyDda!D$25*DdaAñoBaseVig!$H149+ProyDda!D$26*DdaAñoBaseVig!$I149)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F149+ProyDda!E$24*DdaAñoBaseVig!$G149+ProyDda!E$25*DdaAñoBaseVig!$H149+ProyDda!E$26*DdaAñoBaseVig!$I149)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F149+ProyDda!F$24*DdaAñoBaseVig!$G149+ProyDda!F$25*DdaAñoBaseVig!$H149+ProyDda!F$26*DdaAñoBaseVig!$I149)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F149+ProyDda!G$24*DdaAñoBaseVig!$G149+ProyDda!G$25*DdaAñoBaseVig!$H149+ProyDda!G$26*DdaAñoBaseVig!$I149)","v":0},null,{"$f":"+ClientesVig!D149*0.01*12","v":0},{"$f":"+ClientesVig!E149*0.01*12","v":0},{"$f":"+ClientesVig!F149*0.01*12","v":0},{"$f":"+ClientesVig!G149*0.01*12","v":0},{"$f":"+ClientesVig!H149*0.01*12","v":0},null,{"$f":"+DdaAñoBaseVig!$I149*ProyDda!C$26-DdaAñoBaseVig!$N149*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I149*ProyDda!D$26-DdaAñoBaseVig!$N149*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I149*ProyDda!E$26-DdaAñoBaseVig!$N149*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I149*ProyDda!F$26-DdaAñoBaseVig!$N149*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I149*ProyDda!G$26-DdaAñoBaseVig!$N149*0.01*12","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V149:Y149,PremisaCosto!$F$69:$I$69)","v":0}]

{"sheet":"PotenciaVig","index":18,"n_rows":149,"n_cols":20,"rows_kept":149,"cut":false,"hidden":false,"merged":[[4,1,4,6],[4,8,4,12],[4,14,4,19]]}
["Potencia Vigente"]
[]
[]
[]
[null,"Potencia Proyectada (MW/año)",null,null,null,null,null,null,"Consumo Propio Potencia (MW/año)",null,null,null,null,null,"Potencia para Facturación (MW/año)"]
["Categorías",{"$f":"+ClientesVig!C6","v":2025},{"$f":"+ClientesVig!D6","v":2026},{"$f":"+ClientesVig!E6","v":"2026/2027"},{"$f":"+ClientesVig!F6","v":"2027/2028"},{"$f":"+ClientesVig!G6","v":"2028/2029"},{"$f":"+ClientesVig!H6","v":"2029/2030"},null,{"$f":"+C6","v":2026},{"$f":"+D6","v":"2026/2027"},{"$f":"+E6","v":"2027/2028"},{"$f":"+F6","v":"2028/2029"},{"$f":"+G6","v":"2029/2030"},null,{"$f":"+I6","v":2026},{"$f":"+J6","v":"2026/2027"},{"$f":"+K6","v":"2027/2028"},{"$f":"+L6","v":"2028/2029"},{"$f":"+M6","v":"2029/2030"},"VP"]
["TOTAL",{"$f":"+SUM(B8,B12,B13,B17,B54,B58,B95,B123,B127,B140)","v":671.7980383333329},{"$f":"+SUM(C8,C12,C13,C17,C54,C58,C95,C123,C127,C140)","v":676.43253987623029},689.69834283278101,701.97715288824031,714.80981430603401,727.07084855635003,null,{"$f":"+SUM(I8,I12,I13,I17,I54,I58,I95,I123,I127,I140)","v":0.62854452655243309},0.6328806371271436,0.64529232540677761,0.65678056802219675,0.66878700244892642,null,{"$f":"+SUM(O8,O12,O13,O17,O54,O58,O95,O123,O127,O140)","v":675.80399534967785},689.06546219565382,701.33186056283353,714.1530337380118,726.40206155390115,2321.1833936494577]
[{"$f":"+DdaAñoBaseVig!A8","v":"ATH"},{"$f":"+DdaAñoBaseVig!T8","v":3.2499999999999999E-4},{"$f":"+IF(EnergíaVig!B8=0,0,B8*EnergíaVig!C8/EnergíaVig!B8)","v":3.2725366675287557E-4},{"$f":"+IF(EnergíaVig!C8=0,0,C8*EnergíaVig!D8/EnergíaVig!C8)","v":3.3367755813817364E-4},{"$f":"+IF(EnergíaVig!D8=0,0,D8*EnergíaVig!E8/EnergíaVig!D8)","v":3.3962972199822443E-4},{"$f":"+IF(EnergíaVig!E8=0,0,E8*EnergíaVig!F8/EnergíaVig!E8)","v":3.4584995668737278E-4},{"$f":"+IF(EnergíaVig!F8=0,0,F8*EnergíaVig!G8/EnergíaVig!F8)","v":3.5179175197642715E-4},null,{"$f":"+B8*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":3.0407497413409017E-7},{"$f":"+C8*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":3.0618353924051329E-7},{"$f":"+D8*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":3.1219383033843547E-7},{"$f":"+E8*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":3.1776276594393334E-7},{"$f":"+F8*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":3.2358251271996641E-7},null,{"$f":"+C8-I8","v":3.2694959177874151E-4},{"$f":"+D8-J8","v":3.3337137459893315E-4},{"$f":"+E8-K8","v":3.39317528167886E-4},{"$f":"+F8-L8","v":3.4553219392142884E-4},{"$f":"+G8-M8","v":3.5146816946370719E-4},{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P8:S8)","v":1.1230450542656489E-3}]
[{"$f":"+DdaAñoBaseVig!A9","v":"ATH Punta"},{"$f":"+DdaAñoBaseVig!T9","v":2.5000000000000001E-5},{"$f":"+IF(EnergíaVig!B9=0,0,B9*EnergíaVig!C9/EnergíaVig!B9)","v":2.5173358980990429E-5},{"$f":"+IF(EnergíaVig!C9=0,0,C9*EnergíaVig!D9/EnergíaVig!C9)","v":2.5667504472167202E-5},{"$f":"+IF(EnergíaVig!D9=0,0,D9*EnergíaVig!E9/EnergíaVig!D9)","v":2.6125363230632646E-5},{"$f":"+IF(EnergíaVig!E9=0,0,E9*EnergíaVig!F9/EnergíaVig!E9)","v":2.66038428221056E-5},{"$f":"+IF(EnergíaVig!F9=0,0,F9*EnergíaVig!G9/EnergíaVig!F9)","v":2.70609039981867E-5},null,{"$f":"+B9*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":2.3390382625699247E-8},{"$f":"+C9*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":2.3552579941577945E-8},{"$f":"+D9*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":2.4014910026033496E-8},{"$f":"+E9*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":2.444328968799487E-8},{"$f":"+F9*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":2.4890962516920496E-8},null,{"$f":"+C9-I9","v":2.5149968598364729E-5},2.5643951892225624E-5,2.6101348320606614E-5,2.6579399532417605E-5,2.7036013035669779E-5,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P9:S9)","v":8.6388081097357616E-5}]
[{"$f":"+DdaAñoBaseVig!A10","v":"ATH Fuera de Punta Medio"},{"$f":"+DdaAñoBaseVig!T10","v":1.4999999999999999E-4},{"$f":"+IF(EnergíaVig!B10=0,0,B10*EnergíaVig!C10/EnergíaVig!B10)","v":1.5104015388594258E-4},{"$f":"+IF(EnergíaVig!C10=0,0,C10*EnergíaVig!D10/EnergíaVig!C10)","v":1.5400502683300324E-4},{"$f":"+IF(EnergíaVig!D10=0,0,D10*EnergíaVig!E10/EnergíaVig!D10)","v":1.567521793837959E-4},{"$f":"+IF(EnergíaVig!E10=0,0,E10*EnergíaVig!F10/EnergíaVig!E10)","v":1.5962305693263359E-4},{"$f":"+IF(EnergíaVig!F10=0,0,F10*EnergíaVig!G10/EnergíaVig!F10)","v":1.6236542398912022E-4},null,{"$f":"+B10*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":1.4034229575419545E-7},{"$f":"+C10*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":1.4131547964946766E-7},{"$f":"+D10*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":1.4408946015620099E-7},{"$f":"+E10*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":1.4665973812796925E-7},{"$f":"+F10*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":1.4934577510152298E-7},null,{"$f":"+C10-I10","v":1.5089981159018838E-4},{"$f":"+D10-J10","v":1.5386371135335379E-4},{"$f":"+E10-K10","v":1.5660808992363969E-4},{"$f":"+F10-L10","v":1.5947639719450561E-4},{"$f":"+G10-M10","v":1.622160782140187E-4},{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P10:S10)","v":5.1832848658414567E-4}]
[{"$f":"+DdaAñoBaseVig!A11","v":"ATH Fuera de Punta Bajo"},{"$f":"+DdaAñoBaseVig!T11","v":1.4999999999999999E-4},{"$f":"+IF(EnergíaVig!B11=0,0,B11*EnergíaVig!C11/EnergíaVig!B11)","v":1.5104015388594258E-4},{"$f":"+IF(EnergíaVig!C11=0,0,C11*EnergíaVig!D11/EnergíaVig!C11)","v":1.5400502683300324E-4},{"$f":"+IF(EnergíaVig!D11=0,0,D11*EnergíaVig!E11/EnergíaVig!D11)","v":1.567521793837959E-4},{"$f":"+IF(EnergíaVig!E11=0,0,E11*EnergíaVig!F11/EnergíaVig!E11)","v":1.5962305693263359E-4},{"$f":"+IF(EnergíaVig!F11=0,0,F11*EnergíaVig!G11/EnergíaVig!F11)","v":1.6236542398912022E-4},null,{"$f":"+B11*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":1.4034229575419545E-7},{"$f":"+C11*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":1.4131547964946766E-7},{"$f":"+D11*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":1.4408946015620099E-7},{"$f":"+E11*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":1.4665973812796925E-7},{"$f":"+F11*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":1.4934577510152298E-7},null,1.5089981159018838E-4,1.5386371135335379E-4,1.5660808992363969E-4,1.5947639719450561E-4,1.622160782140187E-4,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P11:S11)","v":5.1832848658414567E-4}]
[{"$f":"+DdaAñoBaseVig!A12","v":"ATD"},{"$f":"+DdaAñoBaseVig!T12","v":2.1999999999999999E-2},{"$f":"+IF(EnergíaVig!B12=0,0,B12*EnergíaVig!C12/EnergíaVig!B12)","v":2.215255590327158E-2},{"$f":"+IF(EnergíaVig!C12=0,0,C12*EnergíaVig!D12/EnergíaVig!C12)","v":2.2587403935507143E-2},{"$f":"+IF(EnergíaVig!D12=0,0,D12*EnergíaVig!E12/EnergíaVig!D12)","v":2.2990319642956735E-2},{"$f":"+IF(EnergíaVig!E12=0,0,E12*EnergíaVig!F12/EnergíaVig!E12)","v":2.3411381683452928E-2},{"$f":"+IF(EnergíaVig!F12=0,0,F12*EnergíaVig!G12/EnergíaVig!F12)","v":2.3813595518404295E-2},null,{"$f":"+B12*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":2.0583536710615335E-5},{"$f":"+C12*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":2.0726270348588593E-5},{"$f":"+D12*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":2.113312082290948E-5},{"$f":"+E12*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":2.1510094925435492E-5},{"$f":"+F12*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":2.1904047014890037E-5},null,2.2131972366560965E-2,2.2566677665158554E-2,2.2969186522133825E-2,2.3389871588527494E-2,2.3791691471389403E-2,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P12:S12)","v":7.6021511365674699E-2}]
[{"$f":"+DdaAñoBaseVig!A13","v":"MTH"},{"$f":"+DdaAñoBaseVig!T13","v":4.7530766666666633},{"$f":"+B13*EnergíaVig!C13/EnergíaVig!B13","v":4.7860362077667729},{"$f":"+C13*EnergíaVig!D13/EnergíaVig!C13","v":4.8799846639288065},{"$f":"+D13*EnergíaVig!E13/EnergíaVig!D13","v":4.9670341751884495},{"$f":"+E13*EnergíaVig!F13/EnergíaVig!E13","v":5.0580041824566999},{"$f":"+F13*EnergíaVig!G13/EnergíaVig!F13","v":5.1449020549075115},null,{"$f":"+B13*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":4.4470512753046563E-3},{"$f":"+C13*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":4.4778887264046172E-3},{"$f":"+D13*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":4.5657883398735654E-3},{"$f":"+E13*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":4.6472331949032912E-3},{"$f":"+F13*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":4.7323461260019729E-3},null,4.7815891564914681,4.8755067752024015,4.9624683868485757,5.0533569492617962,5.1401697087815093,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P13:S13)","v":16.424366901678312}]
[{"$f":"+DdaAñoBaseVig!A14","v":"MTH Punta"},{"$f":"+DdaAñoBaseVig!T14","v":2.2019933333333301},{"$f":"+B14*EnergíaVig!C14/EnergíaVig!B14","v":2.2172627461499057},{"$f":"+C14*EnergíaVig!D14/EnergíaVig!C14","v":2.2607869492406247},{"$f":"+D14*EnergíaVig!E14/EnergíaVig!D14","v":2.3011150265905926},{"$f":"+E14*EnergíaVig!F14/EnergíaVig!E14","v":2.3432593814129721},{"$f":"+F14*EnergíaVig!G14/EnergíaVig!F14","v":2.3835172079192155},null,{"$f":"+B14*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":2.0602186642362198E-3},{"$f":"+C14*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":2.0745049605661982E-3},{"$f":"+D14*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":2.1152268711170205E-3},{"$f":"+E14*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":2.1529584375080024E-3},{"$f":"+F14*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":2.1923893409003495E-3},null,2.2152025274856695,2.2587124442800586,2.2989997997194758,2.3411064229754639,2.3813248185783151,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P14:S14)","v":7.6090391462336227}]
[{"$f":"+DdaAñoBaseVig!A15","v":"MTH Fuera de Punta Medio"},{"$f":"+DdaAñoBaseVig!T15","v":1.577},{"$f":"+B15*EnergíaVig!C15/EnergíaVig!B15","v":1.5879354845208764},{"$f":"+C15*EnergíaVig!D15/EnergíaVig!C15","v":1.6191061821043073},{"$f":"+D15*EnergíaVig!E15/EnergíaVig!D15","v":1.6479879125883075},{"$f":"+E15*EnergíaVig!F15/EnergíaVig!E15","v":1.678170405218421},{"$f":"+F15*EnergíaVig!G15/EnergíaVig!F15","v":1.7070018242056171},null,{"$f":"+B15*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":1.4754653360291082E-3},{"$f":"+C15*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":1.4856967427147368E-3},{"$f":"+D15*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":1.514860524442193E-3},{"$f":"+E15*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":1.5418827135187166E-3},{"$f":"+F15*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":1.5701219155673447E-3},null,{"$f":"+C15-I15","v":1.5864600191848472},{"$f":"+D15-J15","v":1.6176204853615925},{"$f":"+E15-K15","v":1.6464730520638653},{"$f":"+F15-L15","v":1.6766285225049022},{"$f":"+G15-M15","v":1.7054317022900498},{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P15:S15)","v":5.4493601556213171}]
[{"$f":"+DdaAñoBaseVig!A16","v":"MTH Fuera de Punta Bajo"},{"$f":"+DdaAñoBaseVig!T16","v":0.97408333333333297},{"$f":"+B16*EnergíaVig!C16/EnergíaVig!B16","v":0.98083797709599019},{"$f":"+C16*EnergíaVig!D16/EnergíaVig!C16","v":1.0000915325838744},{"$f":"+D16*EnergíaVig!E16/EnergíaVig!D16","v":1.0179312360095498},{"$f":"+E16*EnergíaVig!F16/EnergíaVig!E16","v":1.0365743958253075},{"$f":"+F16*EnergíaVig!G16/EnergíaVig!F16","v":1.0543830227826807},null,{"$f":"+B16*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":9.1136727503932796E-4},{"$f":"+C16*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":9.1768702312368183E-4},{"$f":"+D16*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":9.3570094431435135E-4},{"$f":"+E16*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":9.5239204387657331E-4},{"$f":"+F16*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":9.698348695342786E-4},null,0.97992660982095081,0.99917384556075073,1.0169955350652355,1.035622003781431,1.0534131879131465,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P16:S16)","v":3.3659675998233762}]
[{"$f":"+DdaAñoBaseVig!A17","v":"MTD"},{"$f":"+DdaAñoBaseVig!T17","v":208.10417666666663},{"$f":"+B17*EnergíaVig!C17/EnergíaVig!B17","v":209.54688847338255},{"$f":"+C17*EnergíaVig!D17/EnergíaVig!C17","v":213.66004940550147},{"$f":"+D17*EnergíaVig!E17/EnergíaVig!D17","v":217.47098474124729},{"$f":"+E17*EnergíaVig!F17/EnergíaVig!E17","v":221.45358417658454},{"$f":"+F17*EnergíaVig!G17/EnergíaVig!F17","v":225.2579790012245},null,{"$f":"+B17*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0.19470545272957782},{"$f":"+C17*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0.19605527597668579},{"$f":"+D17*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0.19990361229681936},{"$f":"+E17*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0.20346918172341505},{"$f":"+F17*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0.20719536270891231},null,209.35218302065297,213.46399412952479,217.27108112895047,221.25011499486112,225.05078363851558,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P17:S17)","v":719.10550210589508}]
[{"$f":"+DdaAñoBaseVig!A18","v":"MTD_1 (0-10,000)"},{"$f":"+DdaAñoBaseVig!T18","v":208.10417666666663},{"$f":"+B18*EnergíaVig!C18/EnergíaVig!B18","v":209.54688847338255},{"$f":"+C18*EnergíaVig!D18/EnergíaVig!C18","v":213.66004940550147},{"$f":"+D18*EnergíaVig!E18/EnergíaVig!D18","v":217.47098474124729},{"$f":"+E18*EnergíaVig!F18/EnergíaVig!E18","v":221.45358417658454},{"$f":"+F18*EnergíaVig!G18/EnergíaVig!F18","v":225.2579790012245},null,{"$f":"+B18*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0.19470545272957782},{"$f":"+C18*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0.19605527597668579},{"$f":"+D18*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0.19990361229681936},{"$f":"+E18*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0.20346918172341505},{"$f":"+F18*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0.20719536270891231},null,209.35218302065297,213.46399412952479,217.27108112895047,221.25011499486112,225.05078363851558,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P18:S18)","v":719.10550210589508}]
[{"$f":"+DdaAñoBaseVig!A19","v":"MTD_1 Regular"},{"$f":"+DdaAñoBaseVig!T19","v":203.84189749999996},{"$f":"+B19*EnergíaVig!C19/EnergíaVig!B19","v":205.25513279305849},{"$f":"+C19*EnergíaVig!D19/EnergíaVig!C19","v":209.28408835174579},{"$f":"+D19*EnergíaVig!E19/EnergíaVig!D19","v":213.0170425080976},{"$f":"+E19*EnergíaVig!F19/EnergíaVig!E19","v":216.91814223142021},{"$f":"+F19*EnergíaVig!G19/EnergíaVig!F19","v":220.6446698532134},null,{"$f":"+B19*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0.19071759910694264},{"$f":"+C19*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0.19203984367673385},{"$f":"+D19*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0.19580939616071921},{"$f":"+E19*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0.19930200520236974},{"$f":"+F19*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0.20295193380995075},null,205.06441519395156,209.09204850806907,212.82123311193689,216.71884022621782,220.44171791940346,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P19:S19)","v":704.3778369973337}]
[{"$f":"+DdaAñoBaseVig!A20","v":"MTD_1 Agro"},{"$f":"+DdaAñoBaseVig!T20","v":4.1911125},{"$f":"+IF(EnergíaVig!B20=0,0,B20*EnergíaVig!C20/EnergíaVig!B20)","v":4.2201751796886491},{"$f":"+IF(EnergíaVig!C20=0,0,C20*EnergíaVig!D20/EnergíaVig!C20)","v":4.303015953484234},{"$f":"+IF(EnergíaVig!D20=0,0,D20*EnergíaVig!E20/EnergíaVig!D20)","v":4.3797734561177943},{"$f":"+IF(EnergíaVig!E20=0,0,E20*EnergíaVig!F20/EnergíaVig!E20)","v":4.4599879279904808},{"$f":"+IF(EnergíaVig!F20=0,0,F20*EnergíaVig!G20/EnergíaVig!F20)","v":4.5366117203240091},null,{"$f":"+B20*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":3.9212690000940374E-3},{"$f":"+C20*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":3.948460488015863E-3},{"$f":"+D20*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":4.0259675838593715E-3},{"$f":"+E20*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":4.0977830780990557E-3},{"$f":"+F20*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":4.1728329656678768E-3},null,4.2162539106885548,4.299067492996218,4.3757474885339347,4.4558901449123818,4.5324388873583414,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P20:S20)","v":14.482486661525964}]
[{"$f":"+DdaAñoBaseVig!A21","v":"MTD_1 Jub. 1"},{"$f":"+DdaAñoBaseVig!T21","v":5.1666666666666692E-3},{"$f":"+IF(EnergíaVig!B21=0,0,B21*EnergíaVig!C21/EnergíaVig!B21)","v":5.165059726289228E-3},{"$f":"+IF(EnergíaVig!C21=0,0,C21*EnergíaVig!D21/EnergíaVig!C21)","v":5.2474145757816998E-3},{"$f":"+IF(EnergíaVig!D21=0,0,D21*EnergíaVig!E21/EnergíaVig!D21)","v":5.304588635243637E-3},{"$f":"+IF(EnergíaVig!E21=0,0,E21*EnergíaVig!F21/EnergíaVig!E21)","v":5.3673695954928212E-3},{"$f":"+IF(EnergíaVig!F21=0,0,F21*EnergíaVig!G21/EnergíaVig!F21)","v":5.4347190483380577E-3},null,{"$f":"+B21*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":4.8340124093111798E-6},{"$f":"+C21*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":4.8325089312997779E-6},{"$f":"+D21*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":4.9095613889282097E-6},{"$f":"+E21*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":4.9630543140113774E-6},{"$f":"+F21*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":5.0217931412848669E-6},null,5.160225713879917E-3,5.2425820668504002E-3,5.2996790738547087E-3,5.3624065411788102E-3,5.4296972551967733E-3,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P21:S21)","v":1.7505972343605274E-2}]
[{"$f":"+DdaAñoBaseVig!A22","v":"MTD_1 Jub. 2"},{"$f":"+DdaAñoBaseVig!T22","v":6.6000000000000003E-2},{"$f":"+IF(EnergíaVig!B22=0,0,B22*EnergíaVig!C22/EnergíaVig!B22)","v":0},{"$f":"+IF(EnergíaVig!C22=0,0,C22*EnergíaVig!D22/EnergíaVig!C22)","v":0},{"$f":"+IF(EnergíaVig!D22=0,0,D22*EnergíaVig!E22/EnergíaVig!D22)","v":0},{"$f":"+IF(EnergíaVig!E22=0,0,E22*EnergíaVig!F22/EnergíaVig!E22)","v":0},{"$f":"+IF(EnergíaVig!F22=0,0,F22*EnergíaVig!G22/EnergíaVig!F22)","v":0},null,{"$f":"+B22*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":6.1750610131846003E-5},{"$f":"+C22*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D22*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E22*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F22*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,-6.1750610131846003E-5,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P22:S22)","v":0}]
[{"$f":"+DdaAñoBaseVig!A23","v":"MTD_1 Discap."},{"$f":"+DdaAñoBaseVig!T23","v":0},{"$f":"+IF(EnergíaVig!B23=0,0,B23*EnergíaVig!C23/EnergíaVig!B23)","v":0},{"$f":"+IF(EnergíaVig!C23=0,0,C23*EnergíaVig!D23/EnergíaVig!C23)","v":0},{"$f":"+IF(EnergíaVig!D23=0,0,D23*EnergíaVig!E23/EnergíaVig!D23)","v":0},{"$f":"+IF(EnergíaVig!E23=0,0,E23*EnergíaVig!F23/EnergíaVig!E23)","v":0},{"$f":"+IF(EnergíaVig!F23=0,0,F23*EnergíaVig!G23/EnergíaVig!F23)","v":0},null,{"$f":"+B23*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C23*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D23*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E23*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F23*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P23:S23)","v":0}]
[{"$f":"+DdaAñoBaseVig!A24","v":"MTD_1 Discapacitados 601-más"},{"$f":"+DdaAñoBaseVig!T24","v":0},{"$f":"+IF(EnergíaVig!B24=0,0,B24*EnergíaVig!C24/EnergíaVig!B24)","v":0},{"$f":"+IF(EnergíaVig!C24=0,0,C24*EnergíaVig!D24/EnergíaVig!C24)","v":0},{"$f":"+IF(EnergíaVig!D24=0,0,D24*EnergíaVig!E24/EnergíaVig!D24)","v":0},{"$f":"+IF(EnergíaVig!E24=0,0,E24*EnergíaVig!F24/EnergíaVig!E24)","v":0},{"$f":"+IF(EnergíaVig!F24=0,0,F24*EnergíaVig!G24/EnergíaVig!F24)","v":0},null,{"$f":"+B24*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C24*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D24*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E24*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F24*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P24:S24)","v":0}]
[{"$f":"+DdaAñoBaseVig!A25","v":"MTD_1 Político"},{"$f":"+DdaAñoBaseVig!T25","v":0},{"$f":"+IF(EnergíaVig!B25=0,0,B25*EnergíaVig!C25/EnergíaVig!B25)","v":0},{"$f":"+IF(EnergíaVig!C25=0,0,C25*EnergíaVig!D25/EnergíaVig!C25)","v":0},{"$f":"+IF(EnergíaVig!D25=0,0,D25*EnergíaVig!E25/EnergíaVig!D25)","v":0},{"$f":"+IF(EnergíaVig!E25=0,0,E25*EnergíaVig!F25/EnergíaVig!E25)","v":0},{"$f":"+IF(EnergíaVig!F25=0,0,F25*EnergíaVig!G25/EnergíaVig!F25)","v":0},null,{"$f":"+B25*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C25*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D25*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E25*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F25*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P25:S25)","v":0}]
[{"$f":"+DdaAñoBaseVig!A26","v":"MTD_1 Cruz Roja"},null,{"$f":"+IF(EnergíaVig!B26=0,0,B26*EnergíaVig!C26/EnergíaVig!B26)","v":0},{"$f":"+IF(EnergíaVig!C26=0,0,C26*EnergíaVig!D26/EnergíaVig!C26)","v":0},{"$f":"+IF(EnergíaVig!D26=0,0,D26*EnergíaVig!E26/EnergíaVig!D26)","v":0},{"$f":"+IF(EnergíaVig!E26=0,0,E26*EnergíaVig!F26/EnergíaVig!E26)","v":0},{"$f":"+IF(EnergíaVig!F26=0,0,F26*EnergíaVig!G26/EnergíaVig!F26)","v":0},null,{"$f":"+B26*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C26*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D26*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E26*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F26*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P26:S26)","v":0}]
[{"$f":"+DdaAñoBaseVig!A27","v":"MTD_2 (10,001-30,000)"},{"$f":"+DdaAñoBaseVig!T27","v":0},{"$f":"+IF(EnergíaVig!B27=0,0,B27*EnergíaVig!C27/EnergíaVig!B27)","v":0},{"$f":"+IF(EnergíaVig!C27=0,0,C27*EnergíaVig!D27/EnergíaVig!C27)","v":0},{"$f":"+IF(EnergíaVig!D27=0,0,D27*EnergíaVig!E27/EnergíaVig!D27)","v":0},{"$f":"+IF(EnergíaVig!E27=0,0,E27*EnergíaVig!F27/EnergíaVig!E27)","v":0},{"$f":"+IF(EnergíaVig!F27=0,0,F27*EnergíaVig!G27/EnergíaVig!F27)","v":0},null,{"$f":"+B27*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C27*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D27*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E27*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F27*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P27:S27)","v":0}]
[{"$f":"+DdaAñoBaseVig!A28","v":"MTD_2 Regular"},{"$f":"+DdaAñoBaseVig!T28","v":0},{"$f":"+IF(EnergíaVig!B28=0,0,B28*EnergíaVig!C28/EnergíaVig!B28)","v":0},{"$f":"+IF(EnergíaVig!C28=0,0,C28*EnergíaVig!D28/EnergíaVig!C28)","v":0},{"$f":"+IF(EnergíaVig!D28=0,0,D28*EnergíaVig!E28/EnergíaVig!D28)","v":0},{"$f":"+IF(EnergíaVig!E28=0,0,E28*EnergíaVig!F28/EnergíaVig!E28)","v":0},{"$f":"+IF(EnergíaVig!F28=0,0,F28*EnergíaVig!G28/EnergíaVig!F28)","v":0},null,{"$f":"+B28*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C28*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D28*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E28*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F28*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P28:S28)","v":0}]
[{"$f":"+DdaAñoBaseVig!A29","v":"MTD_2 Agro"},{"$f":"+DdaAñoBaseVig!T29","v":0},{"$f":"+IF(EnergíaVig!B29=0,0,B29*EnergíaVig!C29/EnergíaVig!B29)","v":0},{"$f":"+IF(EnergíaVig!C29=0,0,C29*EnergíaVig!D29/EnergíaVig!C29)","v":0},{"$f":"+IF(EnergíaVig!D29=0,0,D29*EnergíaVig!E29/EnergíaVig!D29)","v":0},{"$f":"+IF(EnergíaVig!E29=0,0,E29*EnergíaVig!F29/EnergíaVig!E29)","v":0},{"$f":"+IF(EnergíaVig!F29=0,0,F29*EnergíaVig!G29/EnergíaVig!F29)","v":0},null,{"$f":"+B29*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C29*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D29*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E29*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F29*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P29:S29)","v":0}]
[{"$f":"+DdaAñoBaseVig!A30","v":"MTD_2 Jub. 1"},{"$f":"+DdaAñoBaseVig!T30","v":0},{"$f":"+IF(EnergíaVig!B30=0,0,B30*EnergíaVig!C30/EnergíaVig!B30)","v":0},{"$f":"+IF(EnergíaVig!C30=0,0,C30*EnergíaVig!D30/EnergíaVig!C30)","v":0},{"$f":"+IF(EnergíaVig!D30=0,0,D30*EnergíaVig!E30/EnergíaVig!D30)","v":0},{"$f":"+IF(EnergíaVig!E30=0,0,E30*EnergíaVig!F30/EnergíaVig!E30)","v":0},{"$f":"+IF(EnergíaVig!F30=0,0,F30*EnergíaVig!G30/EnergíaVig!F30)","v":0},null,{"$f":"+B30*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C30*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D30*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E30*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F30*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P30:S30)","v":0}]
[{"$f":"+DdaAñoBaseVig!A31","v":"MTD_2 Jub. 2"},{"$f":"+DdaAñoBaseVig!T31","v":0},{"$f":"+IF(EnergíaVig!B31=0,0,B31*EnergíaVig!C31/EnergíaVig!B31)","v":0},{"$f":"+IF(EnergíaVig!C31=0,0,C31*EnergíaVig!D31/EnergíaVig!C31)","v":0},{"$f":"+IF(EnergíaVig!D31=0,0,D31*EnergíaVig!E31/EnergíaVig!D31)","v":0},{"$f":"+IF(EnergíaVig!E31=0,0,E31*EnergíaVig!F31/EnergíaVig!E31)","v":0},{"$f":"+IF(EnergíaVig!F31=0,0,F31*EnergíaVig!G31/EnergíaVig!F31)","v":0},null,{"$f":"+B31*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C31*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D31*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E31*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F31*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P31:S31)","v":0}]
[{"$f":"+DdaAñoBaseVig!A32","v":"MTD_2 Discap."},{"$f":"+DdaAñoBaseVig!T32","v":0},{"$f":"+IF(EnergíaVig!B32=0,0,B32*EnergíaVig!C32/EnergíaVig!B32)","v":0},{"$f":"+IF(EnergíaVig!C32=0,0,C32*EnergíaVig!D32/EnergíaVig!C32)","v":0},{"$f":"+IF(EnergíaVig!D32=0,0,D32*EnergíaVig!E32/EnergíaVig!D32)","v":0},{"$f":"+IF(EnergíaVig!E32=0,0,E32*EnergíaVig!F32/EnergíaVig!E32)","v":0},{"$f":"+IF(EnergíaVig!F32=0,0,F32*EnergíaVig!G32/EnergíaVig!F32)","v":0},null,{"$f":"+B32*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C32*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D32*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E32*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F32*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P32:S32)","v":0}]
[{"$f":"+DdaAñoBaseVig!A33","v":"MTD_2 Discapacitados 601-más"},{"$f":"+DdaAñoBaseVig!T33","v":0},{"$f":"+IF(EnergíaVig!B33=0,0,B33*EnergíaVig!C33/EnergíaVig!B33)","v":0},{"$f":"+IF(EnergíaVig!C33=0,0,C33*EnergíaVig!D33/EnergíaVig!C33)","v":0},{"$f":"+IF(EnergíaVig!D33=0,0,D33*EnergíaVig!E33/EnergíaVig!D33)","v":0},{"$f":"+IF(EnergíaVig!E33=0,0,E33*EnergíaVig!F33/EnergíaVig!E33)","v":0},{"$f":"+IF(EnergíaVig!F33=0,0,F33*EnergíaVig!G33/EnergíaVig!F33)","v":0},null,{"$f":"+B33*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C33*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D33*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E33*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F33*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P33:S33)","v":0}]
[{"$f":"+DdaAñoBaseVig!A34","v":"MTD_2 Político"},{"$f":"+DdaAñoBaseVig!T34","v":0},{"$f":"+IF(EnergíaVig!B34=0,0,B34*EnergíaVig!C34/EnergíaVig!B34)","v":0},{"$f":"+IF(EnergíaVig!C34=0,0,C34*EnergíaVig!D34/EnergíaVig!C34)","v":0},{"$f":"+IF(EnergíaVig!D34=0,0,D34*EnergíaVig!E34/EnergíaVig!D34)","v":0},{"$f":"+IF(EnergíaVig!E34=0,0,E34*EnergíaVig!F34/EnergíaVig!E34)","v":0},{"$f":"+IF(EnergíaVig!F34=0,0,F34*EnergíaVig!G34/EnergíaVig!F34)","v":0},null,{"$f":"+B34*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C34*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D34*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E34*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F34*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P34:S34)","v":0}]
[{"$f":"+DdaAñoBaseVig!A35","v":"MTD_2 Cruz Roja"},null,{"$f":"+IF(EnergíaVig!B35=0,0,B35*EnergíaVig!C35/EnergíaVig!B35)","v":0},{"$f":"+IF(EnergíaVig!C35=0,0,C35*EnergíaVig!D35/EnergíaVig!C35)","v":0},{"$f":"+IF(EnergíaVig!D35=0,0,D35*EnergíaVig!E35/EnergíaVig!D35)","v":0},{"$f":"+IF(EnergíaVig!E35=0,0,E35*EnergíaVig!F35/EnergíaVig!E35)","v":0},{"$f":"+IF(EnergíaVig!F35=0,0,F35*EnergíaVig!G35/EnergíaVig!F35)","v":0},null,{"$f":"+B35*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C35*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D35*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E35*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F35*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P35:S35)","v":0}]
[{"$f":"+DdaAñoBaseVig!A36","v":"MTD_3 (30,001-50,000)"},{"$f":"+DdaAñoBaseVig!T36","v":0},{"$f":"+IF(EnergíaVig!B36=0,0,B36*EnergíaVig!C36/EnergíaVig!B36)","v":0},{"$f":"+IF(EnergíaVig!C36=0,0,C36*EnergíaVig!D36/EnergíaVig!C36)","v":0},{"$f":"+IF(EnergíaVig!D36=0,0,D36*EnergíaVig!E36/EnergíaVig!D36)","v":0},{"$f":"+IF(EnergíaVig!E36=0,0,E36*EnergíaVig!F36/EnergíaVig!E36)","v":0},{"$f":"+IF(EnergíaVig!F36=0,0,F36*EnergíaVig!G36/EnergíaVig!F36)","v":0},null,{"$f":"+B36*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C36*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D36*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E36*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F36*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P36:S36)","v":0}]
[{"$f":"+DdaAñoBaseVig!A37","v":"MTD_3 Regular"},{"$f":"+DdaAñoBaseVig!T37","v":0},{"$f":"+IF(EnergíaVig!B37=0,0,B37*EnergíaVig!C37/EnergíaVig!B37)","v":0},{"$f":"+IF(EnergíaVig!C37=0,0,C37*EnergíaVig!D37/EnergíaVig!C37)","v":0},{"$f":"+IF(EnergíaVig!D37=0,0,D37*EnergíaVig!E37/EnergíaVig!D37)","v":0},{"$f":"+IF(EnergíaVig!E37=0,0,E37*EnergíaVig!F37/EnergíaVig!E37)","v":0},{"$f":"+IF(EnergíaVig!F37=0,0,F37*EnergíaVig!G37/EnergíaVig!F37)","v":0},null,{"$f":"+B37*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C37*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D37*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E37*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F37*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P37:S37)","v":0}]
[{"$f":"+DdaAñoBaseVig!A38","v":"MTD_3 Agro"},{"$f":"+DdaAñoBaseVig!T38","v":0},{"$f":"+IF(EnergíaVig!B38=0,0,B38*EnergíaVig!C38/EnergíaVig!B38)","v":0},{"$f":"+IF(EnergíaVig!C38=0,0,C38*EnergíaVig!D38/EnergíaVig!C38)","v":0},{"$f":"+IF(EnergíaVig!D38=0,0,D38*EnergíaVig!E38/EnergíaVig!D38)","v":0},{"$f":"+IF(EnergíaVig!E38=0,0,E38*EnergíaVig!F38/EnergíaVig!E38)","v":0},{"$f":"+IF(EnergíaVig!F38=0,0,F38*EnergíaVig!G38/EnergíaVig!F38)","v":0},null,{"$f":"+B38*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C38*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D38*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E38*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F38*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P38:S38)","v":0}]
[{"$f":"+DdaAñoBaseVig!A39","v":"MTD_3 Jub. 1"},{"$f":"+DdaAñoBaseVig!T39","v":0},{"$f":"+IF(EnergíaVig!B39=0,0,B39*EnergíaVig!C39/EnergíaVig!B39)","v":0},{"$f":"+IF(EnergíaVig!C39=0,0,C39*EnergíaVig!D39/EnergíaVig!C39)","v":0},{"$f":"+IF(EnergíaVig!D39=0,0,D39*EnergíaVig!E39/EnergíaVig!D39)","v":0},{"$f":"+IF(EnergíaVig!E39=0,0,E39*EnergíaVig!F39/EnergíaVig!E39)","v":0},{"$f":"+IF(EnergíaVig!F39=0,0,F39*EnergíaVig!G39/EnergíaVig!F39)","v":0},null,{"$f":"+B39*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C39*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D39*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E39*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F39*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P39:S39)","v":0}]
[{"$f":"+DdaAñoBaseVig!A40","v":"MTD_3 Jub. 2"},{"$f":"+DdaAñoBaseVig!T40","v":0},{"$f":"+IF(EnergíaVig!B40=0,0,B40*EnergíaVig!C40/EnergíaVig!B40)","v":0},{"$f":"+IF(EnergíaVig!C40=0,0,C40*EnergíaVig!D40/EnergíaVig!C40)","v":0},{"$f":"+IF(EnergíaVig!D40=0,0,D40*EnergíaVig!E40/EnergíaVig!D40)","v":0},{"$f":"+IF(EnergíaVig!E40=0,0,E40*EnergíaVig!F40/EnergíaVig!E40)","v":0},{"$f":"+IF(EnergíaVig!F40=0,0,F40*EnergíaVig!G40/EnergíaVig!F40)","v":0},null,{"$f":"+B40*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C40*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D40*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E40*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F40*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P40:S40)","v":0}]
[{"$f":"+DdaAñoBaseVig!A41","v":"MTD_3 Discap."},{"$f":"+DdaAñoBaseVig!T41","v":0},{"$f":"+IF(EnergíaVig!B41=0,0,B41*EnergíaVig!C41/EnergíaVig!B41)","v":0},{"$f":"+IF(EnergíaVig!C41=0,0,C41*EnergíaVig!D41/EnergíaVig!C41)","v":0},{"$f":"+IF(EnergíaVig!D41=0,0,D41*EnergíaVig!E41/EnergíaVig!D41)","v":0},{"$f":"+IF(EnergíaVig!E41=0,0,E41*EnergíaVig!F41/EnergíaVig!E41)","v":0},{"$f":"+IF(EnergíaVig!F41=0,0,F41*EnergíaVig!G41/EnergíaVig!F41)","v":0},null,{"$f":"+B41*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C41*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D41*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E41*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F41*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P41:S41)","v":0}]
[{"$f":"+DdaAñoBaseVig!A42","v":"MTD_3 Discapacitados 601-más"},{"$f":"+DdaAñoBaseVig!T42","v":0},{"$f":"+IF(EnergíaVig!B42=0,0,B42*EnergíaVig!C42/EnergíaVig!B42)","v":0},{"$f":"+IF(EnergíaVig!C42=0,0,C42*EnergíaVig!D42/EnergíaVig!C42)","v":0},{"$f":"+IF(EnergíaVig!D42=0,0,D42*EnergíaVig!E42/EnergíaVig!D42)","v":0},{"$f":"+IF(EnergíaVig!E42=0,0,E42*EnergíaVig!F42/EnergíaVig!E42)","v":0},{"$f":"+IF(EnergíaVig!F42=0,0,F42*EnergíaVig!G42/EnergíaVig!F42)","v":0},null,{"$f":"+B42*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C42*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D42*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E42*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F42*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P42:S42)","v":0}]
[{"$f":"+DdaAñoBaseVig!A43","v":"MTD_3 Político"},{"$f":"+DdaAñoBaseVig!T43","v":0},{"$f":"+IF(EnergíaVig!B43=0,0,B43*EnergíaVig!C43/EnergíaVig!B43)","v":0},{"$f":"+IF(EnergíaVig!C43=0,0,C43*EnergíaVig!D43/EnergíaVig!C43)","v":0},{"$f":"+IF(EnergíaVig!D43=0,0,D43*EnergíaVig!E43/EnergíaVig!D43)","v":0},{"$f":"+IF(EnergíaVig!E43=0,0,E43*EnergíaVig!F43/EnergíaVig!E43)","v":0},{"$f":"+IF(EnergíaVig!F43=0,0,F43*EnergíaVig!G43/EnergíaVig!F43)","v":0},null,{"$f":"+B43*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C43*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D43*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E43*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F43*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P43:S43)","v":0}]
[{"$f":"+DdaAñoBaseVig!A44","v":"MTD_3 Cruz Roja"},null,{"$f":"+IF(EnergíaVig!B44=0,0,B44*EnergíaVig!C44/EnergíaVig!B44)","v":0},{"$f":"+IF(EnergíaVig!C44=0,0,C44*EnergíaVig!D44/EnergíaVig!C44)","v":0},{"$f":"+IF(EnergíaVig!D44=0,0,D44*EnergíaVig!E44/EnergíaVig!D44)","v":0},{"$f":"+IF(EnergíaVig!E44=0,0,E44*EnergíaVig!F44/EnergíaVig!E44)","v":0},{"$f":"+IF(EnergíaVig!F44=0,0,F44*EnergíaVig!G44/EnergíaVig!F44)","v":0},null,{"$f":"+B44*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C44*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D44*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E44*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F44*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P44:S44)","v":0}]
[{"$f":"+DdaAñoBaseVig!A45","v":"MTD_4 (50,001-más)"},{"$f":"+DdaAñoBaseVig!T45","v":0},{"$f":"+IF(EnergíaVig!B45=0,0,B45*EnergíaVig!C45/EnergíaVig!B45)","v":0},{"$f":"+IF(EnergíaVig!C45=0,0,C45*EnergíaVig!D45/EnergíaVig!C45)","v":0},{"$f":"+IF(EnergíaVig!D45=0,0,D45*EnergíaVig!E45/EnergíaVig!D45)","v":0},{"$f":"+IF(EnergíaVig!E45=0,0,E45*EnergíaVig!F45/EnergíaVig!E45)","v":0},{"$f":"+IF(EnergíaVig!F45=0,0,F45*EnergíaVig!G45/EnergíaVig!F45)","v":0},null,{"$f":"+B45*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C45*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D45*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E45*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F45*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P45:S45)","v":0}]
[{"$f":"+DdaAñoBaseVig!A46","v":"MTD_4 Regular"},{"$f":"+DdaAñoBaseVig!T46","v":0},{"$f":"+IF(EnergíaVig!B46=0,0,B46*EnergíaVig!C46/EnergíaVig!B46)","v":0},{"$f":"+IF(EnergíaVig!C46=0,0,C46*EnergíaVig!D46/EnergíaVig!C46)","v":0},{"$f":"+IF(EnergíaVig!D46=0,0,D46*EnergíaVig!E46/EnergíaVig!D46)","v":0},{"$f":"+IF(EnergíaVig!E46=0,0,E46*EnergíaVig!F46/EnergíaVig!E46)","v":0},{"$f":"+IF(EnergíaVig!F46=0,0,F46*EnergíaVig!G46/EnergíaVig!F46)","v":0},null,{"$f":"+B46*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C46*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D46*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E46*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F46*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P46:S46)","v":0}]
[{"$f":"+DdaAñoBaseVig!A47","v":"MTD_4 Agro"},{"$f":"+DdaAñoBaseVig!T47","v":0},{"$f":"+IF(EnergíaVig!B47=0,0,B47*EnergíaVig!C47/EnergíaVig!B47)","v":0},{"$f":"+IF(EnergíaVig!C47=0,0,C47*EnergíaVig!D47/EnergíaVig!C47)","v":0},{"$f":"+IF(EnergíaVig!D47=0,0,D47*EnergíaVig!E47/EnergíaVig!D47)","v":0},{"$f":"+IF(EnergíaVig!E47=0,0,E47*EnergíaVig!F47/EnergíaVig!E47)","v":0},{"$f":"+IF(EnergíaVig!F47=0,0,F47*EnergíaVig!G47/EnergíaVig!F47)","v":0},null,{"$f":"+B47*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C47*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D47*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E47*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F47*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P47:S47)","v":0}]
[{"$f":"+DdaAñoBaseVig!A48","v":"MTD_4 Jub. 1"},{"$f":"+DdaAñoBaseVig!T48","v":0},{"$f":"+IF(EnergíaVig!B48=0,0,B48*EnergíaVig!C48/EnergíaVig!B48)","v":0},{"$f":"+IF(EnergíaVig!C48=0,0,C48*EnergíaVig!D48/EnergíaVig!C48)","v":0},{"$f":"+IF(EnergíaVig!D48=0,0,D48*EnergíaVig!E48/EnergíaVig!D48)","v":0},{"$f":"+IF(EnergíaVig!E48=0,0,E48*EnergíaVig!F48/EnergíaVig!E48)","v":0},{"$f":"+IF(EnergíaVig!F48=0,0,F48*EnergíaVig!G48/EnergíaVig!F48)","v":0},null,{"$f":"+B48*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C48*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D48*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E48*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F48*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P48:S48)","v":0}]
[{"$f":"+DdaAñoBaseVig!A49","v":"MTD_4 Jub. 2"},{"$f":"+DdaAñoBaseVig!T49","v":0},{"$f":"+IF(EnergíaVig!B49=0,0,B49*EnergíaVig!C49/EnergíaVig!B49)","v":0},{"$f":"+IF(EnergíaVig!C49=0,0,C49*EnergíaVig!D49/EnergíaVig!C49)","v":0},{"$f":"+IF(EnergíaVig!D49=0,0,D49*EnergíaVig!E49/EnergíaVig!D49)","v":0},{"$f":"+IF(EnergíaVig!E49=0,0,E49*EnergíaVig!F49/EnergíaVig!E49)","v":0},{"$f":"+IF(EnergíaVig!F49=0,0,F49*EnergíaVig!G49/EnergíaVig!F49)","v":0},null,{"$f":"+B49*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C49*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D49*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E49*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F49*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P49:S49)","v":0}]
[{"$f":"+DdaAñoBaseVig!A50","v":"MTD_4 Discap."},{"$f":"+DdaAñoBaseVig!T50","v":0},{"$f":"+IF(EnergíaVig!B50=0,0,B50*EnergíaVig!C50/EnergíaVig!B50)","v":0},{"$f":"+IF(EnergíaVig!C50=0,0,C50*EnergíaVig!D50/EnergíaVig!C50)","v":0},{"$f":"+IF(EnergíaVig!D50=0,0,D50*EnergíaVig!E50/EnergíaVig!D50)","v":0},{"$f":"+IF(EnergíaVig!E50=0,0,E50*EnergíaVig!F50/EnergíaVig!E50)","v":0},{"$f":"+IF(EnergíaVig!F50=0,0,F50*EnergíaVig!G50/EnergíaVig!F50)","v":0},null,{"$f":"+B50*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C50*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D50*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E50*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F50*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P50:S50)","v":0}]
[{"$f":"+DdaAñoBaseVig!A51","v":"MTD_4 Discapacitados 601-más"},{"$f":"+DdaAñoBaseVig!T51","v":0},{"$f":"+IF(EnergíaVig!B51=0,0,B51*EnergíaVig!C51/EnergíaVig!B51)","v":0},{"$f":"+IF(EnergíaVig!C51=0,0,C51*EnergíaVig!D51/EnergíaVig!C51)","v":0},{"$f":"+IF(EnergíaVig!D51=0,0,D51*EnergíaVig!E51/EnergíaVig!D51)","v":0},{"$f":"+IF(EnergíaVig!E51=0,0,E51*EnergíaVig!F51/EnergíaVig!E51)","v":0},{"$f":"+IF(EnergíaVig!F51=0,0,F51*EnergíaVig!G51/EnergíaVig!F51)","v":0},null,{"$f":"+B51*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C51*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D51*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E51*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F51*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P51:S51)","v":0}]
[{"$f":"+DdaAñoBaseVig!A52","v":"MTD_4 Político"},{"$f":"+DdaAñoBaseVig!T52","v":0},{"$f":"+IF(EnergíaVig!B52=0,0,B52*EnergíaVig!C52/EnergíaVig!B52)","v":0},{"$f":"+IF(EnergíaVig!C52=0,0,C52*EnergíaVig!D52/EnergíaVig!C52)","v":0},{"$f":"+IF(EnergíaVig!D52=0,0,D52*EnergíaVig!E52/EnergíaVig!D52)","v":0},{"$f":"+IF(EnergíaVig!E52=0,0,E52*EnergíaVig!F52/EnergíaVig!E52)","v":0},{"$f":"+IF(EnergíaVig!F52=0,0,F52*EnergíaVig!G52/EnergíaVig!F52)","v":0},null,{"$f":"+B52*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C52*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D52*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E52*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F52*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P52:S52)","v":0}]
[{"$f":"+DdaAñoBaseVig!A53","v":"MTD_4 Cruz Roja"},null,{"$f":"+IF(EnergíaVig!B53=0,0,B53*EnergíaVig!C53/EnergíaVig!B53)","v":0},{"$f":"+IF(EnergíaVig!C53=0,0,C53*EnergíaVig!D53/EnergíaVig!C53)","v":0},{"$f":"+IF(EnergíaVig!D53=0,0,D53*EnergíaVig!E53/EnergíaVig!D53)","v":0},{"$f":"+IF(EnergíaVig!E53=0,0,E53*EnergíaVig!F53/EnergíaVig!E53)","v":0},{"$f":"+IF(EnergíaVig!F53=0,0,F53*EnergíaVig!G53/EnergíaVig!F53)","v":0},null,{"$f":"+B53*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C53*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D53*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E53*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F53*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P53:S53)","v":0}]
[{"$f":"+DdaAñoBaseVig!A54","v":"BTH"},{"$f":"+DdaAñoBaseVig!T54","v":11.459656666666664},{"$f":"+IF(EnergíaVig!B54=0,0,B54*EnergíaVig!C54/EnergíaVig!B54)","v":11.536166654208788},{"$f":"+IF(EnergíaVig!C54=0,0,C54*EnergíaVig!D54/EnergíaVig!C54)","v":11.761115466825675},{"$f":"+IF(EnergíaVig!D54=0,0,D54*EnergíaVig!E54/EnergíaVig!D54)","v":11.968035011992852},{"$f":"+IF(EnergíaVig!E54=0,0,E54*EnergíaVig!F54/EnergíaVig!E54)","v":12.184513070010683},{"$f":"+IF(EnergíaVig!F54=0,0,F54*EnergíaVig!G54/EnergíaVig!F54)","v":12.391883358081005},null,{"$f":"+B54*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":1.0721830167699137E-2},{"$f":"+C54*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":1.079341408303105E-2},{"$f":"+D54*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":1.1003879634963278E-2},{"$f":"+E54*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":1.1197476728331114E-2},{"$f":"+F54*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":1.1400016912615329E-2},null,11.52544482404109,11.750322052742645,11.957031132357889,12.173315593282352,12.380483341168389,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P54:S54)","v":39.571670346608592}]
[{"$f":"+DdaAñoBaseVig!A55","v":"BTH Punta"},{"$f":"+DdaAñoBaseVig!T55","v":5.3207466666666665},{"$f":"+IF(EnergíaVig!B55=0,0,B55*EnergíaVig!C55/EnergíaVig!B55)","v":5.3563867029352803},{"$f":"+IF(EnergíaVig!C55=0,0,C55*EnergíaVig!D55/EnergíaVig!C55)","v":5.4608923836873906},{"$f":"+IF(EnergíaVig!D55=0,0,D55*EnergíaVig!E55/EnergíaVig!D55)","v":5.5570819455809364},{"$f":"+IF(EnergíaVig!E55=0,0,E55*EnergíaVig!F55/EnergíaVig!E55)","v":5.6577053703795013},{"$f":"+IF(EnergíaVig!F55=0,0,F55*EnergíaVig!G55/EnergíaVig!F55)","v":5.7540720992801049},null,{"$f":"+B55*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":4.9781720155098862E-3},{"$f":"+C55*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":5.0115173789145543E-3},{"$f":"+D55*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":5.1092944932885943E-3},{"$f":"+E55*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":5.1992909195801313E-3},{"$f":"+F55*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":5.2934357358660001E-3},null,5.3514085309197705,5.4558808663084761,5.5519726510876479,5.6525060794599211,5.7487786635442388,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P55:S55)","v":18.374302936839943}]
[{"$f":"+DdaAñoBaseVig!A56","v":"BTH Fuera de Punta Medio"},{"$f":"+DdaAñoBaseVig!T56","v":2.9045000000000001},{"$f":"+IF(EnergíaVig!B56=0,0,B56*EnergíaVig!C56/EnergíaVig!B56)","v":2.9238252276461854},{"$f":"+IF(EnergíaVig!C56=0,0,C56*EnergíaVig!D56/EnergíaVig!C56)","v":2.9808043353514431},{"$f":"+IF(EnergíaVig!D56=0,0,D56*EnergíaVig!E56/EnergíaVig!D56)","v":3.0331824067992237},{"$f":"+IF(EnergíaVig!E56=0,0,E56*EnergíaVig!F56/EnergíaVig!E56)","v":3.0879855170743205},{"$f":"+IF(EnergíaVig!F56=0,0,F56*EnergíaVig!G56/EnergíaVig!F56)","v":3.1404962173519713},null,{"$f":"+B56*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":2.7174946534537382E-3},{"$f":"+C56*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":2.735575632212659E-3},{"$f":"+D56*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":2.7888861574485351E-3},{"$f":"+E56*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":2.8378918827429273E-3},{"$f":"+F56*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":2.8891665114794433E-3},null,{"$f":"+C56-I56","v":2.9211077329927315},{"$f":"+D56-J56","v":2.9780687597192306},{"$f":"+E56-K56","v":3.0303935206417751},{"$f":"+F56-L56","v":3.0851476251915777},{"$f":"+G56-M56","v":3.1376070508404919},{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P56:S56)","v":10.028994559181733}]
[{"$f":"+DdaAñoBaseVig!A57","v":"BTH Fuera de Punta Bajo"},{"$f":"+DdaAñoBaseVig!T57","v":3.234409999999996},{"$f":"+IF(EnergíaVig!B57=0,0,B57*EnergíaVig!C57/EnergíaVig!B57)","v":3.2560142256643601},{"$f":"+IF(EnergíaVig!C57=0,0,C57*EnergíaVig!D57/EnergíaVig!C57)","v":3.3195096719150805},{"$f":"+IF(EnergíaVig!D57=0,0,D57*EnergíaVig!E57/EnergíaVig!D57)","v":3.3779211106072733},{"$f":"+IF(EnergíaVig!E57=0,0,E57*EnergíaVig!F57/EnergíaVig!E57)","v":3.4390300221254009},{"$f":"+IF(EnergíaVig!F57=0,0,F57*EnergíaVig!G57/EnergíaVig!F57)","v":3.497565972104498},null,{"$f":"+B57*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":3.0261634987355122E-3},{"$f":"+C57*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":3.0463767429203693E-3},{"$f":"+D57*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":3.1057840542321239E-3},{"$f":"+E57*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":3.1604346902612429E-3},{"$f":"+F57*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":3.2176091231512025E-3},null,3.2529880621656244,3.3164632951721602,3.374815326553041,3.4358695874351395,3.4943483629813468,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P57:S57)","v":11.168925303836208}]
[{"$f":"+DdaAñoBaseVig!A58","v":"BTD"},{"$f":"+DdaAñoBaseVig!T58","v":447.45880333333298},{"$f":"+IF(EnergíaVig!B58=0,0,B58*EnergíaVig!C58/EnergíaVig!B58)","v":450.54096873130214},{"$f":"+IF(EnergíaVig!C58=0,0,C58*EnergíaVig!D58/EnergíaVig!C58)","v":459.37427221503134},{"$f":"+IF(EnergíaVig!D58=0,0,D58*EnergíaVig!E58/EnergíaVig!D58)","v":467.54776901044676},{"$f":"+IF(EnergíaVig!E58=0,0,E58*EnergíaVig!F58/EnergíaVig!E58)","v":476.08995564534195},{"$f":"+IF(EnergíaVig!F58=0,0,F58*EnergíaVig!G58/EnergíaVig!F58)","v":484.25191875486667},null,{"$f":"+B58*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0.4186493047681667},{"$f":"+C58*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0.42153302588713426},{"$f":"+D58*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0.42979759982046817},{"$f":"+E58*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0.43744484851785587},{"$f":"+F58*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0.44543704907186921},null,450.12231942653398,458.95273918914421,467.1179714106263,475.65251079682412,483.80648170579479,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P58:S58)","v":1546.004709738856}]
[{"$f":"+DdaAñoBaseVig!A59","v":"BTD_1 (0-10,000)"},{"$f":"+DdaAñoBaseVig!T59","v":207.96907666666635},{"$f":"+IF(EnergíaVig!B59=0,0,B59*EnergíaVig!C59/EnergíaVig!B59)","v":209.39829623098308},{"$f":"+IF(EnergíaVig!C59=0,0,C59*EnergíaVig!D59/EnergíaVig!C59)","v":213.50203699659835},{"$f":"+IF(EnergíaVig!D59=0,0,D59*EnergíaVig!E59/EnergíaVig!D59)","v":217.29741479373754},{"$f":"+IF(EnergíaVig!E59=0,0,E59*EnergíaVig!F59/EnergíaVig!E59)","v":221.26399387358003},{"$f":"+IF(EnergíaVig!F59=0,0,F59*EnergíaVig!G59/EnergíaVig!F59)","v":225.05419861943128},null,{"$f":"+B59*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0.19457905110186827},{"$f":"+C59*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0.19591625080048841},{"$f":"+D59*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0.19975577346866524},{"$f":"+E59*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0.20330678702403202},{"$f":"+F59*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0.20701797911973643},null,209.20371717988121,213.30612074579787,217.09765902026888,221.06068708655602,224.84718064031154,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P59:S59)","v":718.5166799332236}]
[{"$f":"+DdaAñoBaseVig!A60","v":"BTD_1 Regular"},{"$f":"+DdaAñoBaseVig!T60","v":200.69324333333302},{"$f":"+IF(EnergíaVig!B60=0,0,B60*EnergíaVig!C60/EnergíaVig!B60)","v":202.07340352155825},{"$f":"+IF(EnergíaVig!C60=0,0,C60*EnergíaVig!D60/EnergíaVig!C60)","v":206.03407115475414},{"$f":"+IF(EnergíaVig!D60=0,0,D60*EnergíaVig!E60/EnergíaVig!D60)","v":209.6976069769878},{"$f":"+IF(EnergíaVig!E60=0,0,E60*EnergíaVig!F60/EnergíaVig!E60)","v":213.52631681030911},{"$f":"+IF(EnergíaVig!F60=0,0,F60*EnergíaVig!G60/EnergíaVig!F60)","v":217.18459007534412},null,{"$f":"+B60*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0.18777167007836892},{"$f":"+C60*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0.18906296907386275},{"$f":"+D60*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0.19276863032960972},{"$f":"+E60*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0.19619629051540977},{"$f":"+F60*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0.19977849003397627},null,201.88563185147987,205.84500818568029,209.5048383466582,213.3301205197937,216.98481158531015,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P60:S60)","v":693.38797311688108}]
[{"$f":"+DdaAñoBaseVig!A61","v":"BTD_1 Agro"},{"$f":"+DdaAñoBaseVig!T61","v":1.2357499999999999},{"$f":"+IF(EnergíaVig!B61=0,0,B61*EnergíaVig!C61/EnergíaVig!B61)","v":1.2443191344303568},{"$f":"+IF(EnergíaVig!C61=0,0,C61*EnergíaVig!D61/EnergíaVig!C61)","v":1.2687447460592247},{"$f":"+IF(EnergíaVig!D61=0,0,D61*EnergíaVig!E61/EnergíaVig!D61)","v":1.2913767044901716},{"$f":"+IF(EnergíaVig!E61=0,0,E61*EnergíaVig!F61/EnergíaVig!E61)","v":1.3150279506966795},{"$f":"+IF(EnergíaVig!F61=0,0,F61*EnergíaVig!G61/EnergíaVig!F61)","v":1.3376204846303683},null,{"$f":"+B61*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":1.1561866131883135E-3},{"$f":"+C61*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":1.1642040265121977E-3},{"$f":"+D61*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":1.1870570025868355E-3},{"$f":"+E61*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":1.2082318092775863E-3},{"$f":"+F61*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":1.2303602772113799E-3},null,1.2431629478171684,1.2675805420327124,1.2901896474875847,1.3138197188874019,1.3363901243531568,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P61:S61)","v":4.2701628486423857}]
[{"$f":"+DdaAñoBaseVig!A62","v":"BTD_1 Jub. 1"},{"$f":"+DdaAñoBaseVig!T62","v":5.75},{"$f":"+IF(EnergíaVig!B62=0,0,B62*EnergíaVig!C62/EnergíaVig!B62)","v":0},{"$f":"+IF(EnergíaVig!C62=0,0,C62*EnergíaVig!D62/EnergíaVig!C62)","v":0},{"$f":"+IF(EnergíaVig!D62=0,0,D62*EnergíaVig!E62/EnergíaVig!D62)","v":0},{"$f":"+IF(EnergíaVig!E62=0,0,E62*EnergíaVig!F62/EnergíaVig!E62)","v":0},{"$f":"+IF(EnergíaVig!F62=0,0,F62*EnergíaVig!G62/EnergíaVig!F62)","v":0},null,{"$f":"+B62*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":5.3797880039108265E-3},{"$f":"+C62*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D62*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E62*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F62*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,-5.3797880039108265E-3,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P62:S62)","v":0}]
[{"$f":"+DdaAñoBaseVig!A63","v":"BTD_1 Jub. 2"},{"$f":"+DdaAñoBaseVig!T63","v":0.215},{"$f":"+IF(EnergíaVig!B63=0,0,B63*EnergíaVig!C63/EnergíaVig!B63)","v":0.21493313054558388},{"$f":"+IF(EnergíaVig!C63=0,0,C63*EnergíaVig!D63/EnergíaVig!C63)","v":0.21836015492768995},{"$f":"+IF(EnergíaVig!D63=0,0,D63*EnergíaVig!E63/EnergíaVig!D63)","v":0.22073933353110603},{"$f":"+IF(EnergíaVig!E63=0,0,E63*EnergíaVig!F63/EnergíaVig!E63)","v":0.22335183155437852},{"$f":"+IF(EnergíaVig!F63=0,0,F63*EnergíaVig!G63/EnergíaVig!F63)","v":0.22615443781793837},null,{"$f":"+B63*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":2.011572905810135E-4},{"$f":"+C63*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":2.0109472649602292E-4},{"$f":"+D63*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":2.0430110295862537E-4},{"$f":"+E63*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":2.0652709887337652E-4},{"$f":"+F63*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":2.0897139200830561E-4},null,0.21473197325500287,0.21815906020119394,0.2205350324281474,0.22314530445550515,0.22594546642593005,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P63:S63)","v":0.72847433300808984}]
[{"$f":"+DdaAñoBaseVig!A64","v":"BTD_1 Discap."},{"$f":"+DdaAñoBaseVig!T64","v":0},{"$f":"+IF(EnergíaVig!B64=0,0,B64*EnergíaVig!C64/EnergíaVig!B64)","v":0},{"$f":"+IF(EnergíaVig!C64=0,0,C64*EnergíaVig!D64/EnergíaVig!C64)","v":0},{"$f":"+IF(EnergíaVig!D64=0,0,D64*EnergíaVig!E64/EnergíaVig!D64)","v":0},{"$f":"+IF(EnergíaVig!E64=0,0,E64*EnergíaVig!F64/EnergíaVig!E64)","v":0},{"$f":"+IF(EnergíaVig!F64=0,0,F64*EnergíaVig!G64/EnergíaVig!F64)","v":0},null,{"$f":"+B64*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C64*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D64*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E64*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F64*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P64:S64)","v":0}]
[{"$f":"+DdaAñoBaseVig!A65","v":"BTD_1 Discapacitados 601-más"},{"$f":"+DdaAñoBaseVig!T65","v":0},{"$f":"+IF(EnergíaVig!B65=0,0,B65*EnergíaVig!C65/EnergíaVig!B65)","v":0},{"$f":"+IF(EnergíaVig!C65=0,0,C65*EnergíaVig!D65/EnergíaVig!C65)","v":0},{"$f":"+IF(EnergíaVig!D65=0,0,D65*EnergíaVig!E65/EnergíaVig!D65)","v":0},{"$f":"+IF(EnergíaVig!E65=0,0,E65*EnergíaVig!F65/EnergíaVig!E65)","v":0},{"$f":"+IF(EnergíaVig!F65=0,0,F65*EnergíaVig!G65/EnergíaVig!F65)","v":0},null,{"$f":"+B65*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C65*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D65*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E65*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F65*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P65:S65)","v":0}]
[{"$f":"+DdaAñoBaseVig!A66","v":"BTD_1 Político"},{"$f":"+DdaAñoBaseVig!T66","v":7.5083333333333335E-2},{"$f":"+IF(EnergíaVig!B66=0,0,B66*EnergíaVig!C66/EnergíaVig!B66)","v":7.5603988139574599E-2},{"$f":"+IF(EnergíaVig!C66=0,0,C66*EnergíaVig!D66/EnergíaVig!C66)","v":7.7088071764742166E-2},{"$f":"+IF(EnergíaVig!D66=0,0,D66*EnergíaVig!E66/EnergíaVig!D66)","v":7.8463174236000063E-2},{"$f":"+IF(EnergíaVig!E66=0,0,E66*EnergíaVig!F66/EnergíaVig!E66)","v":7.99002079423905E-2},{"$f":"+IF(EnergíaVig!F66=0,0,F66*EnergíaVig!G66/EnergíaVig!F66)","v":8.12729150078874E-2},null,{"$f":"+B66*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":7.0249115819183397E-5},{"$f":"+C66*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":7.07362484245391E-5},{"$f":"+D66*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":7.2124779778187268E-5},{"$f":"+E66*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":7.3411346696277934E-5},{"$f":"+F66*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":7.4755857425817899E-5},null,7.5533739023755417E-2,7.7017335516317634E-2,7.839104945622187E-2,7.9826796595694222E-2,8.119815915046158E-2,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P66:S66)","v":0.25945220356239734}]
[{"$f":"+DdaAñoBaseVig!A67","v":"BTD_1 Cruz Roja"},null,{"$f":"+IF(EnergíaVig!B67=0,0,B67*EnergíaVig!C67/EnergíaVig!B67)","v":0},{"$f":"+IF(EnergíaVig!C67=0,0,C67*EnergíaVig!D67/EnergíaVig!C67)","v":0},{"$f":"+IF(EnergíaVig!D67=0,0,D67*EnergíaVig!E67/EnergíaVig!D67)","v":0},{"$f":"+IF(EnergíaVig!E67=0,0,E67*EnergíaVig!F67/EnergíaVig!E67)","v":0},{"$f":"+IF(EnergíaVig!F67=0,0,F67*EnergíaVig!G67/EnergíaVig!F67)","v":0},null,{"$f":"+B67*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C67*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D67*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E67*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F67*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P67:S67)","v":0}]
[{"$f":"+DdaAñoBaseVig!A68","v":"BTD_2 (10,001-30,000)"},{"$f":"+DdaAñoBaseVig!T68","v":121.15790999999996},{"$f":"+IF(EnergíaVig!B68=0,0,B68*EnergíaVig!C68/EnergíaVig!B68)","v":121.99065884314274},{"$f":"+IF(EnergíaVig!C68=0,0,C68*EnergíaVig!D68/EnergíaVig!C68)","v":124.38147147639668},{"$f":"+IF(EnergíaVig!D68=0,0,D68*EnergíaVig!E68/EnergíaVig!D68)","v":126.59271751329824},{"$f":"+IF(EnergíaVig!E68=0,0,E68*EnergíaVig!F68/EnergíaVig!E68)","v":128.90374137420787},{"$f":"+IF(EnergíaVig!F68=0,0,F68*EnergíaVig!G68/EnergíaVig!F68)","v":131.11205688160416},null,{"$f":"+B68*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0.11335719492120128},{"$f":"+C68*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0.11413632748409001},{"$f":"+D68*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0.11637320837521661},{"$f":"+E68*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0.11844208401052415},{"$f":"+F68*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0.12060431330507602},null,121.87730164822153,124.26733514891259,126.47634430492302,128.78529929019734,130.99145256829908,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P68:S68)","v":418.59238147202672}]
[{"$f":"+DdaAñoBaseVig!A69","v":"BTD_2 Regular"},{"$f":"+DdaAñoBaseVig!T69","v":120.32382666666663},{"$f":"+IF(EnergíaVig!B69=0,0,B69*EnergíaVig!C69/EnergíaVig!B69)","v":121.15166573365487},{"$f":"+IF(EnergíaVig!C69=0,0,C69*EnergíaVig!D69/EnergíaVig!C69)","v":123.5264536156256},{"$f":"+IF(EnergíaVig!D69=0,0,D69*EnergíaVig!E69/EnergíaVig!D69)","v":125.72329843930351},{"$f":"+IF(EnergíaVig!E69=0,0,E69*EnergíaVig!F69/EnergíaVig!E69)","v":128.01920178751416},{"$f":"+IF(EnergíaVig!F69=0,0,F69*EnergíaVig!G69/EnergíaVig!F69)","v":130.21290149579286},null,{"$f":"+B69*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0.11257681378886587},{"$f":"+C69*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0.11335135269004014},{"$f":"+D69*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0.11557324057860692},{"$f":"+E69*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0.11762864221841142},{"$f":"+F69*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0.11977672452986228},null,121.039088919866,123.41310226293555,125.60772519872489,127.90157314529576,130.09312477126301,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P69:S69)","v":415.71830301998972}]
[{"$f":"+DdaAñoBaseVig!A70","v":"BTD_2 Agro"},{"$f":"+DdaAñoBaseVig!T70","v":0.63508333333333333},{"$f":"+IF(EnergíaVig!B70=0,0,B70*EnergíaVig!C70/EnergíaVig!B70)","v":0.63948722931376012},{"$f":"+IF(EnergíaVig!C70=0,0,C70*EnergíaVig!D70/EnergíaVig!C70)","v":0.65204017194128738},{"$f":"+IF(EnergíaVig!D70=0,0,D70*EnergíaVig!E70/EnergíaVig!D70)","v":0.66367131060217133},{"$f":"+IF(EnergíaVig!E70=0,0,E70*EnergíaVig!F70/EnergíaVig!E70)","v":0.67582628715755577},{"$f":"+IF(EnergíaVig!F70=0,0,F70*EnergíaVig!G70/EnergíaVig!F70)","v":0.68743716456726933},null,{"$f":"+B70*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":5.9419368663484644E-4},{"$f":"+C70*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":5.9831403911588497E-4},{"$f":"+D70*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":6.1005876436133748E-4},{"$f":"+E70*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":6.2094103570736303E-4},{"$f":"+F70*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":6.3231341780483686E-4},null,0.63889303562712529,0.65144185790217146,0.66306125183780995,0.67520534612184846,0.68680485114946455,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P70:S70)","v":2.1945452201432074}]
[{"$f":"+DdaAñoBaseVig!A71","v":"BTD_2 Jub. 1"},{"$f":"+DdaAñoBaseVig!T71","v":0},{"$f":"+IF(EnergíaVig!B71=0,0,B71*EnergíaVig!C71/EnergíaVig!B71)","v":0},{"$f":"+IF(EnergíaVig!C71=0,0,C71*EnergíaVig!D71/EnergíaVig!C71)","v":0},{"$f":"+IF(EnergíaVig!D71=0,0,D71*EnergíaVig!E71/EnergíaVig!D71)","v":0},{"$f":"+IF(EnergíaVig!E71=0,0,E71*EnergíaVig!F71/EnergíaVig!E71)","v":0},{"$f":"+IF(EnergíaVig!F71=0,0,F71*EnergíaVig!G71/EnergíaVig!F71)","v":0},null,{"$f":"+B71*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C71*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D71*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E71*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F71*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P71:S71)","v":0}]
[{"$f":"+DdaAñoBaseVig!A72","v":"BTD_2 Jub. 2"},{"$f":"+DdaAñoBaseVig!T72","v":0.127},{"$f":"+IF(EnergíaVig!B72=0,0,B72*EnergíaVig!C72/EnergíaVig!B72)","v":0.12696050036878676},{"$f":"+IF(EnergíaVig!C72=0,0,C72*EnergíaVig!D72/EnergíaVig!C72)","v":0.12898483570147265},{"$f":"+IF(EnergíaVig!D72=0,0,D72*EnergíaVig!E72/EnergíaVig!D72)","v":0.13039021096953701},{"$f":"+IF(EnergíaVig!E72=0,0,E72*EnergíaVig!F72/EnergíaVig!E72)","v":0.1319334074763073},{"$f":"+IF(EnergíaVig!F72=0,0,F72*EnergíaVig!G72/EnergíaVig!F72)","v":0.13358890047850311},null,{"$f":"+B72*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":1.1882314373855216E-4},{"$f":"+C72*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":1.1878618727904608E-4},{"$f":"+D72*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":1.206801863988159E-4},{"$f":"+E72*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":1.2199507700892471E-4},{"$f":"+F72*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":1.2343891527932468E-4},null,0.12684167722504822,0.12886604951419361,0.13026953078313819,0.13181141239929839,0.13346546156322378,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P72:S72)","v":0.43030809438152279}]
[{"$f":"+DdaAñoBaseVig!A73","v":"BTD_2 Discap."},{"$f":"+DdaAñoBaseVig!T73","v":0},{"$f":"+IF(EnergíaVig!B73=0,0,B73*EnergíaVig!C73/EnergíaVig!B73)","v":0},{"$f":"+IF(EnergíaVig!C73=0,0,C73*EnergíaVig!D73/EnergíaVig!C73)","v":0},{"$f":"+IF(EnergíaVig!D73=0,0,D73*EnergíaVig!E73/EnergíaVig!D73)","v":0},{"$f":"+IF(EnergíaVig!E73=0,0,E73*EnergíaVig!F73/EnergíaVig!E73)","v":0},{"$f":"+IF(EnergíaVig!F73=0,0,F73*EnergíaVig!G73/EnergíaVig!F73)","v":0},null,{"$f":"+B73*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C73*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D73*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E73*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F73*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P73:S73)","v":0}]
[{"$f":"+DdaAñoBaseVig!A74","v":"BTD_2 Discapacitados 601-más"},{"$f":"+DdaAñoBaseVig!T74","v":0},{"$f":"+IF(EnergíaVig!B74=0,0,B74*EnergíaVig!C74/EnergíaVig!B74)","v":0},{"$f":"+IF(EnergíaVig!C74=0,0,C74*EnergíaVig!D74/EnergíaVig!C74)","v":0},{"$f":"+IF(EnergíaVig!D74=0,0,D74*EnergíaVig!E74/EnergíaVig!D74)","v":0},{"$f":"+IF(EnergíaVig!E74=0,0,E74*EnergíaVig!F74/EnergíaVig!E74)","v":0},{"$f":"+IF(EnergíaVig!F74=0,0,F74*EnergíaVig!G74/EnergíaVig!F74)","v":0},null,{"$f":"+B74*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C74*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D74*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E74*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F74*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P74:S74)","v":0}]
[{"$f":"+DdaAñoBaseVig!A75","v":"BTD_2 Político"},{"$f":"+DdaAñoBaseVig!T75","v":7.1999999999999995E-2},{"$f":"+IF(EnergíaVig!B75=0,0,B75*EnergíaVig!C75/EnergíaVig!B75)","v":7.2499273865252442E-2},{"$f":"+IF(EnergíaVig!C75=0,0,C75*EnergíaVig!D75/EnergíaVig!C75)","v":7.392241287984154E-2},{"$f":"+IF(EnergíaVig!D75=0,0,D75*EnergíaVig!E75/EnergíaVig!D75)","v":7.5241046104222026E-2},{"$f":"+IF(EnergíaVig!E75=0,0,E75*EnergíaVig!F75/EnergíaVig!E75)","v":7.6619067327664117E-2},{"$f":"+IF(EnergíaVig!F75=0,0,F75*EnergíaVig!G75/EnergíaVig!F75)","v":7.7935403514777679E-2},null,{"$f":"+B75*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":6.7364301962013825E-5},{"$f":"+C75*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":6.7831430231744485E-5},{"$f":"+D75*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":6.9162940874976467E-5},{"$f":"+E75*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":7.0396674301425225E-5},{"$f":"+F75*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":7.168597204873102E-5},null,7.2431909563290431E-2,7.3854581449609796E-2,7.5171883163347053E-2,7.6548670653362696E-2,7.7863717542728944E-2,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P75:S75)","v":0.2487976735603899}]
[{"$f":"+DdaAñoBaseVig!A76","v":"BTD_2 Cruz Roja"},null,{"$f":"+IF(EnergíaVig!B76=0,0,B76*EnergíaVig!C76/EnergíaVig!B76)","v":0},{"$f":"+IF(EnergíaVig!C76=0,0,C76*EnergíaVig!D76/EnergíaVig!C76)","v":0},{"$f":"+IF(EnergíaVig!D76=0,0,D76*EnergíaVig!E76/EnergíaVig!D76)","v":0},{"$f":"+IF(EnergíaVig!E76=0,0,E76*EnergíaVig!F76/EnergíaVig!E76)","v":0},{"$f":"+IF(EnergíaVig!F76=0,0,F76*EnergíaVig!G76/EnergíaVig!F76)","v":0},null,{"$f":"+B76*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C76*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D76*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E76*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F76*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P76:S76)","v":0}]
[{"$f":"+DdaAñoBaseVig!A77","v":"BTD_3 (30,001-50,000)"},{"$f":"+DdaAñoBaseVig!T77","v":47.866166666666629},{"$f":"+IF(EnergíaVig!B77=0,0,B77*EnergíaVig!C77/EnergíaVig!B77)","v":48.196726451363332},{"$f":"+IF(EnergíaVig!C77=0,0,C77*EnergíaVig!D77/EnergíaVig!C77)","v":49.142121529447188},{"$f":"+IF(EnergíaVig!D77=0,0,D77*EnergíaVig!E77/EnergíaVig!D77)","v":50.017397296657741},{"$f":"+IF(EnergíaVig!E77=0,0,E77*EnergíaVig!F77/EnergíaVig!E77)","v":50.932203597315755},{"$f":"+IF(EnergíaVig!F77=0,0,F77*EnergíaVig!G77/EnergíaVig!F77)","v":51.806328327749164},null,{"$f":"+B77*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":4.4784318126352939E-2},{"$f":"+C77*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":4.5093594920141929E-2},{"$f":"+D77*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":4.5978121024495291E-2},{"$f":"+E77*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":4.679704242841759E-2},{"$f":"+F77*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":4.7652949204449242E-2},null,48.151942133236979,49.097027934527048,49.971419175633244,50.885406554887339,51.758675378544716,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P77:S77)","v":165.39001134729011}]
[{"$f":"+DdaAñoBaseVig!A78","v":"BTD_3 Regular"},{"$f":"+DdaAñoBaseVig!T78","v":47.69366666666663},{"$f":"+IF(EnergíaVig!B78=0,0,B78*EnergíaVig!C78/EnergíaVig!B78)","v":48.023030166989308},{"$f":"+IF(EnergíaVig!C78=0,0,C78*EnergíaVig!D78/EnergíaVig!C78)","v":48.965015584465043},{"$f":"+IF(EnergíaVig!D78=0,0,D78*EnergíaVig!E78/EnergíaVig!D78)","v":49.83713201879219},{"$f":"+IF(EnergíaVig!E78=0,0,E78*EnergíaVig!F78/EnergíaVig!E78)","v":50.748636706678795},{"$f":"+IF(EnergíaVig!F78=0,0,F78*EnergíaVig!G78/EnergíaVig!F78)","v":51.619607637214926},null,{"$f":"+B78*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":4.4622924486235616E-2},{"$f":"+C78*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":4.4931082018055096E-2},{"$f":"+D78*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":4.5812417991758551E-2},{"$f":"+E78*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":4.6628383475481455E-2},{"$f":"+F78*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":4.7481201212072902E-2},null,47.978407242503074,48.92008450244699,49.791319600800428,50.702008323203316,51.572126436002854,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P78:S78)","v":164.79393259050295}]
[{"$f":"+DdaAñoBaseVig!A79","v":"BTD_3 Agro"},{"$f":"+DdaAñoBaseVig!T79","v":0.17249999999999999},{"$f":"+IF(EnergíaVig!B79=0,0,B79*EnergíaVig!C79/EnergíaVig!B79)","v":0.17369617696883397},{"$f":"+IF(EnergíaVig!C79=0,0,C79*EnergíaVig!D79/EnergíaVig!C79)","v":0.1771057808579537},{"$f":"+IF(EnergíaVig!D79=0,0,D79*EnergíaVig!E79/EnergíaVig!D79)","v":0.18026500629136527},{"$f":"+IF(EnergíaVig!E79=0,0,E79*EnergíaVig!F79/EnergíaVig!E79)","v":0.18356651547252864},{"$f":"+IF(EnergíaVig!F79=0,0,F79*EnergíaVig!G79/EnergíaVig!F79)","v":0.18672023758748824},null,{"$f":"+B79*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":1.6139364011732478E-4},{"$f":"+C79*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":1.6251280159688782E-4},{"$f":"+D79*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":1.6570287917963111E-4},{"$f":"+E79*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":1.6865869884716462E-4},{"$f":"+F79*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":1.7174764136675144E-4},null,0.17353478332871664,0.17694326805635682,0.18009930341218564,0.18339785677368148,0.18654848994612147,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P79:S79)","v":0.59607775957176745}]
[{"$f":"+DdaAñoBaseVig!A80","v":"BTD_3 Jub. 1"},{"$f":"+DdaAñoBaseVig!T80","v":0},{"$f":"+IF(EnergíaVig!B80=0,0,B80*EnergíaVig!C80/EnergíaVig!B80)","v":0},{"$f":"+IF(EnergíaVig!C80=0,0,C80*EnergíaVig!D80/EnergíaVig!C80)","v":0},{"$f":"+IF(EnergíaVig!D80=0,0,D80*EnergíaVig!E80/EnergíaVig!D80)","v":0},{"$f":"+IF(EnergíaVig!E80=0,0,E80*EnergíaVig!F80/EnergíaVig!E80)","v":0},{"$f":"+IF(EnergíaVig!F80=0,0,F80*EnergíaVig!G80/EnergíaVig!F80)","v":0},null,{"$f":"+B80*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C80*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D80*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E80*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F80*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P80:S80)","v":0}]
[{"$f":"+DdaAñoBaseVig!A81","v":"BTD_3 Jub. 2"},{"$f":"+DdaAñoBaseVig!T81","v":0},{"$f":"+IF(EnergíaVig!B81=0,0,B81*EnergíaVig!C81/EnergíaVig!B81)","v":0},{"$f":"+IF(EnergíaVig!C81=0,0,C81*EnergíaVig!D81/EnergíaVig!C81)","v":0},{"$f":"+IF(EnergíaVig!D81=0,0,D81*EnergíaVig!E81/EnergíaVig!D81)","v":0},{"$f":"+IF(EnergíaVig!E81=0,0,E81*EnergíaVig!F81/EnergíaVig!E81)","v":0},{"$f":"+IF(EnergíaVig!F81=0,0,F81*EnergíaVig!G81/EnergíaVig!F81)","v":0},null,{"$f":"+B81*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C81*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D81*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E81*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F81*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,{"$f":"+D81-J81","v":0},{"$f":"+E81-K81","v":0},{"$f":"+F81-L81","v":0},{"$f":"+G81-M81","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P81:S81)","v":0}]
[{"$f":"+DdaAñoBaseVig!A82","v":"BTD_3 Discap."},{"$f":"+DdaAñoBaseVig!T82","v":0},{"$f":"+IF(EnergíaVig!B82=0,0,B82*EnergíaVig!C82/EnergíaVig!B82)","v":0},{"$f":"+IF(EnergíaVig!C82=0,0,C82*EnergíaVig!D82/EnergíaVig!C82)","v":0},{"$f":"+IF(EnergíaVig!D82=0,0,D82*EnergíaVig!E82/EnergíaVig!D82)","v":0},{"$f":"+IF(EnergíaVig!E82=0,0,E82*EnergíaVig!F82/EnergíaVig!E82)","v":0},{"$f":"+IF(EnergíaVig!F82=0,0,F82*EnergíaVig!G82/EnergíaVig!F82)","v":0},null,{"$f":"+B82*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C82*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D82*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E82*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F82*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,{"$f":"+C82-I82","v":0},0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P82:S82)","v":0}]
[{"$f":"+DdaAñoBaseVig!A83","v":"BTD_3 Discapacitados 601-más"},{"$f":"+DdaAñoBaseVig!T83","v":0},{"$f":"+IF(EnergíaVig!B83=0,0,B83*EnergíaVig!C83/EnergíaVig!B83)","v":0},{"$f":"+IF(EnergíaVig!C83=0,0,C83*EnergíaVig!D83/EnergíaVig!C83)","v":0},{"$f":"+IF(EnergíaVig!D83=0,0,D83*EnergíaVig!E83/EnergíaVig!D83)","v":0},{"$f":"+IF(EnergíaVig!E83=0,0,E83*EnergíaVig!F83/EnergíaVig!E83)","v":0},{"$f":"+IF(EnergíaVig!F83=0,0,F83*EnergíaVig!G83/EnergíaVig!F83)","v":0},null,{"$f":"+B83*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C83*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D83*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E83*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F83*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P83:S83)","v":0}]
[{"$f":"+DdaAñoBaseVig!A84","v":"BTD_3 Político"},{"$f":"+DdaAñoBaseVig!T84","v":0},{"$f":"+IF(EnergíaVig!B84=0,0,B84*EnergíaVig!C84/EnergíaVig!B84)","v":0},{"$f":"+IF(EnergíaVig!C84=0,0,C84*EnergíaVig!D84/EnergíaVig!C84)","v":0},{"$f":"+IF(EnergíaVig!D84=0,0,D84*EnergíaVig!E84/EnergíaVig!D84)","v":0},{"$f":"+IF(EnergíaVig!E84=0,0,E84*EnergíaVig!F84/EnergíaVig!E84)","v":0},{"$f":"+IF(EnergíaVig!F84=0,0,F84*EnergíaVig!G84/EnergíaVig!F84)","v":0},null,{"$f":"+B84*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C84*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D84*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E84*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F84*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P84:S84)","v":0}]
[{"$f":"+DdaAñoBaseVig!A85","v":"BTD_3 Cruz Roja"},null,{"$f":"+IF(EnergíaVig!B85=0,0,B85*EnergíaVig!C85/EnergíaVig!B85)","v":0},{"$f":"+IF(EnergíaVig!C85=0,0,C85*EnergíaVig!D85/EnergíaVig!C85)","v":0},{"$f":"+IF(EnergíaVig!D85=0,0,D85*EnergíaVig!E85/EnergíaVig!D85)","v":0},{"$f":"+IF(EnergíaVig!E85=0,0,E85*EnergíaVig!F85/EnergíaVig!E85)","v":0},{"$f":"+IF(EnergíaVig!F85=0,0,F85*EnergíaVig!G85/EnergíaVig!F85)","v":0},null,{"$f":"+B85*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C85*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D85*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E85*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F85*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,{"$f":"+C85-I85","v":0},{"$f":"+D85-J85","v":0},{"$f":"+E85-K85","v":0},{"$f":"+F85-L85","v":0},{"$f":"+G85-M85","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P85:S85)","v":0}]
[{"$f":"+DdaAñoBaseVig!A86","v":"BTD_4 (50,001-más)"},{"$f":"+DdaAñoBaseVig!T86","v":70.465650000000025},{"$f":"+IF(EnergíaVig!B86=0,0,B86*EnergíaVig!C86/EnergíaVig!B86)","v":70.954004701951433},{"$f":"+IF(EnergíaVig!C86=0,0,C86*EnergíaVig!D86/EnergíaVig!C86)","v":72.346668468992391},{"$f":"+IF(EnergíaVig!D86=0,0,D86*EnergíaVig!E86/EnergíaVig!D86)","v":73.636921524127501},{"$f":"+IF(EnergíaVig!E86=0,0,E86*EnergíaVig!F86/EnergíaVig!E86)","v":74.985307037014636},{"$f":"+IF(EnergíaVig!F86=0,0,F86*EnergíaVig!G86/EnergíaVig!F86)","v":76.273389190232905},null,{"$f":"+B86*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":6.592874061874418E-2},{"$f":"+C86*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":6.6385652752172286E-2},{"$f":"+D86*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":6.7688650287373725E-2},{"$f":"+E86*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":6.8895830793117216E-2},{"$f":"+F86*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":7.0157400916052423E-2},null,70.888075961332689,72.280282816240216,73.569232873840122,74.916411206221525,76.203231789316845,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P86:S86)","v":243.49309707976659}]
[{"$f":"+DdaAñoBaseVig!A87","v":"BTD_4 Regular"},{"$f":"+DdaAñoBaseVig!T87","v":69.912750000000031},{"$f":"+IF(EnergíaVig!B87=0,0,B87*EnergíaVig!C87/EnergíaVig!B87)","v":70.397271116707628},{"$f":"+IF(EnergíaVig!C87=0,0,C87*EnergíaVig!D87/EnergíaVig!C87)","v":71.779006584906611},{"$f":"+IF(EnergíaVig!D87=0,0,D87*EnergíaVig!E87/EnergíaVig!D87)","v":73.059134057895349},{"$f":"+IF(EnergíaVig!E87=0,0,E87*EnergíaVig!F87/EnergíaVig!E87)","v":74.39693792312886},{"$f":"+IF(EnergíaVig!F87=0,0,F87*EnergíaVig!G87/EnergíaVig!F87)","v":75.674912016972627},null,{"$f":"+B87*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":6.5411438916594219E-2},{"$f":"+C87*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":6.5864764288995098E-2},{"$f":"+D87*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":6.7157537140542053E-2},{"$f":"+E87*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":6.8355243996657086E-2},{"$f":"+F87*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":6.9606913768095136E-2},null,70.33185967779103,71.713141820617622,72.991976520754804,74.328582679132197,75.605305103204529,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P87:S87)","v":241.58254219613536}]
[{"$f":"+DdaAñoBaseVig!A88","v":"BTD_4 Agro"},{"$f":"+DdaAñoBaseVig!T88","v":0.55289999999999995},{"$f":"+IF(EnergíaVig!B88=0,0,B88*EnergíaVig!C88/EnergíaVig!B88)","v":0.55673400722358424},{"$f":"+IF(EnergíaVig!C88=0,0,C88*EnergíaVig!D88/EnergíaVig!C88)","v":0.56766252890644975},{"$f":"+IF(EnergíaVig!D88=0,0,D88*EnergíaVig!E88/EnergíaVig!D88)","v":0.57778853320867152},{"$f":"+IF(EnergíaVig!E88=0,0,E88*EnergíaVig!F88/EnergíaVig!E88)","v":0.58837058785368723},{"$f":"+IF(EnergíaVig!F88=0,0,F88*EnergíaVig!G88/EnergíaVig!F88)","v":0.59847895282389685},null,{"$f":"+B88*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":5.1730170214996443E-4},{"$f":"+C88*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":5.208888579879377E-4},{"$f":"+D88*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":5.3111375013575673E-4},{"$f":"+E88*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":5.4058779473969444E-4},{"$f":"+F88*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":5.5048852702421346E-4},null,0.55621670552143432,0.56714164004846179,0.57725741945853581,0.58783000005894759,0.59792846429687263,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P88:S88)","v":1.9105588015491606}]
[{"$f":"+DdaAñoBaseVig!A89","v":"BTD_4 Jub. 1"},{"$f":"+DdaAñoBaseVig!T89","v":0},{"$f":"+IF(EnergíaVig!B89=0,0,B89*EnergíaVig!C89/EnergíaVig!B89)","v":0},{"$f":"+IF(EnergíaVig!C89=0,0,C89*EnergíaVig!D89/EnergíaVig!C89)","v":0},{"$f":"+IF(EnergíaVig!D89=0,0,D89*EnergíaVig!E89/EnergíaVig!D89)","v":0},{"$f":"+IF(EnergíaVig!E89=0,0,E89*EnergíaVig!F89/EnergíaVig!E89)","v":0},{"$f":"+IF(EnergíaVig!F89=0,0,F89*EnergíaVig!G89/EnergíaVig!F89)","v":0},null,{"$f":"+B89*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C89*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D89*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E89*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F89*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P89:S89)","v":0}]
[{"$f":"+DdaAñoBaseVig!A90","v":"BTD_4 Jub. 2"},{"$f":"+DdaAñoBaseVig!T90","v":0},{"$f":"+IF(EnergíaVig!B90=0,0,B90*EnergíaVig!C90/EnergíaVig!B90)","v":0},{"$f":"+IF(EnergíaVig!C90=0,0,C90*EnergíaVig!D90/EnergíaVig!C90)","v":0},{"$f":"+IF(EnergíaVig!D90=0,0,D90*EnergíaVig!E90/EnergíaVig!D90)","v":0},{"$f":"+IF(EnergíaVig!E90=0,0,E90*EnergíaVig!F90/EnergíaVig!E90)","v":0},{"$f":"+IF(EnergíaVig!F90=0,0,F90*EnergíaVig!G90/EnergíaVig!F90)","v":0},null,{"$f":"+B90*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C90*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D90*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E90*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F90*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P90:S90)","v":0}]
[{"$f":"+DdaAñoBaseVig!A91","v":"BTD_4 Discap."},{"$f":"+DdaAñoBaseVig!T91","v":0},{"$f":"+IF(EnergíaVig!B91=0,0,B91*EnergíaVig!C91/EnergíaVig!B91)","v":0},{"$f":"+IF(EnergíaVig!C91=0,0,C91*EnergíaVig!D91/EnergíaVig!C91)","v":0},{"$f":"+IF(EnergíaVig!D91=0,0,D91*EnergíaVig!E91/EnergíaVig!D91)","v":0},{"$f":"+IF(EnergíaVig!E91=0,0,E91*EnergíaVig!F91/EnergíaVig!E91)","v":0},{"$f":"+IF(EnergíaVig!F91=0,0,F91*EnergíaVig!G91/EnergíaVig!F91)","v":0},null,{"$f":"+B91*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C91*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D91*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E91*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F91*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P91:S91)","v":0}]
[{"$f":"+DdaAñoBaseVig!A92","v":"BTD_4 Discapacitados 601-más"},{"$f":"+DdaAñoBaseVig!T92","v":0},{"$f":"+IF(EnergíaVig!B92=0,0,B92*EnergíaVig!C92/EnergíaVig!B92)","v":0},{"$f":"+IF(EnergíaVig!C92=0,0,C92*EnergíaVig!D92/EnergíaVig!C92)","v":0},{"$f":"+IF(EnergíaVig!D92=0,0,D92*EnergíaVig!E92/EnergíaVig!D92)","v":0},{"$f":"+IF(EnergíaVig!E92=0,0,E92*EnergíaVig!F92/EnergíaVig!E92)","v":0},{"$f":"+IF(EnergíaVig!F92=0,0,F92*EnergíaVig!G92/EnergíaVig!F92)","v":0},null,{"$f":"+B92*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C92*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D92*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E92*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F92*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P92:S92)","v":0}]
[{"$f":"+DdaAñoBaseVig!A93","v":"BTD_4 Político"},{"$f":"+DdaAñoBaseVig!T93","v":0},{"$f":"+IF(EnergíaVig!B93=0,0,B93*EnergíaVig!C93/EnergíaVig!B93)","v":0},{"$f":"+IF(EnergíaVig!C93=0,0,C93*EnergíaVig!D93/EnergíaVig!C93)","v":0},{"$f":"+IF(EnergíaVig!D93=0,0,D93*EnergíaVig!E93/EnergíaVig!D93)","v":0},{"$f":"+IF(EnergíaVig!E93=0,0,E93*EnergíaVig!F93/EnergíaVig!E93)","v":0},{"$f":"+IF(EnergíaVig!F93=0,0,F93*EnergíaVig!G93/EnergíaVig!F93)","v":0},null,{"$f":"+B93*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C93*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D93*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E93*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F93*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P93:S93)","v":0}]
[{"$f":"+DdaAñoBaseVig!A94","v":"BTD_4 Cruz Roja"},null,{"$f":"+IF(EnergíaVig!B94=0,0,B94*EnergíaVig!C94/EnergíaVig!B94)","v":0},{"$f":"+IF(EnergíaVig!C94=0,0,C94*EnergíaVig!D94/EnergíaVig!C94)","v":0},{"$f":"+IF(EnergíaVig!D94=0,0,D94*EnergíaVig!E94/EnergíaVig!D94)","v":0},{"$f":"+IF(EnergíaVig!E94=0,0,E94*EnergíaVig!F94/EnergíaVig!E94)","v":0},{"$f":"+IF(EnergíaVig!F94=0,0,F94*EnergíaVig!G94/EnergíaVig!F94)","v":0},null,{"$f":"+B94*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C94*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D94*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E94*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F94*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,{"$f":"+C94-I94","v":0},{"$f":"+D94-J94","v":0},{"$f":"+E94-K94","v":0},{"$f":"+F94-L94","v":0},{"$f":"+G94-M94","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P94:S94)","v":0}]
[{"$f":"+DdaAñoBaseVig!A95","v":"BTS"},null,{"$f":"+IF(EnergíaVig!B95=0,0,B95*EnergíaVig!C95/EnergíaVig!B95)","v":0},{"$f":"+IF(EnergíaVig!C95=0,0,C95*EnergíaVig!D95/EnergíaVig!C95)","v":0},{"$f":"+IF(EnergíaVig!D95=0,0,D95*EnergíaVig!E95/EnergíaVig!D95)","v":0},{"$f":"+IF(EnergíaVig!E95=0,0,E95*EnergíaVig!F95/EnergíaVig!E95)","v":0},{"$f":"+IF(EnergíaVig!F95=0,0,F95*EnergíaVig!G95/EnergíaVig!F95)","v":0},null,{"$f":"+B95*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C95*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D95*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E95*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F95*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P95:S95)","v":0}]
[{"$f":"+DdaAñoBaseVig!A96","v":"BTS_1 (0-300)"},null,{"$f":"+IF(EnergíaVig!B96=0,0,B96*EnergíaVig!C96/EnergíaVig!B96)","v":0},{"$f":"+IF(EnergíaVig!C96=0,0,C96*EnergíaVig!D96/EnergíaVig!C96)","v":0},{"$f":"+IF(EnergíaVig!D96=0,0,D96*EnergíaVig!E96/EnergíaVig!D96)","v":0},{"$f":"+IF(EnergíaVig!E96=0,0,E96*EnergíaVig!F96/EnergíaVig!E96)","v":0},{"$f":"+IF(EnergíaVig!F96=0,0,F96*EnergíaVig!G96/EnergíaVig!F96)","v":0},null,{"$f":"+B96*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C96*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D96*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E96*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F96*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P96:S96)","v":0}]
[{"$f":"+DdaAñoBaseVig!A97","v":"BTS_1 Regular"},null,{"$f":"+IF(EnergíaVig!B97=0,0,B97*EnergíaVig!C97/EnergíaVig!B97)","v":0},{"$f":"+IF(EnergíaVig!C97=0,0,C97*EnergíaVig!D97/EnergíaVig!C97)","v":0},{"$f":"+IF(EnergíaVig!D97=0,0,D97*EnergíaVig!E97/EnergíaVig!D97)","v":0},{"$f":"+IF(EnergíaVig!E97=0,0,E97*EnergíaVig!F97/EnergíaVig!E97)","v":0},{"$f":"+IF(EnergíaVig!F97=0,0,F97*EnergíaVig!G97/EnergíaVig!F97)","v":0},null,{"$f":"+B97*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C97*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D97*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E97*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F97*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P97:S97)","v":0}]
[{"$f":"+DdaAñoBaseVig!A98","v":"BTS_1 Agro"},null,{"$f":"+IF(EnergíaVig!B98=0,0,B98*EnergíaVig!C98/EnergíaVig!B98)","v":0},{"$f":"+IF(EnergíaVig!C98=0,0,C98*EnergíaVig!D98/EnergíaVig!C98)","v":0},{"$f":"+IF(EnergíaVig!D98=0,0,D98*EnergíaVig!E98/EnergíaVig!D98)","v":0},{"$f":"+IF(EnergíaVig!E98=0,0,E98*EnergíaVig!F98/EnergíaVig!E98)","v":0},{"$f":"+IF(EnergíaVig!F98=0,0,F98*EnergíaVig!G98/EnergíaVig!F98)","v":0},null,{"$f":"+B98*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C98*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D98*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E98*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F98*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P98:S98)","v":0}]
[{"$f":"+DdaAñoBaseVig!A99","v":"BTS_1 Jub. 1"},null,{"$f":"+IF(EnergíaVig!B99=0,0,B99*EnergíaVig!C99/EnergíaVig!B99)","v":0},{"$f":"+IF(EnergíaVig!C99=0,0,C99*EnergíaVig!D99/EnergíaVig!C99)","v":0},{"$f":"+IF(EnergíaVig!D99=0,0,D99*EnergíaVig!E99/EnergíaVig!D99)","v":0},{"$f":"+IF(EnergíaVig!E99=0,0,E99*EnergíaVig!F99/EnergíaVig!E99)","v":0},{"$f":"+IF(EnergíaVig!F99=0,0,F99*EnergíaVig!G99/EnergíaVig!F99)","v":0},null,{"$f":"+B99*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C99*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D99*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E99*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F99*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P99:S99)","v":0}]
[{"$f":"+DdaAñoBaseVig!A100","v":"BTS_1 Jub. 2"},null,{"$f":"+IF(EnergíaVig!B100=0,0,B100*EnergíaVig!C100/EnergíaVig!B100)","v":0},{"$f":"+IF(EnergíaVig!C100=0,0,C100*EnergíaVig!D100/EnergíaVig!C100)","v":0},{"$f":"+IF(EnergíaVig!D100=0,0,D100*EnergíaVig!E100/EnergíaVig!D100)","v":0},{"$f":"+IF(EnergíaVig!E100=0,0,E100*EnergíaVig!F100/EnergíaVig!E100)","v":0},{"$f":"+IF(EnergíaVig!F100=0,0,F100*EnergíaVig!G100/EnergíaVig!F100)","v":0},null,{"$f":"+B100*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C100*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D100*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E100*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F100*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P100:S100)","v":0}]
[{"$f":"+DdaAñoBaseVig!A101","v":"BTS_1 Discap."},null,{"$f":"+IF(EnergíaVig!B101=0,0,B101*EnergíaVig!C101/EnergíaVig!B101)","v":0},{"$f":"+IF(EnergíaVig!C101=0,0,C101*EnergíaVig!D101/EnergíaVig!C101)","v":0},{"$f":"+IF(EnergíaVig!D101=0,0,D101*EnergíaVig!E101/EnergíaVig!D101)","v":0},{"$f":"+IF(EnergíaVig!E101=0,0,E101*EnergíaVig!F101/EnergíaVig!E101)","v":0},{"$f":"+IF(EnergíaVig!F101=0,0,F101*EnergíaVig!G101/EnergíaVig!F101)","v":0},null,{"$f":"+B101*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C101*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D101*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E101*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F101*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P101:S101)","v":0}]
[{"$f":"+DdaAñoBaseVig!A102","v":"BTS_1 Discapacitados 601-más"},null,{"$f":"+IF(EnergíaVig!B102=0,0,B102*EnergíaVig!C102/EnergíaVig!B102)","v":0},{"$f":"+IF(EnergíaVig!C102=0,0,C102*EnergíaVig!D102/EnergíaVig!C102)","v":0},{"$f":"+IF(EnergíaVig!D102=0,0,D102*EnergíaVig!E102/EnergíaVig!D102)","v":0},{"$f":"+IF(EnergíaVig!E102=0,0,E102*EnergíaVig!F102/EnergíaVig!E102)","v":0},{"$f":"+IF(EnergíaVig!F102=0,0,F102*EnergíaVig!G102/EnergíaVig!F102)","v":0},null,{"$f":"+B102*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C102*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D102*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E102*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F102*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P102:S102)","v":0}]
[{"$f":"+DdaAñoBaseVig!A103","v":"BTS_1 Político"},null,{"$f":"+IF(EnergíaVig!B103=0,0,B103*EnergíaVig!C103/EnergíaVig!B103)","v":0},{"$f":"+IF(EnergíaVig!C103=0,0,C103*EnergíaVig!D103/EnergíaVig!C103)","v":0},{"$f":"+IF(EnergíaVig!D103=0,0,D103*EnergíaVig!E103/EnergíaVig!D103)","v":0},{"$f":"+IF(EnergíaVig!E103=0,0,E103*EnergíaVig!F103/EnergíaVig!E103)","v":0},{"$f":"+IF(EnergíaVig!F103=0,0,F103*EnergíaVig!G103/EnergíaVig!F103)","v":0},null,{"$f":"+B103*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C103*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D103*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E103*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F103*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P103:S103)","v":0}]
[{"$f":"+DdaAñoBaseVig!A104","v":"BTS_1 Cruz Roja"},null,{"$f":"+IF(EnergíaVig!B104=0,0,B104*EnergíaVig!C104/EnergíaVig!B104)","v":0},{"$f":"+IF(EnergíaVig!C104=0,0,C104*EnergíaVig!D104/EnergíaVig!C104)","v":0},{"$f":"+IF(EnergíaVig!D104=0,0,D104*EnergíaVig!E104/EnergíaVig!D104)","v":0},{"$f":"+IF(EnergíaVig!E104=0,0,E104*EnergíaVig!F104/EnergíaVig!E104)","v":0},{"$f":"+IF(EnergíaVig!F104=0,0,F104*EnergíaVig!G104/EnergíaVig!F104)","v":0},null,{"$f":"+B104*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C104*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D104*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E104*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F104*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,{"$f":"+C104-I104","v":0},{"$f":"+D104-J104","v":0},{"$f":"+E104-K104","v":0},{"$f":"+F104-L104","v":0},{"$f":"+G104-M104","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P104:S104)","v":0}]
[{"$f":"+DdaAñoBaseVig!A105","v":"BTS_2 (301-750)"},null,{"$f":"+IF(EnergíaVig!B105=0,0,B105*EnergíaVig!C105/EnergíaVig!B105)","v":0},{"$f":"+IF(EnergíaVig!C105=0,0,C105*EnergíaVig!D105/EnergíaVig!C105)","v":0},{"$f":"+IF(EnergíaVig!D105=0,0,D105*EnergíaVig!E105/EnergíaVig!D105)","v":0},{"$f":"+IF(EnergíaVig!E105=0,0,E105*EnergíaVig!F105/EnergíaVig!E105)","v":0},{"$f":"+IF(EnergíaVig!F105=0,0,F105*EnergíaVig!G105/EnergíaVig!F105)","v":0},null,{"$f":"+B105*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C105*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D105*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E105*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F105*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P105:S105)","v":0}]
[{"$f":"+DdaAñoBaseVig!A106","v":"BTS_2 Regular"},null,{"$f":"+IF(EnergíaVig!B106=0,0,B106*EnergíaVig!C106/EnergíaVig!B106)","v":0},{"$f":"+IF(EnergíaVig!C106=0,0,C106*EnergíaVig!D106/EnergíaVig!C106)","v":0},{"$f":"+IF(EnergíaVig!D106=0,0,D106*EnergíaVig!E106/EnergíaVig!D106)","v":0},{"$f":"+IF(EnergíaVig!E106=0,0,E106*EnergíaVig!F106/EnergíaVig!E106)","v":0},{"$f":"+IF(EnergíaVig!F106=0,0,F106*EnergíaVig!G106/EnergíaVig!F106)","v":0},null,{"$f":"+B106*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C106*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D106*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E106*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F106*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P106:S106)","v":0}]
[{"$f":"+DdaAñoBaseVig!A107","v":"BTS_2 Agro"},null,{"$f":"+IF(EnergíaVig!B107=0,0,B107*EnergíaVig!C107/EnergíaVig!B107)","v":0},{"$f":"+IF(EnergíaVig!C107=0,0,C107*EnergíaVig!D107/EnergíaVig!C107)","v":0},{"$f":"+IF(EnergíaVig!D107=0,0,D107*EnergíaVig!E107/EnergíaVig!D107)","v":0},{"$f":"+IF(EnergíaVig!E107=0,0,E107*EnergíaVig!F107/EnergíaVig!E107)","v":0},{"$f":"+IF(EnergíaVig!F107=0,0,F107*EnergíaVig!G107/EnergíaVig!F107)","v":0},null,{"$f":"+B107*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C107*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D107*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E107*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F107*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P107:S107)","v":0}]
[{"$f":"+DdaAñoBaseVig!A108","v":"BTS_2 Jub. 1"},null,{"$f":"+IF(EnergíaVig!B108=0,0,B108*EnergíaVig!C108/EnergíaVig!B108)","v":0},{"$f":"+IF(EnergíaVig!C108=0,0,C108*EnergíaVig!D108/EnergíaVig!C108)","v":0},{"$f":"+IF(EnergíaVig!D108=0,0,D108*EnergíaVig!E108/EnergíaVig!D108)","v":0},{"$f":"+IF(EnergíaVig!E108=0,0,E108*EnergíaVig!F108/EnergíaVig!E108)","v":0},{"$f":"+IF(EnergíaVig!F108=0,0,F108*EnergíaVig!G108/EnergíaVig!F108)","v":0},null,{"$f":"+B108*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C108*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D108*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E108*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F108*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P108:S108)","v":0}]
[{"$f":"+DdaAñoBaseVig!A109","v":"BTS_2 Jub. 2"},null,{"$f":"+IF(EnergíaVig!B109=0,0,B109*EnergíaVig!C109/EnergíaVig!B109)","v":0},{"$f":"+IF(EnergíaVig!C109=0,0,C109*EnergíaVig!D109/EnergíaVig!C109)","v":0},{"$f":"+IF(EnergíaVig!D109=0,0,D109*EnergíaVig!E109/EnergíaVig!D109)","v":0},{"$f":"+IF(EnergíaVig!E109=0,0,E109*EnergíaVig!F109/EnergíaVig!E109)","v":0},{"$f":"+IF(EnergíaVig!F109=0,0,F109*EnergíaVig!G109/EnergíaVig!F109)","v":0},null,{"$f":"+B109*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C109*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D109*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E109*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F109*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P109:S109)","v":0}]
[{"$f":"+DdaAñoBaseVig!A110","v":"BTS_2 Discap."},null,{"$f":"+IF(EnergíaVig!B110=0,0,B110*EnergíaVig!C110/EnergíaVig!B110)","v":0},{"$f":"+IF(EnergíaVig!C110=0,0,C110*EnergíaVig!D110/EnergíaVig!C110)","v":0},{"$f":"+IF(EnergíaVig!D110=0,0,D110*EnergíaVig!E110/EnergíaVig!D110)","v":0},{"$f":"+IF(EnergíaVig!E110=0,0,E110*EnergíaVig!F110/EnergíaVig!E110)","v":0},{"$f":"+IF(EnergíaVig!F110=0,0,F110*EnergíaVig!G110/EnergíaVig!F110)","v":0},null,{"$f":"+B110*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C110*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D110*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E110*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F110*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P110:S110)","v":0}]
[{"$f":"+DdaAñoBaseVig!A111","v":"BTS_2 Discapacitados 601-más"},null,{"$f":"+IF(EnergíaVig!B111=0,0,B111*EnergíaVig!C111/EnergíaVig!B111)","v":0},{"$f":"+IF(EnergíaVig!C111=0,0,C111*EnergíaVig!D111/EnergíaVig!C111)","v":0},{"$f":"+IF(EnergíaVig!D111=0,0,D111*EnergíaVig!E111/EnergíaVig!D111)","v":0},{"$f":"+IF(EnergíaVig!E111=0,0,E111*EnergíaVig!F111/EnergíaVig!E111)","v":0},{"$f":"+IF(EnergíaVig!F111=0,0,F111*EnergíaVig!G111/EnergíaVig!F111)","v":0},null,{"$f":"+B111*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C111*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D111*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E111*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F111*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P111:S111)","v":0}]
[{"$f":"+DdaAñoBaseVig!A112","v":"BTS_2 Político"},null,{"$f":"+IF(EnergíaVig!B112=0,0,B112*EnergíaVig!C112/EnergíaVig!B112)","v":0},{"$f":"+IF(EnergíaVig!C112=0,0,C112*EnergíaVig!D112/EnergíaVig!C112)","v":0},{"$f":"+IF(EnergíaVig!D112=0,0,D112*EnergíaVig!E112/EnergíaVig!D112)","v":0},{"$f":"+IF(EnergíaVig!E112=0,0,E112*EnergíaVig!F112/EnergíaVig!E112)","v":0},{"$f":"+IF(EnergíaVig!F112=0,0,F112*EnergíaVig!G112/EnergíaVig!F112)","v":0},null,{"$f":"+B112*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C112*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D112*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E112*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F112*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P112:S112)","v":0}]
[{"$f":"+DdaAñoBaseVig!A113","v":"BTS_2 Cruz Roja"},null,{"$f":"+IF(EnergíaVig!B113=0,0,B113*EnergíaVig!C113/EnergíaVig!B113)","v":0},{"$f":"+IF(EnergíaVig!C113=0,0,C113*EnergíaVig!D113/EnergíaVig!C113)","v":0},{"$f":"+IF(EnergíaVig!D113=0,0,D113*EnergíaVig!E113/EnergíaVig!D113)","v":0},{"$f":"+IF(EnergíaVig!E113=0,0,E113*EnergíaVig!F113/EnergíaVig!E113)","v":0},{"$f":"+IF(EnergíaVig!F113=0,0,F113*EnergíaVig!G113/EnergíaVig!F113)","v":0},null,{"$f":"+B113*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C113*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D113*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E113*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F113*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,{"$f":"+C113-I113","v":0},{"$f":"+D113-J113","v":0},{"$f":"+E113-K113","v":0},{"$f":"+F113-L113","v":0},{"$f":"+G113-M113","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P113:S113)","v":0}]
[{"$f":"+DdaAñoBaseVig!A114","v":"BTS_3 (751-más)"},null,{"$f":"+IF(EnergíaVig!B114=0,0,B114*EnergíaVig!C114/EnergíaVig!B114)","v":0},{"$f":"+IF(EnergíaVig!C114=0,0,C114*EnergíaVig!D114/EnergíaVig!C114)","v":0},{"$f":"+IF(EnergíaVig!D114=0,0,D114*EnergíaVig!E114/EnergíaVig!D114)","v":0},{"$f":"+IF(EnergíaVig!E114=0,0,E114*EnergíaVig!F114/EnergíaVig!E114)","v":0},{"$f":"+IF(EnergíaVig!F114=0,0,F114*EnergíaVig!G114/EnergíaVig!F114)","v":0},null,{"$f":"+B114*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C114*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D114*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E114*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F114*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P114:S114)","v":0}]
[{"$f":"+DdaAñoBaseVig!A115","v":"BTS_3 Regular"},null,{"$f":"+IF(EnergíaVig!B115=0,0,B115*EnergíaVig!C115/EnergíaVig!B115)","v":0},{"$f":"+IF(EnergíaVig!C115=0,0,C115*EnergíaVig!D115/EnergíaVig!C115)","v":0},{"$f":"+IF(EnergíaVig!D115=0,0,D115*EnergíaVig!E115/EnergíaVig!D115)","v":0},{"$f":"+IF(EnergíaVig!E115=0,0,E115*EnergíaVig!F115/EnergíaVig!E115)","v":0},{"$f":"+IF(EnergíaVig!F115=0,0,F115*EnergíaVig!G115/EnergíaVig!F115)","v":0},null,{"$f":"+B115*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C115*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D115*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E115*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F115*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P115:S115)","v":0}]
[{"$f":"+DdaAñoBaseVig!A116","v":"BTS_3 Agro"},null,{"$f":"+IF(EnergíaVig!B116=0,0,B116*EnergíaVig!C116/EnergíaVig!B116)","v":0},{"$f":"+IF(EnergíaVig!C116=0,0,C116*EnergíaVig!D116/EnergíaVig!C116)","v":0},{"$f":"+IF(EnergíaVig!D116=0,0,D116*EnergíaVig!E116/EnergíaVig!D116)","v":0},{"$f":"+IF(EnergíaVig!E116=0,0,E116*EnergíaVig!F116/EnergíaVig!E116)","v":0},{"$f":"+IF(EnergíaVig!F116=0,0,F116*EnergíaVig!G116/EnergíaVig!F116)","v":0},null,{"$f":"+B116*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C116*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D116*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E116*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F116*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P116:S116)","v":0}]
[{"$f":"+DdaAñoBaseVig!A117","v":"BTS_3 Jub. 1"},null,{"$f":"+IF(EnergíaVig!B117=0,0,B117*EnergíaVig!C117/EnergíaVig!B117)","v":0},{"$f":"+IF(EnergíaVig!C117=0,0,C117*EnergíaVig!D117/EnergíaVig!C117)","v":0},{"$f":"+IF(EnergíaVig!D117=0,0,D117*EnergíaVig!E117/EnergíaVig!D117)","v":0},{"$f":"+IF(EnergíaVig!E117=0,0,E117*EnergíaVig!F117/EnergíaVig!E117)","v":0},{"$f":"+IF(EnergíaVig!F117=0,0,F117*EnergíaVig!G117/EnergíaVig!F117)","v":0},null,{"$f":"+B117*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C117*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D117*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E117*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F117*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P117:S117)","v":0}]
[{"$f":"+DdaAñoBaseVig!A118","v":"BTS_3 Jub. 2"},null,{"$f":"+IF(EnergíaVig!B118=0,0,B118*EnergíaVig!C118/EnergíaVig!B118)","v":0},{"$f":"+IF(EnergíaVig!C118=0,0,C118*EnergíaVig!D118/EnergíaVig!C118)","v":0},{"$f":"+IF(EnergíaVig!D118=0,0,D118*EnergíaVig!E118/EnergíaVig!D118)","v":0},{"$f":"+IF(EnergíaVig!E118=0,0,E118*EnergíaVig!F118/EnergíaVig!E118)","v":0},{"$f":"+IF(EnergíaVig!F118=0,0,F118*EnergíaVig!G118/EnergíaVig!F118)","v":0},null,{"$f":"+B118*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C118*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D118*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E118*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F118*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P118:S118)","v":0}]
[{"$f":"+DdaAñoBaseVig!A119","v":"BTS_3 Discap."},null,{"$f":"+IF(EnergíaVig!B119=0,0,B119*EnergíaVig!C119/EnergíaVig!B119)","v":0},{"$f":"+IF(EnergíaVig!C119=0,0,C119*EnergíaVig!D119/EnergíaVig!C119)","v":0},{"$f":"+IF(EnergíaVig!D119=0,0,D119*EnergíaVig!E119/EnergíaVig!D119)","v":0},{"$f":"+IF(EnergíaVig!E119=0,0,E119*EnergíaVig!F119/EnergíaVig!E119)","v":0},{"$f":"+IF(EnergíaVig!F119=0,0,F119*EnergíaVig!G119/EnergíaVig!F119)","v":0},null,{"$f":"+B119*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C119*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D119*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E119*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F119*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P119:S119)","v":0}]
[{"$f":"+DdaAñoBaseVig!A120","v":"BTS_3 Discapacitados 601-más"},null,{"$f":"+IF(EnergíaVig!B120=0,0,B120*EnergíaVig!C120/EnergíaVig!B120)","v":0},{"$f":"+IF(EnergíaVig!C120=0,0,C120*EnergíaVig!D120/EnergíaVig!C120)","v":0},{"$f":"+IF(EnergíaVig!D120=0,0,D120*EnergíaVig!E120/EnergíaVig!D120)","v":0},{"$f":"+IF(EnergíaVig!E120=0,0,E120*EnergíaVig!F120/EnergíaVig!E120)","v":0},{"$f":"+IF(EnergíaVig!F120=0,0,F120*EnergíaVig!G120/EnergíaVig!F120)","v":0},null,{"$f":"+B120*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C120*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D120*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E120*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F120*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P120:S120)","v":0}]
[{"$f":"+DdaAñoBaseVig!A121","v":"BTS_3 Político"},null,{"$f":"+IF(EnergíaVig!B121=0,0,B121*EnergíaVig!C121/EnergíaVig!B121)","v":0},{"$f":"+IF(EnergíaVig!C121=0,0,C121*EnergíaVig!D121/EnergíaVig!C121)","v":0},{"$f":"+IF(EnergíaVig!D121=0,0,D121*EnergíaVig!E121/EnergíaVig!D121)","v":0},{"$f":"+IF(EnergíaVig!E121=0,0,E121*EnergíaVig!F121/EnergíaVig!E121)","v":0},{"$f":"+IF(EnergíaVig!F121=0,0,F121*EnergíaVig!G121/EnergíaVig!F121)","v":0},null,{"$f":"+B121*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C121*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D121*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E121*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F121*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P121:S121)","v":0}]
[{"$f":"+DdaAñoBaseVig!A122","v":"BTS_3 Cruz Roja"},null,{"$f":"+IF(EnergíaVig!B122=0,0,B122*EnergíaVig!C122/EnergíaVig!B122)","v":0},{"$f":"+IF(EnergíaVig!C122=0,0,C122*EnergíaVig!D122/EnergíaVig!C122)","v":0},{"$f":"+IF(EnergíaVig!D122=0,0,D122*EnergíaVig!E122/EnergíaVig!D122)","v":0},{"$f":"+IF(EnergíaVig!E122=0,0,E122*EnergíaVig!F122/EnergíaVig!E122)","v":0},{"$f":"+IF(EnergíaVig!F122=0,0,F122*EnergíaVig!G122/EnergíaVig!F122)","v":0},null,{"$f":"+B122*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C122*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D122*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E122*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F122*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,{"$f":"+C122-I122","v":0},{"$f":"+D122-J122","v":0},{"$f":"+E122-K122","v":0},{"$f":"+F122-L122","v":0},{"$f":"+G122-M122","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P122:S122)","v":0}]
[{"$f":"+DdaAñoBaseVig!A123","v":"Alumbrado Público"},{"$f":"+DdaAñoBaseVig!T123","v":0},{"$f":"+IF(EnergíaVig!B123=0,0,B123*EnergíaVig!C123/EnergíaVig!B123)","v":0},{"$f":"+IF(EnergíaVig!C123=0,0,C123*EnergíaVig!D123/EnergíaVig!C123)","v":0},{"$f":"+IF(EnergíaVig!D123=0,0,D123*EnergíaVig!E123/EnergíaVig!D123)","v":0},{"$f":"+IF(EnergíaVig!E123=0,0,E123*EnergíaVig!F123/EnergíaVig!E123)","v":0},{"$f":"+IF(EnergíaVig!F123=0,0,F123*EnergíaVig!G123/EnergíaVig!F123)","v":0},null,{"$f":"+B123*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C123*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D123*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E123*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F123*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P123:S123)","v":0}]
[{"$f":"+DdaAñoBaseVig!A124","v":"GRANDES CLIENTES"},{"$f":"+DdaAñoBaseVig!T124","v":0},{"$f":"+IF(EnergíaVig!B124=0,0,B124*EnergíaVig!C124/EnergíaVig!B124)","v":0},{"$f":"+IF(EnergíaVig!C124=0,0,C124*EnergíaVig!D124/EnergíaVig!C124)","v":0},{"$f":"+IF(EnergíaVig!D124=0,0,D124*EnergíaVig!E124/EnergíaVig!D124)","v":0},{"$f":"+IF(EnergíaVig!E124=0,0,E124*EnergíaVig!F124/EnergíaVig!E124)","v":0},{"$f":"+IF(EnergíaVig!F124=0,0,F124*EnergíaVig!G124/EnergíaVig!F124)","v":0},null,{"$f":"+B124*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C124*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D124*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E124*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F124*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P124:S124)","v":0}]
[{"$f":"+DdaAñoBaseVig!A125","v":"MTD_GC"},{"$f":"+DdaAñoBaseVig!T125","v":0},{"$f":"+IF(EnergíaVig!B125=0,0,B125*EnergíaVig!C125/EnergíaVig!B125)","v":0},{"$f":"+IF(EnergíaVig!C125=0,0,C125*EnergíaVig!D125/EnergíaVig!C125)","v":0},{"$f":"+IF(EnergíaVig!D125=0,0,D125*EnergíaVig!E125/EnergíaVig!D125)","v":0},{"$f":"+IF(EnergíaVig!E125=0,0,E125*EnergíaVig!F125/EnergíaVig!E125)","v":0},{"$f":"+IF(EnergíaVig!F125=0,0,F125*EnergíaVig!G125/EnergíaVig!F125)","v":0},null,{"$f":"+B125*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C125*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D125*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E125*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F125*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P125:S125)","v":0}]
[{"$f":"+DdaAñoBaseVig!A126","v":"BTD_GC"},{"$f":"+DdaAñoBaseVig!T126","v":0},{"$f":"+IF(EnergíaVig!B126=0,0,B126*EnergíaVig!C126/EnergíaVig!B126)","v":0},{"$f":"+IF(EnergíaVig!C126=0,0,C126*EnergíaVig!D126/EnergíaVig!C126)","v":0},{"$f":"+IF(EnergíaVig!D126=0,0,D126*EnergíaVig!E126/EnergíaVig!D126)","v":0},{"$f":"+IF(EnergíaVig!E126=0,0,E126*EnergíaVig!F126/EnergíaVig!E126)","v":0},{"$f":"+IF(EnergíaVig!F126=0,0,F126*EnergíaVig!G126/EnergíaVig!F126)","v":0},null,{"$f":"+B126*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C126*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D126*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E126*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F126*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P126:S126)","v":0}]
[{"$f":"+DdaAñoBaseVig!A127","v":"BTSH"},{"$f":"+DdaAñoBaseVig!T127","v":0},{"$f":"+IF(EnergíaVig!B127=0,0,B127*EnergíaVig!C127/EnergíaVig!B127)","v":0},{"$f":"+IF(EnergíaVig!C127=0,0,C127*EnergíaVig!D127/EnergíaVig!C127)","v":0},{"$f":"+IF(EnergíaVig!D127=0,0,D127*EnergíaVig!E127/EnergíaVig!D127)","v":0},{"$f":"+IF(EnergíaVig!E127=0,0,E127*EnergíaVig!F127/EnergíaVig!E127)","v":0},{"$f":"+IF(EnergíaVig!F127=0,0,F127*EnergíaVig!G127/EnergíaVig!F127)","v":0},null,{"$f":"+B127*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C127*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D127*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E127*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F127*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,{"$f":"+C127-I127","v":0},{"$f":"+D127-J127","v":0},{"$f":"+E127-K127","v":0},{"$f":"+F127-L127","v":0},{"$f":"+G127-M127","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P127:S127)","v":0}]
[{"$f":"+DdaAñoBaseVig!A128","v":"BTSH_1"},{"$f":"+DdaAñoBaseVig!T128","v":0},{"$f":"+IF(EnergíaVig!B128=0,0,B128*EnergíaVig!C128/EnergíaVig!B128)","v":0},{"$f":"+IF(EnergíaVig!C128=0,0,C128*EnergíaVig!D128/EnergíaVig!C128)","v":0},{"$f":"+IF(EnergíaVig!D128=0,0,D128*EnergíaVig!E128/EnergíaVig!D128)","v":0},{"$f":"+IF(EnergíaVig!E128=0,0,E128*EnergíaVig!F128/EnergíaVig!E128)","v":0},{"$f":"+IF(EnergíaVig!F128=0,0,F128*EnergíaVig!G128/EnergíaVig!F128)","v":0},null,{"$f":"+B128*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C128*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D128*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E128*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F128*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P128:S128)","v":0}]
[{"$f":"+DdaAñoBaseVig!A129","v":"BTSH_1 Punta"},{"$f":"+DdaAñoBaseVig!T129","v":0},{"$f":"+IF(EnergíaVig!B129=0,0,B129*EnergíaVig!C129/EnergíaVig!B129)","v":0},{"$f":"+IF(EnergíaVig!C129=0,0,C129*EnergíaVig!D129/EnergíaVig!C129)","v":0},{"$f":"+IF(EnergíaVig!D129=0,0,D129*EnergíaVig!E129/EnergíaVig!D129)","v":0},{"$f":"+IF(EnergíaVig!E129=0,0,E129*EnergíaVig!F129/EnergíaVig!E129)","v":0},{"$f":"+IF(EnergíaVig!F129=0,0,F129*EnergíaVig!G129/EnergíaVig!F129)","v":0},null,{"$f":"+B129*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C129*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D129*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E129*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F129*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P129:S129)","v":0}]
[{"$f":"+DdaAñoBaseVig!A130","v":"BTSH_1 Fuera de Punta Medio"},{"$f":"+DdaAñoBaseVig!T130","v":0},{"$f":"+IF(EnergíaVig!B130=0,0,B130*EnergíaVig!C130/EnergíaVig!B130)","v":0},{"$f":"+IF(EnergíaVig!C130=0,0,C130*EnergíaVig!D130/EnergíaVig!C130)","v":0},{"$f":"+IF(EnergíaVig!D130=0,0,D130*EnergíaVig!E130/EnergíaVig!D130)","v":0},{"$f":"+IF(EnergíaVig!E130=0,0,E130*EnergíaVig!F130/EnergíaVig!E130)","v":0},{"$f":"+IF(EnergíaVig!F130=0,0,F130*EnergíaVig!G130/EnergíaVig!F130)","v":0},null,{"$f":"+B130*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C130*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D130*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E130*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F130*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P130:S130)","v":0}]
[{"$f":"+DdaAñoBaseVig!A131","v":"BTSH_1 Fuera de Punta Bajo"},{"$f":"+DdaAñoBaseVig!T131","v":0},{"$f":"+IF(EnergíaVig!B131=0,0,B131*EnergíaVig!C131/EnergíaVig!B131)","v":0},{"$f":"+IF(EnergíaVig!C131=0,0,C131*EnergíaVig!D131/EnergíaVig!C131)","v":0},{"$f":"+IF(EnergíaVig!D131=0,0,D131*EnergíaVig!E131/EnergíaVig!D131)","v":0},{"$f":"+IF(EnergíaVig!E131=0,0,E131*EnergíaVig!F131/EnergíaVig!E131)","v":0},{"$f":"+IF(EnergíaVig!F131=0,0,F131*EnergíaVig!G131/EnergíaVig!F131)","v":0},null,{"$f":"+B131*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C131*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D131*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E131*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F131*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P131:S131)","v":0}]
[{"$f":"+DdaAñoBaseVig!A132","v":"BTSH_2"},{"$f":"+DdaAñoBaseVig!T132","v":0},{"$f":"+IF(EnergíaVig!B132=0,0,B132*EnergíaVig!C132/EnergíaVig!B132)","v":0},{"$f":"+IF(EnergíaVig!C132=0,0,C132*EnergíaVig!D132/EnergíaVig!C132)","v":0},{"$f":"+IF(EnergíaVig!D132=0,0,D132*EnergíaVig!E132/EnergíaVig!D132)","v":0},{"$f":"+IF(EnergíaVig!E132=0,0,E132*EnergíaVig!F132/EnergíaVig!E132)","v":0},{"$f":"+IF(EnergíaVig!F132=0,0,F132*EnergíaVig!G132/EnergíaVig!F132)","v":0},null,{"$f":"+B132*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C132*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D132*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E132*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F132*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P132:S132)","v":0}]
[{"$f":"+DdaAñoBaseVig!A133","v":"BTSH_2 Punta"},{"$f":"+DdaAñoBaseVig!T133","v":0},{"$f":"+IF(EnergíaVig!B133=0,0,B133*EnergíaVig!C133/EnergíaVig!B133)","v":0},{"$f":"+IF(EnergíaVig!C133=0,0,C133*EnergíaVig!D133/EnergíaVig!C133)","v":0},{"$f":"+IF(EnergíaVig!D133=0,0,D133*EnergíaVig!E133/EnergíaVig!D133)","v":0},{"$f":"+IF(EnergíaVig!E133=0,0,E133*EnergíaVig!F133/EnergíaVig!E133)","v":0},{"$f":"+IF(EnergíaVig!F133=0,0,F133*EnergíaVig!G133/EnergíaVig!F133)","v":0},null,{"$f":"+B133*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C133*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D133*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E133*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F133*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P133:S133)","v":0}]
[{"$f":"+DdaAñoBaseVig!A134","v":"BTSH_2 Fuera de Punta Medio"},{"$f":"+DdaAñoBaseVig!T134","v":0},{"$f":"+IF(EnergíaVig!B134=0,0,B134*EnergíaVig!C134/EnergíaVig!B134)","v":0},{"$f":"+IF(EnergíaVig!C134=0,0,C134*EnergíaVig!D134/EnergíaVig!C134)","v":0},{"$f":"+IF(EnergíaVig!D134=0,0,D134*EnergíaVig!E134/EnergíaVig!D134)","v":0},{"$f":"+IF(EnergíaVig!E134=0,0,E134*EnergíaVig!F134/EnergíaVig!E134)","v":0},{"$f":"+IF(EnergíaVig!F134=0,0,F134*EnergíaVig!G134/EnergíaVig!F134)","v":0},null,{"$f":"+B134*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C134*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D134*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E134*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F134*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P134:S134)","v":0}]
[{"$f":"+DdaAñoBaseVig!A135","v":"BTSH_2 Fuera de Punta Bajo"},{"$f":"+DdaAñoBaseVig!T135","v":0},{"$f":"+IF(EnergíaVig!B135=0,0,B135*EnergíaVig!C135/EnergíaVig!B135)","v":0},{"$f":"+IF(EnergíaVig!C135=0,0,C135*EnergíaVig!D135/EnergíaVig!C135)","v":0},{"$f":"+IF(EnergíaVig!D135=0,0,D135*EnergíaVig!E135/EnergíaVig!D135)","v":0},{"$f":"+IF(EnergíaVig!E135=0,0,E135*EnergíaVig!F135/EnergíaVig!E135)","v":0},{"$f":"+IF(EnergíaVig!F135=0,0,F135*EnergíaVig!G135/EnergíaVig!F135)","v":0},null,{"$f":"+B135*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C135*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D135*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E135*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F135*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P135:S135)","v":0}]
[{"$f":"+DdaAñoBaseVig!A136","v":"BTSH_3"},{"$f":"+DdaAñoBaseVig!T136","v":0},{"$f":"+IF(EnergíaVig!B136=0,0,B136*EnergíaVig!C136/EnergíaVig!B136)","v":0},{"$f":"+IF(EnergíaVig!C136=0,0,C136*EnergíaVig!D136/EnergíaVig!C136)","v":0},{"$f":"+IF(EnergíaVig!D136=0,0,D136*EnergíaVig!E136/EnergíaVig!D136)","v":0},{"$f":"+IF(EnergíaVig!E136=0,0,E136*EnergíaVig!F136/EnergíaVig!E136)","v":0},{"$f":"+IF(EnergíaVig!F136=0,0,F136*EnergíaVig!G136/EnergíaVig!F136)","v":0},null,{"$f":"+B136*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C136*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D136*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E136*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F136*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P136:S136)","v":0}]
[{"$f":"+DdaAñoBaseVig!A137","v":"BTSH_3 Punta"},{"$f":"+DdaAñoBaseVig!T137","v":0},{"$f":"+IF(EnergíaVig!B137=0,0,B137*EnergíaVig!C137/EnergíaVig!B137)","v":0},{"$f":"+IF(EnergíaVig!C137=0,0,C137*EnergíaVig!D137/EnergíaVig!C137)","v":0},{"$f":"+IF(EnergíaVig!D137=0,0,D137*EnergíaVig!E137/EnergíaVig!D137)","v":0},{"$f":"+IF(EnergíaVig!E137=0,0,E137*EnergíaVig!F137/EnergíaVig!E137)","v":0},{"$f":"+IF(EnergíaVig!F137=0,0,F137*EnergíaVig!G137/EnergíaVig!F137)","v":0},null,{"$f":"+B137*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C137*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D137*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E137*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F137*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P137:S137)","v":0}]
[{"$f":"+DdaAñoBaseVig!A138","v":"BTSH_3 Fuera de Punta Medio"},{"$f":"+DdaAñoBaseVig!T138","v":0},{"$f":"+IF(EnergíaVig!B138=0,0,B138*EnergíaVig!C138/EnergíaVig!B138)","v":0},{"$f":"+IF(EnergíaVig!C138=0,0,C138*EnergíaVig!D138/EnergíaVig!C138)","v":0},{"$f":"+IF(EnergíaVig!D138=0,0,D138*EnergíaVig!E138/EnergíaVig!D138)","v":0},{"$f":"+IF(EnergíaVig!E138=0,0,E138*EnergíaVig!F138/EnergíaVig!E138)","v":0},{"$f":"+IF(EnergíaVig!F138=0,0,F138*EnergíaVig!G138/EnergíaVig!F138)","v":0},null,{"$f":"+B138*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C138*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D138*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E138*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F138*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P138:S138)","v":0}]
[{"$f":"+DdaAñoBaseVig!A139","v":"BTSH_3 Fuera de Punta Bajo"},{"$f":"+DdaAñoBaseVig!T139","v":0},{"$f":"+IF(EnergíaVig!B139=0,0,B139*EnergíaVig!C139/EnergíaVig!B139)","v":0},{"$f":"+IF(EnergíaVig!C139=0,0,C139*EnergíaVig!D139/EnergíaVig!C139)","v":0},{"$f":"+IF(EnergíaVig!D139=0,0,D139*EnergíaVig!E139/EnergíaVig!D139)","v":0},{"$f":"+IF(EnergíaVig!E139=0,0,E139*EnergíaVig!F139/EnergíaVig!E139)","v":0},{"$f":"+IF(EnergíaVig!F139=0,0,F139*EnergíaVig!G139/EnergíaVig!F139)","v":0},null,{"$f":"+B139*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C139*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D139*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E139*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F139*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P139:S139)","v":0}]
[{"$f":"+DdaAñoBaseVig!A140","v":"BTS Prepago"},{"$f":"+DdaAñoBaseVig!T140","v":0},{"$f":"+IF(EnergíaVig!B140=0,0,B140*EnergíaVig!C140/EnergíaVig!B140)","v":0},{"$f":"+IF(EnergíaVig!C140=0,0,C140*EnergíaVig!D140/EnergíaVig!C140)","v":0},{"$f":"+IF(EnergíaVig!D140=0,0,D140*EnergíaVig!E140/EnergíaVig!D140)","v":0},{"$f":"+IF(EnergíaVig!E140=0,0,E140*EnergíaVig!F140/EnergíaVig!E140)","v":0},{"$f":"+IF(EnergíaVig!F140=0,0,F140*EnergíaVig!G140/EnergíaVig!F140)","v":0},null,{"$f":"+B140*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C140*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D140*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E140*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F140*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,{"$f":"+C140-I140","v":0},{"$f":"+D140-J140","v":0},{"$f":"+E140-K140","v":0},{"$f":"+F140-L140","v":0},{"$f":"+G140-M140","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P140:S140)","v":0}]
[{"$f":"+DdaAñoBaseVig!A141","v":"BTS Prep"},null,{"$f":"+IF(EnergíaVig!B141=0,0,B141*EnergíaVig!C141/EnergíaVig!B141)","v":0},{"$f":"+IF(EnergíaVig!C141=0,0,C141*EnergíaVig!D141/EnergíaVig!C141)","v":0},{"$f":"+IF(EnergíaVig!D141=0,0,D141*EnergíaVig!E141/EnergíaVig!D141)","v":0},{"$f":"+IF(EnergíaVig!E141=0,0,E141*EnergíaVig!F141/EnergíaVig!E141)","v":0},{"$f":"+IF(EnergíaVig!F141=0,0,F141*EnergíaVig!G141/EnergíaVig!F141)","v":0},null,{"$f":"+B141*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C141*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D141*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E141*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F141*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P141:S141)","v":0}]
[{"$f":"+DdaAñoBaseVig!A142","v":"BTS Prepago Regular"},null,{"$f":"+IF(EnergíaVig!B142=0,0,B142*EnergíaVig!C142/EnergíaVig!B142)","v":0},{"$f":"+IF(EnergíaVig!C142=0,0,C142*EnergíaVig!D142/EnergíaVig!C142)","v":0},{"$f":"+IF(EnergíaVig!D142=0,0,D142*EnergíaVig!E142/EnergíaVig!D142)","v":0},{"$f":"+IF(EnergíaVig!E142=0,0,E142*EnergíaVig!F142/EnergíaVig!E142)","v":0},{"$f":"+IF(EnergíaVig!F142=0,0,F142*EnergíaVig!G142/EnergíaVig!F142)","v":0},null,{"$f":"+B142*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C142*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D142*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E142*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F142*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P142:S142)","v":0}]
[{"$f":"+DdaAñoBaseVig!A143","v":"BTS Prepago Agro"},null,{"$f":"+IF(EnergíaVig!B143=0,0,B143*EnergíaVig!C143/EnergíaVig!B143)","v":0},{"$f":"+IF(EnergíaVig!C143=0,0,C143*EnergíaVig!D143/EnergíaVig!C143)","v":0},{"$f":"+IF(EnergíaVig!D143=0,0,D143*EnergíaVig!E143/EnergíaVig!D143)","v":0},{"$f":"+IF(EnergíaVig!E143=0,0,E143*EnergíaVig!F143/EnergíaVig!E143)","v":0},{"$f":"+IF(EnergíaVig!F143=0,0,F143*EnergíaVig!G143/EnergíaVig!F143)","v":0},null,{"$f":"+B143*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C143*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D143*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E143*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F143*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P143:S143)","v":0}]
[{"$f":"+DdaAñoBaseVig!A144","v":"BTS Prepago Jub. 1"},null,{"$f":"+IF(EnergíaVig!B144=0,0,B144*EnergíaVig!C144/EnergíaVig!B144)","v":0},{"$f":"+IF(EnergíaVig!C144=0,0,C144*EnergíaVig!D144/EnergíaVig!C144)","v":0},{"$f":"+IF(EnergíaVig!D144=0,0,D144*EnergíaVig!E144/EnergíaVig!D144)","v":0},{"$f":"+IF(EnergíaVig!E144=0,0,E144*EnergíaVig!F144/EnergíaVig!E144)","v":0},{"$f":"+IF(EnergíaVig!F144=0,0,F144*EnergíaVig!G144/EnergíaVig!F144)","v":0},null,{"$f":"+B144*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C144*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D144*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E144*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F144*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P144:S144)","v":0}]
[{"$f":"+DdaAñoBaseVig!A145","v":"BTS Prepago Jub. 2"},null,{"$f":"+IF(EnergíaVig!B145=0,0,B145*EnergíaVig!C145/EnergíaVig!B145)","v":0},{"$f":"+IF(EnergíaVig!C145=0,0,C145*EnergíaVig!D145/EnergíaVig!C145)","v":0},{"$f":"+IF(EnergíaVig!D145=0,0,D145*EnergíaVig!E145/EnergíaVig!D145)","v":0},{"$f":"+IF(EnergíaVig!E145=0,0,E145*EnergíaVig!F145/EnergíaVig!E145)","v":0},{"$f":"+IF(EnergíaVig!F145=0,0,F145*EnergíaVig!G145/EnergíaVig!F145)","v":0},null,{"$f":"+B145*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C145*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D145*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E145*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F145*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P145:S145)","v":0}]
[{"$f":"+DdaAñoBaseVig!A146","v":"BTS Prepago Discap."},null,{"$f":"+IF(EnergíaVig!B146=0,0,B146*EnergíaVig!C146/EnergíaVig!B146)","v":0},{"$f":"+IF(EnergíaVig!C146=0,0,C146*EnergíaVig!D146/EnergíaVig!C146)","v":0},{"$f":"+IF(EnergíaVig!D146=0,0,D146*EnergíaVig!E146/EnergíaVig!D146)","v":0},{"$f":"+IF(EnergíaVig!E146=0,0,E146*EnergíaVig!F146/EnergíaVig!E146)","v":0},{"$f":"+IF(EnergíaVig!F146=0,0,F146*EnergíaVig!G146/EnergíaVig!F146)","v":0},null,{"$f":"+B146*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C146*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D146*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E146*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F146*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P146:S146)","v":0}]
[{"$f":"+DdaAñoBaseVig!A147","v":"BTS Prepago Discapacitados 601-más"},null,{"$f":"+IF(EnergíaVig!B147=0,0,B147*EnergíaVig!C147/EnergíaVig!B147)","v":0},{"$f":"+IF(EnergíaVig!C147=0,0,C147*EnergíaVig!D147/EnergíaVig!C147)","v":0},{"$f":"+IF(EnergíaVig!D147=0,0,D147*EnergíaVig!E147/EnergíaVig!D147)","v":0},{"$f":"+IF(EnergíaVig!E147=0,0,E147*EnergíaVig!F147/EnergíaVig!E147)","v":0},{"$f":"+IF(EnergíaVig!F147=0,0,F147*EnergíaVig!G147/EnergíaVig!F147)","v":0},null,{"$f":"+B147*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C147*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D147*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E147*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F147*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P147:S147)","v":0}]
[{"$f":"+DdaAñoBaseVig!A148","v":"BTS Prepago Político"},null,{"$f":"+IF(EnergíaVig!B148=0,0,B148*EnergíaVig!C148/EnergíaVig!B148)","v":0},{"$f":"+IF(EnergíaVig!C148=0,0,C148*EnergíaVig!D148/EnergíaVig!C148)","v":0},{"$f":"+IF(EnergíaVig!D148=0,0,D148*EnergíaVig!E148/EnergíaVig!D148)","v":0},{"$f":"+IF(EnergíaVig!E148=0,0,E148*EnergíaVig!F148/EnergíaVig!E148)","v":0},{"$f":"+IF(EnergíaVig!F148=0,0,F148*EnergíaVig!G148/EnergíaVig!F148)","v":0},null,{"$f":"+B148*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C148*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D148*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E148*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F148*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P148:S148)","v":0}]
[{"$f":"+DdaAñoBaseVig!A149","v":"BTS Prepago Cruz Roja"},null,{"$f":"+IF(EnergíaVig!B149=0,0,B149*EnergíaVig!C149/EnergíaVig!B149)","v":0},{"$f":"+IF(EnergíaVig!C149=0,0,C149*EnergíaVig!D149/EnergíaVig!C149)","v":0},{"$f":"+IF(EnergíaVig!D149=0,0,D149*EnergíaVig!E149/EnergíaVig!D149)","v":0},{"$f":"+IF(EnergíaVig!E149=0,0,E149*EnergíaVig!F149/EnergíaVig!E149)","v":0},{"$f":"+IF(EnergíaVig!F149=0,0,F149*EnergíaVig!G149/EnergíaVig!F149)","v":0},null,{"$f":"+B149*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C149*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D149*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E149*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F149*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P149:S149)","v":0}]

{"sheet":"ClientesVig","index":19,"n_rows":149,"n_cols":25,"rows_kept":149,"cut":false,"hidden":false,"merged":[[4,21,4,24],[4,3,4,7],[4,9,4,13],[4,15,4,19]]}
["Clientes Vigentes"]
[]
[]
[null,null,null,{"$f":"+D7-SUM(ProyDda!J23:J26)","v":0},{"$f":"+E7-SUM(ProyDda!K23:K26)","v":0},{"$f":"+F7-SUM(ProyDda!L23:L26)","v":0},{"$f":"+G7-SUM(ProyDda!M23:M26)","v":0},{"$f":"+H7-SUM(ProyDda!N23:N26)","v":0},null,{"$f":"+J7-ProyDda!J26","v":0},{"$f":"+K7-ProyDda!K26","v":0},{"$f":"+L7-ProyDda!L26","v":0},{"$f":"+M7-ProyDda!M26","v":0},{"$f":"+N7-ProyDda!N26","v":0}]
[null,null,null,"Clientes promedios Proyectados (Clientes/año)",null,null,null,null,null,"Consumo Propio (Clientes/año)",null,null,null,null,null,"Clientes para facturación (excluye Consumo Propio)",null,null,null,null,null,"Conexiones Nuevas"]
["Categorías",null,{"$f":"+EnergíaVig!B6","v":2025},{"$f":"+EnergíaVig!C6","v":2026},{"$f":"+EnergíaVig!D6","v":"2026/2027"},{"$f":"+EnergíaVig!E6","v":"2027/2028"},{"$f":"+EnergíaVig!F6","v":"2028/2029"},{"$f":"+EnergíaVig!G6","v":"2029/2030"},null,{"$f":"+D6","v":2026},{"$f":"+E6","v":"2026/2027"},{"$f":"+F6","v":"2027/2028"},{"$f":"+G6","v":"2028/2029"},{"$f":"+H6","v":"2029/2030"},null,{"$f":"+J6","v":2026},{"$f":"+K6","v":"2026/2027"},{"$f":"+L6","v":"2027/2028"},{"$f":"+M6","v":"2028/2029"},{"$f":"+N6","v":"2029/2030"},null,{"$f":"+Q6","v":"2026/2027"},{"$f":"+R6","v":"2027/2028"},{"$f":"+S6","v":"2028/2029"},{"$f":"+T6","v":"2029/2030"}]
["TOTAL",null,{"$f":"+SUM(C8,C12,C13,C17,C54,C95,C123,C58,C140,C127)","v":613885.1890662451},{"$f":"+SUM(D8,D12,D13,D17,D54,D95,D123,D58,D140,D127)","v":633020.09199967899},642885.76251190598,662924.61811886961,683588.08817127941,704895.64200476615,null,{"$f":"+SUM(J8,J12,J13,J17,J54,J95,J123,J58,J140,J127)","v":104.66865617655557},104.88110957125191,105.3120504911719,105.75508567599937,106.20979087533281,null,{"$f":"+SUM(P8,P12,P13,P17,P54,P95,P123,P58,P140,P127)","v":632915.42334350245},642780.88140233478,662819.30606837838,683482.33308560331,704789.43221389072,null,{"$f":"+SUM(V8,V12,V13,V17,V54,V95,V123,V58,V140,V127)","v":19433.121978943884},20038.855606963509,20663.470052409921,21307.553833486705]
[{"$f":"+DdaAñoBaseVig!A8","v":"ATH"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O8+ProyDda!I$24*DdaAñoBaseVig!$P8+ProyDda!I$25*DdaAñoBaseVig!$Q8+ProyDda!I$26*DdaAñoBaseVig!$R8)","v":3.8521123761891974E-6},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O8+ProyDda!J$24*DdaAñoBaseVig!$P8+ProyDda!J$25*DdaAñoBaseVig!$Q8+ProyDda!J$26*DdaAñoBaseVig!$R8)","v":3.9514296636048049E-6},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O8+ProyDda!K$24*DdaAñoBaseVig!$P8+ProyDda!K$25*DdaAñoBaseVig!$Q8+ProyDda!K$26*DdaAñoBaseVig!$R8)","v":4.0024872494630712E-6},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O8+ProyDda!L$24*DdaAñoBaseVig!$P8+ProyDda!L$25*DdaAñoBaseVig!$Q8+ProyDda!L$26*DdaAñoBaseVig!$R8)","v":4.1059840847087688E-6},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O8+ProyDda!M$24*DdaAñoBaseVig!$P8+ProyDda!M$25*DdaAñoBaseVig!$Q8+ProyDda!M$26*DdaAñoBaseVig!$R8)","v":4.2122409541074463E-6},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O8+ProyDda!N$24*DdaAñoBaseVig!$P8+ProyDda!N$25*DdaAñoBaseVig!$Q8+ProyDda!N$26*DdaAñoBaseVig!$R8)","v":4.3214597105753842E-6},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R8","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R8","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R8","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R8","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R8","v":0},null,{"$f":"+D8-J8","v":3.9514296636048049E-6},{"$f":"+E8-K8","v":4.0024872494630712E-6},{"$f":"+F8-L8","v":4.1059840847087688E-6},{"$f":"+G8-M8","v":4.2122409541074463E-6},{"$f":"+H8-N8","v":4.3214597105753842E-6},null,{"$f":"+MAX(E8-AVERAGE(D8,C8),0)","v":1.0071622956606963E-7},{"$f":"+MAX(F8-E8,0)","v":1.0349683524569758E-7},{"$f":"+MAX(G8-F8,0)","v":1.0625686939867752E-7},{"$f":"+MAX(H8-G8,0)","v":1.0921875646793785E-7}]
[{"$f":"+DdaAñoBaseVig!A9","v":"ATH Punta"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O9+ProyDda!I$24*DdaAñoBaseVig!$P9+ProyDda!I$25*DdaAñoBaseVig!$Q9+ProyDda!I$26*DdaAñoBaseVig!$R9)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O9+ProyDda!J$24*DdaAñoBaseVig!$P9+ProyDda!J$25*DdaAñoBaseVig!$Q9+ProyDda!J$26*DdaAñoBaseVig!$R9)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O9+ProyDda!K$24*DdaAñoBaseVig!$P9+ProyDda!K$25*DdaAñoBaseVig!$Q9+ProyDda!K$26*DdaAñoBaseVig!$R9)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O9+ProyDda!L$24*DdaAñoBaseVig!$P9+ProyDda!L$25*DdaAñoBaseVig!$Q9+ProyDda!L$26*DdaAñoBaseVig!$R9)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O9+ProyDda!M$24*DdaAñoBaseVig!$P9+ProyDda!M$25*DdaAñoBaseVig!$Q9+ProyDda!M$26*DdaAñoBaseVig!$R9)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O9+ProyDda!N$24*DdaAñoBaseVig!$P9+ProyDda!N$25*DdaAñoBaseVig!$Q9+ProyDda!N$26*DdaAñoBaseVig!$R9)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R9","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R9","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R9","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R9","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R9","v":0},null,{"$f":"+D9-J9","v":0},{"$f":"+E9-K9","v":0},{"$f":"+F9-L9","v":0},{"$f":"+G9-M9","v":0},{"$f":"+H9-N9","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A10","v":"ATH Fuera de Punta Medio"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O10+ProyDda!I$24*DdaAñoBaseVig!$P10+ProyDda!I$25*DdaAñoBaseVig!$Q10+ProyDda!I$26*DdaAñoBaseVig!$R10)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O10+ProyDda!J$24*DdaAñoBaseVig!$P10+ProyDda!J$25*DdaAñoBaseVig!$Q10+ProyDda!J$26*DdaAñoBaseVig!$R10)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O10+ProyDda!K$24*DdaAñoBaseVig!$P10+ProyDda!K$25*DdaAñoBaseVig!$Q10+ProyDda!K$26*DdaAñoBaseVig!$R10)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O10+ProyDda!L$24*DdaAñoBaseVig!$P10+ProyDda!L$25*DdaAñoBaseVig!$Q10+ProyDda!L$26*DdaAñoBaseVig!$R10)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O10+ProyDda!M$24*DdaAñoBaseVig!$P10+ProyDda!M$25*DdaAñoBaseVig!$Q10+ProyDda!M$26*DdaAñoBaseVig!$R10)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O10+ProyDda!N$24*DdaAñoBaseVig!$P10+ProyDda!N$25*DdaAñoBaseVig!$Q10+ProyDda!N$26*DdaAñoBaseVig!$R10)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R10","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R10","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R10","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R10","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R10","v":0},null,{"$f":"+D10-J10","v":0},{"$f":"+E10-K10","v":0},{"$f":"+F10-L10","v":0},{"$f":"+G10-M10","v":0},{"$f":"+H10-N10","v":0},null,{"$f":"+MAX(E10-AVERAGE(D10,C10),0)","v":0},{"$f":"+MAX(F10-E10,0)","v":0},{"$f":"+MAX(G10-F10,0)","v":0},{"$f":"+MAX(H10-G10,0)","v":0}]
[{"$f":"+DdaAñoBaseVig!A11","v":"ATH Fuera de Punta Bajo"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O11+ProyDda!I$24*DdaAñoBaseVig!$P11+ProyDda!I$25*DdaAñoBaseVig!$Q11+ProyDda!I$26*DdaAñoBaseVig!$R11)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O11+ProyDda!J$24*DdaAñoBaseVig!$P11+ProyDda!J$25*DdaAñoBaseVig!$Q11+ProyDda!J$26*DdaAñoBaseVig!$R11)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O11+ProyDda!K$24*DdaAñoBaseVig!$P11+ProyDda!K$25*DdaAñoBaseVig!$Q11+ProyDda!K$26*DdaAñoBaseVig!$R11)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O11+ProyDda!L$24*DdaAñoBaseVig!$P11+ProyDda!L$25*DdaAñoBaseVig!$Q11+ProyDda!L$26*DdaAñoBaseVig!$R11)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O11+ProyDda!M$24*DdaAñoBaseVig!$P11+ProyDda!M$25*DdaAñoBaseVig!$Q11+ProyDda!M$26*DdaAñoBaseVig!$R11)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O11+ProyDda!N$24*DdaAñoBaseVig!$P11+ProyDda!N$25*DdaAñoBaseVig!$Q11+ProyDda!N$26*DdaAñoBaseVig!$R11)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R11","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R11","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R11","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R11","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R11","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A12","v":"ATD"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O12+ProyDda!I$24*DdaAñoBaseVig!$P12+ProyDda!I$25*DdaAñoBaseVig!$Q12+ProyDda!I$26*DdaAñoBaseVig!$R12)","v":2.1131587892237884},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O12+ProyDda!J$24*DdaAñoBaseVig!$P12+ProyDda!J$25*DdaAñoBaseVig!$Q12+ProyDda!J$26*DdaAñoBaseVig!$R12)","v":2.1676414154632071},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O12+ProyDda!K$24*DdaAñoBaseVig!$P12+ProyDda!K$25*DdaAñoBaseVig!$Q12+ProyDda!K$26*DdaAñoBaseVig!$R12)","v":2.1956501482768851},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O12+ProyDda!L$24*DdaAñoBaseVig!$P12+ProyDda!L$25*DdaAñoBaseVig!$Q12+ProyDda!L$26*DdaAñoBaseVig!$R12)","v":2.2524255550402392},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O12+ProyDda!M$24*DdaAñoBaseVig!$P12+ProyDda!M$25*DdaAñoBaseVig!$Q12+ProyDda!M$26*DdaAñoBaseVig!$R12)","v":2.3107150376817991},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O12+ProyDda!N$24*DdaAñoBaseVig!$P12+ProyDda!N$25*DdaAñoBaseVig!$Q12+ProyDda!N$26*DdaAñoBaseVig!$R12)","v":2.3706293269442105},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R12","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R12","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R12","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R12","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R12","v":0},null,2.1676414154632071,2.1956501482768851,2.2524255550402392,2.3107150376817991,2.3706293269442105,null,{"$f":"+MAX(E12-AVERAGE(D12,C12),0)","v":5.5250045933387337E-2},5.677540676335413E-2,5.8289482641559864E-2,5.991428926241138E-2]
[{"$f":"+DdaAñoBaseVig!A13","v":"MTH"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O13+ProyDda!I$24*DdaAñoBaseVig!$P13+ProyDda!I$25*DdaAñoBaseVig!$Q13+ProyDda!I$26*DdaAñoBaseVig!$R13)","v":11.949345531425166},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O13+ProyDda!J$24*DdaAñoBaseVig!$P13+ProyDda!J$25*DdaAñoBaseVig!$Q13+ProyDda!J$26*DdaAñoBaseVig!$R13)","v":12.26374501001192},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O13+ProyDda!K$24*DdaAñoBaseVig!$P13+ProyDda!K$25*DdaAñoBaseVig!$Q13+ProyDda!K$26*DdaAñoBaseVig!$R13)","v":12.42542799587525},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O13+ProyDda!L$24*DdaAñoBaseVig!$P13+ProyDda!L$25*DdaAñoBaseVig!$Q13+ProyDda!L$26*DdaAñoBaseVig!$R13)","v":12.753246604319742},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O13+ProyDda!M$24*DdaAñoBaseVig!$P13+ProyDda!M$25*DdaAñoBaseVig!$Q13+ProyDda!M$26*DdaAñoBaseVig!$R13)","v":13.089979561410415},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O13+ProyDda!N$24*DdaAñoBaseVig!$P13+ProyDda!N$25*DdaAñoBaseVig!$Q13+ProyDda!N$26*DdaAñoBaseVig!$R13)","v":13.43622880189919},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R13","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R13","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R13","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R13","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R13","v":0},null,12.26374501001192,12.42542799587525,12.753246604319742,13.089979561410415,13.43622880189919,null,0.31888272515670657,0.32781860844449184,0.33673295709067297,0.34624924048877581]
[{"$f":"+DdaAñoBaseVig!A14","v":"MTH Punta"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O14+ProyDda!I$24*DdaAñoBaseVig!$P14+ProyDda!I$25*DdaAñoBaseVig!$Q14+ProyDda!I$26*DdaAñoBaseVig!$R14)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O14+ProyDda!J$24*DdaAñoBaseVig!$P14+ProyDda!J$25*DdaAñoBaseVig!$Q14+ProyDda!J$26*DdaAñoBaseVig!$R14)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O14+ProyDda!K$24*DdaAñoBaseVig!$P14+ProyDda!K$25*DdaAñoBaseVig!$Q14+ProyDda!K$26*DdaAñoBaseVig!$R14)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O14+ProyDda!L$24*DdaAñoBaseVig!$P14+ProyDda!L$25*DdaAñoBaseVig!$Q14+ProyDda!L$26*DdaAñoBaseVig!$R14)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O14+ProyDda!M$24*DdaAñoBaseVig!$P14+ProyDda!M$25*DdaAñoBaseVig!$Q14+ProyDda!M$26*DdaAñoBaseVig!$R14)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O14+ProyDda!N$24*DdaAñoBaseVig!$P14+ProyDda!N$25*DdaAñoBaseVig!$Q14+ProyDda!N$26*DdaAñoBaseVig!$R14)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R14","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R14","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R14","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R14","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R14","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A15","v":"MTH Fuera de Punta Medio"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O15+ProyDda!I$24*DdaAñoBaseVig!$P15+ProyDda!I$25*DdaAñoBaseVig!$Q15+ProyDda!I$26*DdaAñoBaseVig!$R15)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O15+ProyDda!J$24*DdaAñoBaseVig!$P15+ProyDda!J$25*DdaAñoBaseVig!$Q15+ProyDda!J$26*DdaAñoBaseVig!$R15)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O15+ProyDda!K$24*DdaAñoBaseVig!$P15+ProyDda!K$25*DdaAñoBaseVig!$Q15+ProyDda!K$26*DdaAñoBaseVig!$R15)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O15+ProyDda!L$24*DdaAñoBaseVig!$P15+ProyDda!L$25*DdaAñoBaseVig!$Q15+ProyDda!L$26*DdaAñoBaseVig!$R15)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O15+ProyDda!M$24*DdaAñoBaseVig!$P15+ProyDda!M$25*DdaAñoBaseVig!$Q15+ProyDda!M$26*DdaAñoBaseVig!$R15)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O15+ProyDda!N$24*DdaAñoBaseVig!$P15+ProyDda!N$25*DdaAñoBaseVig!$Q15+ProyDda!N$26*DdaAñoBaseVig!$R15)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R15","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R15","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R15","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R15","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R15","v":0},null,{"$f":"+D15-J15","v":0},{"$f":"+E15-K15","v":0},{"$f":"+F15-L15","v":0},{"$f":"+G15-M15","v":0},{"$f":"+H15-N15","v":0},null,{"$f":"+MAX(E15-AVERAGE(D15,C15),0)","v":0},{"$f":"+MAX(F15-E15,0)","v":0},{"$f":"+MAX(G15-F15,0)","v":0},{"$f":"+MAX(H15-G15,0)","v":0}]
[{"$f":"+DdaAñoBaseVig!A16","v":"MTH Fuera de Punta Bajo"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O16+ProyDda!I$24*DdaAñoBaseVig!$P16+ProyDda!I$25*DdaAñoBaseVig!$Q16+ProyDda!I$26*DdaAñoBaseVig!$R16)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O16+ProyDda!J$24*DdaAñoBaseVig!$P16+ProyDda!J$25*DdaAñoBaseVig!$Q16+ProyDda!J$26*DdaAñoBaseVig!$R16)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O16+ProyDda!K$24*DdaAñoBaseVig!$P16+ProyDda!K$25*DdaAñoBaseVig!$Q16+ProyDda!K$26*DdaAñoBaseVig!$R16)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O16+ProyDda!L$24*DdaAñoBaseVig!$P16+ProyDda!L$25*DdaAñoBaseVig!$Q16+ProyDda!L$26*DdaAñoBaseVig!$R16)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O16+ProyDda!M$24*DdaAñoBaseVig!$P16+ProyDda!M$25*DdaAñoBaseVig!$Q16+ProyDda!M$26*DdaAñoBaseVig!$R16)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O16+ProyDda!N$24*DdaAñoBaseVig!$P16+ProyDda!N$25*DdaAñoBaseVig!$Q16+ProyDda!N$26*DdaAñoBaseVig!$R16)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R16","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R16","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R16","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R16","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R16","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A17","v":"MTD"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O17+ProyDda!I$24*DdaAñoBaseVig!$P17+ProyDda!I$25*DdaAñoBaseVig!$Q17+ProyDda!I$26*DdaAñoBaseVig!$R17)","v":695.32682187766272},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O17+ProyDda!J$24*DdaAñoBaseVig!$P17+ProyDda!J$25*DdaAñoBaseVig!$Q17+ProyDda!J$26*DdaAñoBaseVig!$R17)","v":713.28994397661052},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O17+ProyDda!K$24*DdaAñoBaseVig!$P17+ProyDda!K$25*DdaAñoBaseVig!$Q17+ProyDda!K$26*DdaAñoBaseVig!$R17)","v":722.52510758625419},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O17+ProyDda!L$24*DdaAñoBaseVig!$P17+ProyDda!L$25*DdaAñoBaseVig!$Q17+ProyDda!L$26*DdaAñoBaseVig!$R17)","v":741.24616904268532},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O17+ProyDda!M$24*DdaAñoBaseVig!$P17+ProyDda!M$25*DdaAñoBaseVig!$Q17+ProyDda!M$26*DdaAñoBaseVig!$R17)","v":760.46831030692283},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O17+ProyDda!N$24*DdaAñoBaseVig!$P17+ProyDda!N$25*DdaAñoBaseVig!$Q17+ProyDda!N$26*DdaAñoBaseVig!$R17)","v":780.22763035250262},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R17","v":1.4267103072392957},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R17","v":1.429606202334289},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R17","v":1.4354802421349335},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R17","v":1.4415191356084183},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R17","v":1.4477170999116},null,711.8632336693712,721.0955013839199,739.81068880055034,759.02679117131436,778.77991325259097,null,18.216724659117631,18.72106145643113,19.222141264237507,19.759320045579784]
[{"$f":"+DdaAñoBaseVig!A18","v":"MTD_1 (0-10,000)"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O18+ProyDda!I$24*DdaAñoBaseVig!$P18+ProyDda!I$25*DdaAñoBaseVig!$Q18+ProyDda!I$26*DdaAñoBaseVig!$R18)","v":695.32682187766272},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O18+ProyDda!J$24*DdaAñoBaseVig!$P18+ProyDda!J$25*DdaAñoBaseVig!$Q18+ProyDda!J$26*DdaAñoBaseVig!$R18)","v":713.28994397661052},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O18+ProyDda!K$24*DdaAñoBaseVig!$P18+ProyDda!K$25*DdaAñoBaseVig!$Q18+ProyDda!K$26*DdaAñoBaseVig!$R18)","v":722.52510758625419},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O18+ProyDda!L$24*DdaAñoBaseVig!$P18+ProyDda!L$25*DdaAñoBaseVig!$Q18+ProyDda!L$26*DdaAñoBaseVig!$R18)","v":741.24616904268532},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O18+ProyDda!M$24*DdaAñoBaseVig!$P18+ProyDda!M$25*DdaAñoBaseVig!$Q18+ProyDda!M$26*DdaAñoBaseVig!$R18)","v":760.46831030692283},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O18+ProyDda!N$24*DdaAñoBaseVig!$P18+ProyDda!N$25*DdaAñoBaseVig!$Q18+ProyDda!N$26*DdaAñoBaseVig!$R18)","v":780.22763035250262},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R18","v":1.4267103072392957},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R18","v":1.429606202334289},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R18","v":1.4354802421349335},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R18","v":1.4415191356084183},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R18","v":1.4477170999116},null,711.8632336693712,721.0955013839199,739.81068880055034,759.02679117131436,778.77991325259097,null,18.216724659117631,18.72106145643113,19.222141264237507,19.759320045579784]
[{"$f":"+DdaAñoBaseVig!A19","v":"MTD_1 Regular"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O19+ProyDda!I$24*DdaAñoBaseVig!$P19+ProyDda!I$25*DdaAñoBaseVig!$Q19+ProyDda!I$26*DdaAñoBaseVig!$R19)","v":641.40576809632807},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O19+ProyDda!J$24*DdaAñoBaseVig!$P19+ProyDda!J$25*DdaAñoBaseVig!$Q19+ProyDda!J$26*DdaAñoBaseVig!$R19)","v":657.96551187390378},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O19+ProyDda!K$24*DdaAñoBaseVig!$P19+ProyDda!K$25*DdaAñoBaseVig!$Q19+ProyDda!K$26*DdaAñoBaseVig!$R19)","v":666.47910486365527},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O19+ProyDda!L$24*DdaAñoBaseVig!$P19+ProyDda!L$25*DdaAñoBaseVig!$Q19+ProyDda!L$26*DdaAñoBaseVig!$R19)","v":683.73733759014704},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O19+ProyDda!M$24*DdaAñoBaseVig!$P19+ProyDda!M$25*DdaAñoBaseVig!$Q19+ProyDda!M$26*DdaAñoBaseVig!$R19)","v":701.45728105027217},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O19+ProyDda!N$24*DdaAñoBaseVig!$P19+ProyDda!N$25*DdaAñoBaseVig!$Q19+ProyDda!N$26*DdaAñoBaseVig!$R19)","v":719.67225917704843},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R19","v":1.4267103072392957},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R19","v":1.429606202334289},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R19","v":1.4354802421349335},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R19","v":1.4415191356084183},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R19","v":1.4477170999116},null,656.53880156666446,665.04949866132097,682.30185734801205,700.0157619146637,718.22454207713679,null,16.793464878539339,17.258232726491769,17.719943460125137,18.214978126776259]
[{"$f":"+DdaAñoBaseVig!A20","v":"MTD_1 Agro"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O20+ProyDda!I$24*DdaAñoBaseVig!$P20+ProyDda!I$25*DdaAñoBaseVig!$Q20+ProyDda!I$26*DdaAñoBaseVig!$R20)","v":51.772390335982813},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O20+ProyDda!J$24*DdaAñoBaseVig!$P20+ProyDda!J$25*DdaAñoBaseVig!$Q20+ProyDda!J$26*DdaAñoBaseVig!$R20)","v":53.107214678848578},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O20+ProyDda!K$24*DdaAñoBaseVig!$P20+ProyDda!K$25*DdaAñoBaseVig!$Q20+ProyDda!K$26*DdaAñoBaseVig!$R20)","v":53.79342863278368},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O20+ProyDda!L$24*DdaAñoBaseVig!$P20+ProyDda!L$25*DdaAñoBaseVig!$Q20+ProyDda!L$26*DdaAñoBaseVig!$R20)","v":55.184426098485858},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O20+ProyDda!M$24*DdaAñoBaseVig!$P20+ProyDda!M$25*DdaAñoBaseVig!$Q20+ProyDda!M$26*DdaAñoBaseVig!$R20)","v":56.612518423204072},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O20+ProyDda!N$24*DdaAñoBaseVig!$P20+ProyDda!N$25*DdaAñoBaseVig!$Q20+ProyDda!N$26*DdaAñoBaseVig!$R20)","v":58.080418510133157},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R20","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R20","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R20","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R20","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R20","v":0},null,53.107214678848578,53.79342863278368,55.184426098485858,56.612518423204072,58.080418510133157,null,1.3536261253679882,1.3909974657021777,1.4280923247182145,1.4679000869290846]
[{"$f":"+DdaAñoBaseVig!A21","v":"MTD_1 Jub. 1"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O21+ProyDda!I$24*DdaAñoBaseVig!$P21+ProyDda!I$25*DdaAñoBaseVig!$Q21+ProyDda!I$26*DdaAñoBaseVig!$R21)","v":1.1173049915830007},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O21+ProyDda!J$24*DdaAñoBaseVig!$P21+ProyDda!J$25*DdaAñoBaseVig!$Q21+ProyDda!J$26*DdaAñoBaseVig!$R21)","v":1.1529530604063483},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O21+ProyDda!K$24*DdaAñoBaseVig!$P21+ProyDda!K$25*DdaAñoBaseVig!$Q21+ProyDda!K$26*DdaAñoBaseVig!$R21)","v":1.1713385267039531},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O21+ProyDda!L$24*DdaAñoBaseVig!$P21+ProyDda!L$25*DdaAñoBaseVig!$Q21+ProyDda!L$26*DdaAñoBaseVig!$R21)","v":1.2086907841072683},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O21+ProyDda!M$24*DdaAñoBaseVig!$P21+ProyDda!M$25*DdaAñoBaseVig!$Q21+ProyDda!M$26*DdaAñoBaseVig!$R21)","v":1.2472256333923217},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O21+ProyDda!N$24*DdaAñoBaseVig!$P21+ProyDda!N$25*DdaAñoBaseVig!$Q21+ProyDda!N$26*DdaAñoBaseVig!$R21)","v":1.2869753859669417},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R21","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R21","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R21","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R21","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R21","v":0},null,1.1529530604063483,1.1713385267039531,1.2086907841072683,1.2472256333923217,1.2869753859669417,null,3.6209500709278641E-2,3.7352257403315159E-2,3.8534849285053463E-2,3.974975257461999E-2]
[{"$f":"+DdaAñoBaseVig!A22","v":"MTD_1 Jub. 2"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O22+ProyDda!I$24*DdaAñoBaseVig!$P22+ProyDda!I$25*DdaAñoBaseVig!$Q22+ProyDda!I$26*DdaAñoBaseVig!$R22)","v":1.0313584537689238},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O22+ProyDda!J$24*DdaAñoBaseVig!$P22+ProyDda!J$25*DdaAñoBaseVig!$Q22+ProyDda!J$26*DdaAñoBaseVig!$R22)","v":1.0642643634520139},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O22+ProyDda!K$24*DdaAñoBaseVig!$P22+ProyDda!K$25*DdaAñoBaseVig!$Q22+ProyDda!K$26*DdaAñoBaseVig!$R22)","v":1.0812355631113413},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O22+ProyDda!L$24*DdaAñoBaseVig!$P22+ProyDda!L$25*DdaAñoBaseVig!$Q22+ProyDda!L$26*DdaAñoBaseVig!$R22)","v":1.1157145699451707},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O22+ProyDda!M$24*DdaAñoBaseVig!$P22+ProyDda!M$25*DdaAñoBaseVig!$Q22+ProyDda!M$26*DdaAñoBaseVig!$R22)","v":1.1512852000544509},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O22+ProyDda!N$24*DdaAñoBaseVig!$P22+ProyDda!N$25*DdaAñoBaseVig!$Q22+ProyDda!N$26*DdaAñoBaseVig!$R22)","v":1.1879772793540999},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R22","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R22","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R22","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R22","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R22","v":0},null,1.0642643634520139,1.0812355631113413,1.1157145699451707,1.1512852000544509,1.1879772793540999,null,3.3424154500872438E-2,3.4479006833829429E-2,3.5570630109280188E-2,3.6692079299649016E-2]
[{"$f":"+DdaAñoBaseVig!A23","v":"MTD_1 Discap."},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O23+ProyDda!I$24*DdaAñoBaseVig!$P23+ProyDda!I$25*DdaAñoBaseVig!$Q23+ProyDda!I$26*DdaAñoBaseVig!$R23)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O23+ProyDda!J$24*DdaAñoBaseVig!$P23+ProyDda!J$25*DdaAñoBaseVig!$Q23+ProyDda!J$26*DdaAñoBaseVig!$R23)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O23+ProyDda!K$24*DdaAñoBaseVig!$P23+ProyDda!K$25*DdaAñoBaseVig!$Q23+ProyDda!K$26*DdaAñoBaseVig!$R23)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O23+ProyDda!L$24*DdaAñoBaseVig!$P23+ProyDda!L$25*DdaAñoBaseVig!$Q23+ProyDda!L$26*DdaAñoBaseVig!$R23)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O23+ProyDda!M$24*DdaAñoBaseVig!$P23+ProyDda!M$25*DdaAñoBaseVig!$Q23+ProyDda!M$26*DdaAñoBaseVig!$R23)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O23+ProyDda!N$24*DdaAñoBaseVig!$P23+ProyDda!N$25*DdaAñoBaseVig!$Q23+ProyDda!N$26*DdaAñoBaseVig!$R23)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R23","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R23","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R23","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R23","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R23","v":0},null,{"$f":"+D23-J23","v":0},0,0,0,0,null,0,{"$f":"+MAX(F23-E23,0)","v":0},0,0]
[{"$f":"+DdaAñoBaseVig!A24","v":"MTD_1 Discapacitados 601-más"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O24+ProyDda!I$24*DdaAñoBaseVig!$P24+ProyDda!I$25*DdaAñoBaseVig!$Q24+ProyDda!I$26*DdaAñoBaseVig!$R24)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O24+ProyDda!J$24*DdaAñoBaseVig!$P24+ProyDda!J$25*DdaAñoBaseVig!$Q24+ProyDda!J$26*DdaAñoBaseVig!$R24)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O24+ProyDda!K$24*DdaAñoBaseVig!$P24+ProyDda!K$25*DdaAñoBaseVig!$Q24+ProyDda!K$26*DdaAñoBaseVig!$R24)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O24+ProyDda!L$24*DdaAñoBaseVig!$P24+ProyDda!L$25*DdaAñoBaseVig!$Q24+ProyDda!L$26*DdaAñoBaseVig!$R24)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O24+ProyDda!M$24*DdaAñoBaseVig!$P24+ProyDda!M$25*DdaAñoBaseVig!$Q24+ProyDda!M$26*DdaAñoBaseVig!$R24)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O24+ProyDda!N$24*DdaAñoBaseVig!$P24+ProyDda!N$25*DdaAñoBaseVig!$Q24+ProyDda!N$26*DdaAñoBaseVig!$R24)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R24","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R24","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R24","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R24","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R24","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A25","v":"MTD_1 Político"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O25+ProyDda!I$24*DdaAñoBaseVig!$P25+ProyDda!I$25*DdaAñoBaseVig!$Q25+ProyDda!I$26*DdaAñoBaseVig!$R25)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O25+ProyDda!J$24*DdaAñoBaseVig!$P25+ProyDda!J$25*DdaAñoBaseVig!$Q25+ProyDda!J$26*DdaAñoBaseVig!$R25)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O25+ProyDda!K$24*DdaAñoBaseVig!$P25+ProyDda!K$25*DdaAñoBaseVig!$Q25+ProyDda!K$26*DdaAñoBaseVig!$R25)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O25+ProyDda!L$24*DdaAñoBaseVig!$P25+ProyDda!L$25*DdaAñoBaseVig!$Q25+ProyDda!L$26*DdaAñoBaseVig!$R25)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O25+ProyDda!M$24*DdaAñoBaseVig!$P25+ProyDda!M$25*DdaAñoBaseVig!$Q25+ProyDda!M$26*DdaAñoBaseVig!$R25)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O25+ProyDda!N$24*DdaAñoBaseVig!$P25+ProyDda!N$25*DdaAñoBaseVig!$Q25+ProyDda!N$26*DdaAñoBaseVig!$R25)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R25","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R25","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R25","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R25","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R25","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A26","v":"MTD_1 Cruz Roja"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O26+ProyDda!I$24*DdaAñoBaseVig!$P26+ProyDda!I$25*DdaAñoBaseVig!$Q26+ProyDda!I$26*DdaAñoBaseVig!$R26)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O26+ProyDda!J$24*DdaAñoBaseVig!$P26+ProyDda!J$25*DdaAñoBaseVig!$Q26+ProyDda!J$26*DdaAñoBaseVig!$R26)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O26+ProyDda!K$24*DdaAñoBaseVig!$P26+ProyDda!K$25*DdaAñoBaseVig!$Q26+ProyDda!K$26*DdaAñoBaseVig!$R26)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O26+ProyDda!L$24*DdaAñoBaseVig!$P26+ProyDda!L$25*DdaAñoBaseVig!$Q26+ProyDda!L$26*DdaAñoBaseVig!$R26)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O26+ProyDda!M$24*DdaAñoBaseVig!$P26+ProyDda!M$25*DdaAñoBaseVig!$Q26+ProyDda!M$26*DdaAñoBaseVig!$R26)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O26+ProyDda!N$24*DdaAñoBaseVig!$P26+ProyDda!N$25*DdaAñoBaseVig!$Q26+ProyDda!N$26*DdaAñoBaseVig!$R26)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R26","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R26","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R26","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R26","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R26","v":0},null,{"$f":"+D26-J26","v":0},{"$f":"+E26-K26","v":0},{"$f":"+F26-L26","v":0},{"$f":"+G26-M26","v":0},{"$f":"+H26-N26","v":0},null,{"$f":"+MAX(E26-AVERAGE(D26,C26),0)","v":0},{"$f":"+MAX(F26-E26,0)","v":0},{"$f":"+MAX(G26-F26,0)","v":0},{"$f":"+MAX(H26-G26,0)","v":0}]
[{"$f":"+DdaAñoBaseVig!A27","v":"MTD_2 (10,001-30,000)"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O27+ProyDda!I$24*DdaAñoBaseVig!$P27+ProyDda!I$25*DdaAñoBaseVig!$Q27+ProyDda!I$26*DdaAñoBaseVig!$R27)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O27+ProyDda!J$24*DdaAñoBaseVig!$P27+ProyDda!J$25*DdaAñoBaseVig!$Q27+ProyDda!J$26*DdaAñoBaseVig!$R27)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O27+ProyDda!K$24*DdaAñoBaseVig!$P27+ProyDda!K$25*DdaAñoBaseVig!$Q27+ProyDda!K$26*DdaAñoBaseVig!$R27)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O27+ProyDda!L$24*DdaAñoBaseVig!$P27+ProyDda!L$25*DdaAñoBaseVig!$Q27+ProyDda!L$26*DdaAñoBaseVig!$R27)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O27+ProyDda!M$24*DdaAñoBaseVig!$P27+ProyDda!M$25*DdaAñoBaseVig!$Q27+ProyDda!M$26*DdaAñoBaseVig!$R27)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O27+ProyDda!N$24*DdaAñoBaseVig!$P27+ProyDda!N$25*DdaAñoBaseVig!$Q27+ProyDda!N$26*DdaAñoBaseVig!$R27)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R27","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R27","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R27","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R27","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R27","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A28","v":"MTD_2 Regular"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O28+ProyDda!I$24*DdaAñoBaseVig!$P28+ProyDda!I$25*DdaAñoBaseVig!$Q28+ProyDda!I$26*DdaAñoBaseVig!$R28)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O28+ProyDda!J$24*DdaAñoBaseVig!$P28+ProyDda!J$25*DdaAñoBaseVig!$Q28+ProyDda!J$26*DdaAñoBaseVig!$R28)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O28+ProyDda!K$24*DdaAñoBaseVig!$P28+ProyDda!K$25*DdaAñoBaseVig!$Q28+ProyDda!K$26*DdaAñoBaseVig!$R28)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O28+ProyDda!L$24*DdaAñoBaseVig!$P28+ProyDda!L$25*DdaAñoBaseVig!$Q28+ProyDda!L$26*DdaAñoBaseVig!$R28)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O28+ProyDda!M$24*DdaAñoBaseVig!$P28+ProyDda!M$25*DdaAñoBaseVig!$Q28+ProyDda!M$26*DdaAñoBaseVig!$R28)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O28+ProyDda!N$24*DdaAñoBaseVig!$P28+ProyDda!N$25*DdaAñoBaseVig!$Q28+ProyDda!N$26*DdaAñoBaseVig!$R28)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R28","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R28","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R28","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R28","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R28","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A29","v":"MTD_2 Agro"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O29+ProyDda!I$24*DdaAñoBaseVig!$P29+ProyDda!I$25*DdaAñoBaseVig!$Q29+ProyDda!I$26*DdaAñoBaseVig!$R29)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O29+ProyDda!J$24*DdaAñoBaseVig!$P29+ProyDda!J$25*DdaAñoBaseVig!$Q29+ProyDda!J$26*DdaAñoBaseVig!$R29)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O29+ProyDda!K$24*DdaAñoBaseVig!$P29+ProyDda!K$25*DdaAñoBaseVig!$Q29+ProyDda!K$26*DdaAñoBaseVig!$R29)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O29+ProyDda!L$24*DdaAñoBaseVig!$P29+ProyDda!L$25*DdaAñoBaseVig!$Q29+ProyDda!L$26*DdaAñoBaseVig!$R29)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O29+ProyDda!M$24*DdaAñoBaseVig!$P29+ProyDda!M$25*DdaAñoBaseVig!$Q29+ProyDda!M$26*DdaAñoBaseVig!$R29)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O29+ProyDda!N$24*DdaAñoBaseVig!$P29+ProyDda!N$25*DdaAñoBaseVig!$Q29+ProyDda!N$26*DdaAñoBaseVig!$R29)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R29","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R29","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R29","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R29","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R29","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A30","v":"MTD_2 Jub. 1"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O30+ProyDda!I$24*DdaAñoBaseVig!$P30+ProyDda!I$25*DdaAñoBaseVig!$Q30+ProyDda!I$26*DdaAñoBaseVig!$R30)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O30+ProyDda!J$24*DdaAñoBaseVig!$P30+ProyDda!J$25*DdaAñoBaseVig!$Q30+ProyDda!J$26*DdaAñoBaseVig!$R30)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O30+ProyDda!K$24*DdaAñoBaseVig!$P30+ProyDda!K$25*DdaAñoBaseVig!$Q30+ProyDda!K$26*DdaAñoBaseVig!$R30)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O30+ProyDda!L$24*DdaAñoBaseVig!$P30+ProyDda!L$25*DdaAñoBaseVig!$Q30+ProyDda!L$26*DdaAñoBaseVig!$R30)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O30+ProyDda!M$24*DdaAñoBaseVig!$P30+ProyDda!M$25*DdaAñoBaseVig!$Q30+ProyDda!M$26*DdaAñoBaseVig!$R30)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O30+ProyDda!N$24*DdaAñoBaseVig!$P30+ProyDda!N$25*DdaAñoBaseVig!$Q30+ProyDda!N$26*DdaAñoBaseVig!$R30)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R30","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R30","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R30","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R30","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R30","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A31","v":"MTD_2 Jub. 2"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O31+ProyDda!I$24*DdaAñoBaseVig!$P31+ProyDda!I$25*DdaAñoBaseVig!$Q31+ProyDda!I$26*DdaAñoBaseVig!$R31)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O31+ProyDda!J$24*DdaAñoBaseVig!$P31+ProyDda!J$25*DdaAñoBaseVig!$Q31+ProyDda!J$26*DdaAñoBaseVig!$R31)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O31+ProyDda!K$24*DdaAñoBaseVig!$P31+ProyDda!K$25*DdaAñoBaseVig!$Q31+ProyDda!K$26*DdaAñoBaseVig!$R31)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O31+ProyDda!L$24*DdaAñoBaseVig!$P31+ProyDda!L$25*DdaAñoBaseVig!$Q31+ProyDda!L$26*DdaAñoBaseVig!$R31)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O31+ProyDda!M$24*DdaAñoBaseVig!$P31+ProyDda!M$25*DdaAñoBaseVig!$Q31+ProyDda!M$26*DdaAñoBaseVig!$R31)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O31+ProyDda!N$24*DdaAñoBaseVig!$P31+ProyDda!N$25*DdaAñoBaseVig!$Q31+ProyDda!N$26*DdaAñoBaseVig!$R31)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R31","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R31","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R31","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R31","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R31","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A32","v":"MTD_2 Discap."},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O32+ProyDda!I$24*DdaAñoBaseVig!$P32+ProyDda!I$25*DdaAñoBaseVig!$Q32+ProyDda!I$26*DdaAñoBaseVig!$R32)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O32+ProyDda!J$24*DdaAñoBaseVig!$P32+ProyDda!J$25*DdaAñoBaseVig!$Q32+ProyDda!J$26*DdaAñoBaseVig!$R32)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O32+ProyDda!K$24*DdaAñoBaseVig!$P32+ProyDda!K$25*DdaAñoBaseVig!$Q32+ProyDda!K$26*DdaAñoBaseVig!$R32)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O32+ProyDda!L$24*DdaAñoBaseVig!$P32+ProyDda!L$25*DdaAñoBaseVig!$Q32+ProyDda!L$26*DdaAñoBaseVig!$R32)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O32+ProyDda!M$24*DdaAñoBaseVig!$P32+ProyDda!M$25*DdaAñoBaseVig!$Q32+ProyDda!M$26*DdaAñoBaseVig!$R32)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O32+ProyDda!N$24*DdaAñoBaseVig!$P32+ProyDda!N$25*DdaAñoBaseVig!$Q32+ProyDda!N$26*DdaAñoBaseVig!$R32)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R32","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R32","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R32","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R32","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R32","v":0},null,{"$f":"+D32-J32","v":0},0,0,0,0,null,0,{"$f":"+MAX(F32-E32,0)","v":0},0,0]
[{"$f":"+DdaAñoBaseVig!A33","v":"MTD_2 Discapacitados 601-más"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O33+ProyDda!I$24*DdaAñoBaseVig!$P33+ProyDda!I$25*DdaAñoBaseVig!$Q33+ProyDda!I$26*DdaAñoBaseVig!$R33)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O33+ProyDda!J$24*DdaAñoBaseVig!$P33+ProyDda!J$25*DdaAñoBaseVig!$Q33+ProyDda!J$26*DdaAñoBaseVig!$R33)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O33+ProyDda!K$24*DdaAñoBaseVig!$P33+ProyDda!K$25*DdaAñoBaseVig!$Q33+ProyDda!K$26*DdaAñoBaseVig!$R33)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O33+ProyDda!L$24*DdaAñoBaseVig!$P33+ProyDda!L$25*DdaAñoBaseVig!$Q33+ProyDda!L$26*DdaAñoBaseVig!$R33)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O33+ProyDda!M$24*DdaAñoBaseVig!$P33+ProyDda!M$25*DdaAñoBaseVig!$Q33+ProyDda!M$26*DdaAñoBaseVig!$R33)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O33+ProyDda!N$24*DdaAñoBaseVig!$P33+ProyDda!N$25*DdaAñoBaseVig!$Q33+ProyDda!N$26*DdaAñoBaseVig!$R33)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R33","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R33","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R33","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R33","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R33","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A34","v":"MTD_2 Político"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O34+ProyDda!I$24*DdaAñoBaseVig!$P34+ProyDda!I$25*DdaAñoBaseVig!$Q34+ProyDda!I$26*DdaAñoBaseVig!$R34)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O34+ProyDda!J$24*DdaAñoBaseVig!$P34+ProyDda!J$25*DdaAñoBaseVig!$Q34+ProyDda!J$26*DdaAñoBaseVig!$R34)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O34+ProyDda!K$24*DdaAñoBaseVig!$P34+ProyDda!K$25*DdaAñoBaseVig!$Q34+ProyDda!K$26*DdaAñoBaseVig!$R34)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O34+ProyDda!L$24*DdaAñoBaseVig!$P34+ProyDda!L$25*DdaAñoBaseVig!$Q34+ProyDda!L$26*DdaAñoBaseVig!$R34)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O34+ProyDda!M$24*DdaAñoBaseVig!$P34+ProyDda!M$25*DdaAñoBaseVig!$Q34+ProyDda!M$26*DdaAñoBaseVig!$R34)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O34+ProyDda!N$24*DdaAñoBaseVig!$P34+ProyDda!N$25*DdaAñoBaseVig!$Q34+ProyDda!N$26*DdaAñoBaseVig!$R34)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R34","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R34","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R34","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R34","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R34","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A35","v":"MTD_2 Cruz Roja"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O35+ProyDda!I$24*DdaAñoBaseVig!$P35+ProyDda!I$25*DdaAñoBaseVig!$Q35+ProyDda!I$26*DdaAñoBaseVig!$R35)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O35+ProyDda!J$24*DdaAñoBaseVig!$P35+ProyDda!J$25*DdaAñoBaseVig!$Q35+ProyDda!J$26*DdaAñoBaseVig!$R35)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O35+ProyDda!K$24*DdaAñoBaseVig!$P35+ProyDda!K$25*DdaAñoBaseVig!$Q35+ProyDda!K$26*DdaAñoBaseVig!$R35)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O35+ProyDda!L$24*DdaAñoBaseVig!$P35+ProyDda!L$25*DdaAñoBaseVig!$Q35+ProyDda!L$26*DdaAñoBaseVig!$R35)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O35+ProyDda!M$24*DdaAñoBaseVig!$P35+ProyDda!M$25*DdaAñoBaseVig!$Q35+ProyDda!M$26*DdaAñoBaseVig!$R35)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O35+ProyDda!N$24*DdaAñoBaseVig!$P35+ProyDda!N$25*DdaAñoBaseVig!$Q35+ProyDda!N$26*DdaAñoBaseVig!$R35)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R35","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R35","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R35","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R35","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R35","v":0},null,{"$f":"+D35-J35","v":0},{"$f":"+E35-K35","v":0},{"$f":"+F35-L35","v":0},{"$f":"+G35-M35","v":0},{"$f":"+H35-N35","v":0},null,{"$f":"+MAX(E35-AVERAGE(D35,C35),0)","v":0},{"$f":"+MAX(F35-E35,0)","v":0},{"$f":"+MAX(G35-F35,0)","v":0},{"$f":"+MAX(H35-G35,0)","v":0}]
[{"$f":"+DdaAñoBaseVig!A36","v":"MTD_3 (30,001-50,000)"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O36+ProyDda!I$24*DdaAñoBaseVig!$P36+ProyDda!I$25*DdaAñoBaseVig!$Q36+ProyDda!I$26*DdaAñoBaseVig!$R36)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O36+ProyDda!J$24*DdaAñoBaseVig!$P36+ProyDda!J$25*DdaAñoBaseVig!$Q36+ProyDda!J$26*DdaAñoBaseVig!$R36)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O36+ProyDda!K$24*DdaAñoBaseVig!$P36+ProyDda!K$25*DdaAñoBaseVig!$Q36+ProyDda!K$26*DdaAñoBaseVig!$R36)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O36+ProyDda!L$24*DdaAñoBaseVig!$P36+ProyDda!L$25*DdaAñoBaseVig!$Q36+ProyDda!L$26*DdaAñoBaseVig!$R36)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O36+ProyDda!M$24*DdaAñoBaseVig!$P36+ProyDda!M$25*DdaAñoBaseVig!$Q36+ProyDda!M$26*DdaAñoBaseVig!$R36)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O36+ProyDda!N$24*DdaAñoBaseVig!$P36+ProyDda!N$25*DdaAñoBaseVig!$Q36+ProyDda!N$26*DdaAñoBaseVig!$R36)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R36","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R36","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R36","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R36","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R36","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A37","v":"MTD_3 Regular"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O37+ProyDda!I$24*DdaAñoBaseVig!$P37+ProyDda!I$25*DdaAñoBaseVig!$Q37+ProyDda!I$26*DdaAñoBaseVig!$R37)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O37+ProyDda!J$24*DdaAñoBaseVig!$P37+ProyDda!J$25*DdaAñoBaseVig!$Q37+ProyDda!J$26*DdaAñoBaseVig!$R37)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O37+ProyDda!K$24*DdaAñoBaseVig!$P37+ProyDda!K$25*DdaAñoBaseVig!$Q37+ProyDda!K$26*DdaAñoBaseVig!$R37)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O37+ProyDda!L$24*DdaAñoBaseVig!$P37+ProyDda!L$25*DdaAñoBaseVig!$Q37+ProyDda!L$26*DdaAñoBaseVig!$R37)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O37+ProyDda!M$24*DdaAñoBaseVig!$P37+ProyDda!M$25*DdaAñoBaseVig!$Q37+ProyDda!M$26*DdaAñoBaseVig!$R37)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O37+ProyDda!N$24*DdaAñoBaseVig!$P37+ProyDda!N$25*DdaAñoBaseVig!$Q37+ProyDda!N$26*DdaAñoBaseVig!$R37)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R37","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R37","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R37","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R37","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R37","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A38","v":"MTD_3 Agro"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O38+ProyDda!I$24*DdaAñoBaseVig!$P38+ProyDda!I$25*DdaAñoBaseVig!$Q38+ProyDda!I$26*DdaAñoBaseVig!$R38)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O38+ProyDda!J$24*DdaAñoBaseVig!$P38+ProyDda!J$25*DdaAñoBaseVig!$Q38+ProyDda!J$26*DdaAñoBaseVig!$R38)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O38+ProyDda!K$24*DdaAñoBaseVig!$P38+ProyDda!K$25*DdaAñoBaseVig!$Q38+ProyDda!K$26*DdaAñoBaseVig!$R38)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O38+ProyDda!L$24*DdaAñoBaseVig!$P38+ProyDda!L$25*DdaAñoBaseVig!$Q38+ProyDda!L$26*DdaAñoBaseVig!$R38)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O38+ProyDda!M$24*DdaAñoBaseVig!$P38+ProyDda!M$25*DdaAñoBaseVig!$Q38+ProyDda!M$26*DdaAñoBaseVig!$R38)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O38+ProyDda!N$24*DdaAñoBaseVig!$P38+ProyDda!N$25*DdaAñoBaseVig!$Q38+ProyDda!N$26*DdaAñoBaseVig!$R38)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R38","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R38","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R38","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R38","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R38","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A39","v":"MTD_3 Jub. 1"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O39+ProyDda!I$24*DdaAñoBaseVig!$P39+ProyDda!I$25*DdaAñoBaseVig!$Q39+ProyDda!I$26*DdaAñoBaseVig!$R39)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O39+ProyDda!J$24*DdaAñoBaseVig!$P39+ProyDda!J$25*DdaAñoBaseVig!$Q39+ProyDda!J$26*DdaAñoBaseVig!$R39)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O39+ProyDda!K$24*DdaAñoBaseVig!$P39+ProyDda!K$25*DdaAñoBaseVig!$Q39+ProyDda!K$26*DdaAñoBaseVig!$R39)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O39+ProyDda!L$24*DdaAñoBaseVig!$P39+ProyDda!L$25*DdaAñoBaseVig!$Q39+ProyDda!L$26*DdaAñoBaseVig!$R39)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O39+ProyDda!M$24*DdaAñoBaseVig!$P39+ProyDda!M$25*DdaAñoBaseVig!$Q39+ProyDda!M$26*DdaAñoBaseVig!$R39)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O39+ProyDda!N$24*DdaAñoBaseVig!$P39+ProyDda!N$25*DdaAñoBaseVig!$Q39+ProyDda!N$26*DdaAñoBaseVig!$R39)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R39","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R39","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R39","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R39","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R39","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A40","v":"MTD_3 Jub. 2"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O40+ProyDda!I$24*DdaAñoBaseVig!$P40+ProyDda!I$25*DdaAñoBaseVig!$Q40+ProyDda!I$26*DdaAñoBaseVig!$R40)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O40+ProyDda!J$24*DdaAñoBaseVig!$P40+ProyDda!J$25*DdaAñoBaseVig!$Q40+ProyDda!J$26*DdaAñoBaseVig!$R40)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O40+ProyDda!K$24*DdaAñoBaseVig!$P40+ProyDda!K$25*DdaAñoBaseVig!$Q40+ProyDda!K$26*DdaAñoBaseVig!$R40)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O40+ProyDda!L$24*DdaAñoBaseVig!$P40+ProyDda!L$25*DdaAñoBaseVig!$Q40+ProyDda!L$26*DdaAñoBaseVig!$R40)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O40+ProyDda!M$24*DdaAñoBaseVig!$P40+ProyDda!M$25*DdaAñoBaseVig!$Q40+ProyDda!M$26*DdaAñoBaseVig!$R40)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O40+ProyDda!N$24*DdaAñoBaseVig!$P40+ProyDda!N$25*DdaAñoBaseVig!$Q40+ProyDda!N$26*DdaAñoBaseVig!$R40)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R40","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R40","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R40","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R40","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R40","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A41","v":"MTD_3 Discap."},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O41+ProyDda!I$24*DdaAñoBaseVig!$P41+ProyDda!I$25*DdaAñoBaseVig!$Q41+ProyDda!I$26*DdaAñoBaseVig!$R41)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O41+ProyDda!J$24*DdaAñoBaseVig!$P41+ProyDda!J$25*DdaAñoBaseVig!$Q41+ProyDda!J$26*DdaAñoBaseVig!$R41)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O41+ProyDda!K$24*DdaAñoBaseVig!$P41+ProyDda!K$25*DdaAñoBaseVig!$Q41+ProyDda!K$26*DdaAñoBaseVig!$R41)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O41+ProyDda!L$24*DdaAñoBaseVig!$P41+ProyDda!L$25*DdaAñoBaseVig!$Q41+ProyDda!L$26*DdaAñoBaseVig!$R41)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O41+ProyDda!M$24*DdaAñoBaseVig!$P41+ProyDda!M$25*DdaAñoBaseVig!$Q41+ProyDda!M$26*DdaAñoBaseVig!$R41)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O41+ProyDda!N$24*DdaAñoBaseVig!$P41+ProyDda!N$25*DdaAñoBaseVig!$Q41+ProyDda!N$26*DdaAñoBaseVig!$R41)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R41","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R41","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R41","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R41","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R41","v":0},null,{"$f":"+D41-J41","v":0},0,0,0,0,null,0,{"$f":"+MAX(F41-E41,0)","v":0},0,0]
[{"$f":"+DdaAñoBaseVig!A42","v":"MTD_3 Discapacitados 601-más"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O42+ProyDda!I$24*DdaAñoBaseVig!$P42+ProyDda!I$25*DdaAñoBaseVig!$Q42+ProyDda!I$26*DdaAñoBaseVig!$R42)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O42+ProyDda!J$24*DdaAñoBaseVig!$P42+ProyDda!J$25*DdaAñoBaseVig!$Q42+ProyDda!J$26*DdaAñoBaseVig!$R42)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O42+ProyDda!K$24*DdaAñoBaseVig!$P42+ProyDda!K$25*DdaAñoBaseVig!$Q42+ProyDda!K$26*DdaAñoBaseVig!$R42)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O42+ProyDda!L$24*DdaAñoBaseVig!$P42+ProyDda!L$25*DdaAñoBaseVig!$Q42+ProyDda!L$26*DdaAñoBaseVig!$R42)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O42+ProyDda!M$24*DdaAñoBaseVig!$P42+ProyDda!M$25*DdaAñoBaseVig!$Q42+ProyDda!M$26*DdaAñoBaseVig!$R42)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O42+ProyDda!N$24*DdaAñoBaseVig!$P42+ProyDda!N$25*DdaAñoBaseVig!$Q42+ProyDda!N$26*DdaAñoBaseVig!$R42)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R42","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R42","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R42","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R42","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R42","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A43","v":"MTD_3 Político"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O43+ProyDda!I$24*DdaAñoBaseVig!$P43+ProyDda!I$25*DdaAñoBaseVig!$Q43+ProyDda!I$26*DdaAñoBaseVig!$R43)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O43+ProyDda!J$24*DdaAñoBaseVig!$P43+ProyDda!J$25*DdaAñoBaseVig!$Q43+ProyDda!J$26*DdaAñoBaseVig!$R43)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O43+ProyDda!K$24*DdaAñoBaseVig!$P43+ProyDda!K$25*DdaAñoBaseVig!$Q43+ProyDda!K$26*DdaAñoBaseVig!$R43)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O43+ProyDda!L$24*DdaAñoBaseVig!$P43+ProyDda!L$25*DdaAñoBaseVig!$Q43+ProyDda!L$26*DdaAñoBaseVig!$R43)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O43+ProyDda!M$24*DdaAñoBaseVig!$P43+ProyDda!M$25*DdaAñoBaseVig!$Q43+ProyDda!M$26*DdaAñoBaseVig!$R43)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O43+ProyDda!N$24*DdaAñoBaseVig!$P43+ProyDda!N$25*DdaAñoBaseVig!$Q43+ProyDda!N$26*DdaAñoBaseVig!$R43)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R43","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R43","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R43","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R43","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R43","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A44","v":"MTD_3 Cruz Roja"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O44+ProyDda!I$24*DdaAñoBaseVig!$P44+ProyDda!I$25*DdaAñoBaseVig!$Q44+ProyDda!I$26*DdaAñoBaseVig!$R44)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O44+ProyDda!J$24*DdaAñoBaseVig!$P44+ProyDda!J$25*DdaAñoBaseVig!$Q44+ProyDda!J$26*DdaAñoBaseVig!$R44)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O44+ProyDda!K$24*DdaAñoBaseVig!$P44+ProyDda!K$25*DdaAñoBaseVig!$Q44+ProyDda!K$26*DdaAñoBaseVig!$R44)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O44+ProyDda!L$24*DdaAñoBaseVig!$P44+ProyDda!L$25*DdaAñoBaseVig!$Q44+ProyDda!L$26*DdaAñoBaseVig!$R44)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O44+ProyDda!M$24*DdaAñoBaseVig!$P44+ProyDda!M$25*DdaAñoBaseVig!$Q44+ProyDda!M$26*DdaAñoBaseVig!$R44)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O44+ProyDda!N$24*DdaAñoBaseVig!$P44+ProyDda!N$25*DdaAñoBaseVig!$Q44+ProyDda!N$26*DdaAñoBaseVig!$R44)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R44","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R44","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R44","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R44","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R44","v":0},null,{"$f":"+D44-J44","v":0},{"$f":"+E44-K44","v":0},{"$f":"+F44-L44","v":0},{"$f":"+G44-M44","v":0},{"$f":"+H44-N44","v":0},null,{"$f":"+MAX(E44-AVERAGE(D44,C44),0)","v":0},{"$f":"+MAX(F44-E44,0)","v":0},{"$f":"+MAX(G44-F44,0)","v":0},{"$f":"+MAX(H44-G44,0)","v":0}]
[{"$f":"+DdaAñoBaseVig!A45","v":"MTD_4 (50,001-más)"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O45+ProyDda!I$24*DdaAñoBaseVig!$P45+ProyDda!I$25*DdaAñoBaseVig!$Q45+ProyDda!I$26*DdaAñoBaseVig!$R45)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O45+ProyDda!J$24*DdaAñoBaseVig!$P45+ProyDda!J$25*DdaAñoBaseVig!$Q45+ProyDda!J$26*DdaAñoBaseVig!$R45)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O45+ProyDda!K$24*DdaAñoBaseVig!$P45+ProyDda!K$25*DdaAñoBaseVig!$Q45+ProyDda!K$26*DdaAñoBaseVig!$R45)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O45+ProyDda!L$24*DdaAñoBaseVig!$P45+ProyDda!L$25*DdaAñoBaseVig!$Q45+ProyDda!L$26*DdaAñoBaseVig!$R45)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O45+ProyDda!M$24*DdaAñoBaseVig!$P45+ProyDda!M$25*DdaAñoBaseVig!$Q45+ProyDda!M$26*DdaAñoBaseVig!$R45)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O45+ProyDda!N$24*DdaAñoBaseVig!$P45+ProyDda!N$25*DdaAñoBaseVig!$Q45+ProyDda!N$26*DdaAñoBaseVig!$R45)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R45","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R45","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R45","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R45","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R45","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A46","v":"MTD_4 Regular"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O46+ProyDda!I$24*DdaAñoBaseVig!$P46+ProyDda!I$25*DdaAñoBaseVig!$Q46+ProyDda!I$26*DdaAñoBaseVig!$R46)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O46+ProyDda!J$24*DdaAñoBaseVig!$P46+ProyDda!J$25*DdaAñoBaseVig!$Q46+ProyDda!J$26*DdaAñoBaseVig!$R46)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O46+ProyDda!K$24*DdaAñoBaseVig!$P46+ProyDda!K$25*DdaAñoBaseVig!$Q46+ProyDda!K$26*DdaAñoBaseVig!$R46)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O46+ProyDda!L$24*DdaAñoBaseVig!$P46+ProyDda!L$25*DdaAñoBaseVig!$Q46+ProyDda!L$26*DdaAñoBaseVig!$R46)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O46+ProyDda!M$24*DdaAñoBaseVig!$P46+ProyDda!M$25*DdaAñoBaseVig!$Q46+ProyDda!M$26*DdaAñoBaseVig!$R46)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O46+ProyDda!N$24*DdaAñoBaseVig!$P46+ProyDda!N$25*DdaAñoBaseVig!$Q46+ProyDda!N$26*DdaAñoBaseVig!$R46)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R46","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R46","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R46","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R46","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R46","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A47","v":"MTD_4 Agro"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O47+ProyDda!I$24*DdaAñoBaseVig!$P47+ProyDda!I$25*DdaAñoBaseVig!$Q47+ProyDda!I$26*DdaAñoBaseVig!$R47)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O47+ProyDda!J$24*DdaAñoBaseVig!$P47+ProyDda!J$25*DdaAñoBaseVig!$Q47+ProyDda!J$26*DdaAñoBaseVig!$R47)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O47+ProyDda!K$24*DdaAñoBaseVig!$P47+ProyDda!K$25*DdaAñoBaseVig!$Q47+ProyDda!K$26*DdaAñoBaseVig!$R47)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O47+ProyDda!L$24*DdaAñoBaseVig!$P47+ProyDda!L$25*DdaAñoBaseVig!$Q47+ProyDda!L$26*DdaAñoBaseVig!$R47)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O47+ProyDda!M$24*DdaAñoBaseVig!$P47+ProyDda!M$25*DdaAñoBaseVig!$Q47+ProyDda!M$26*DdaAñoBaseVig!$R47)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O47+ProyDda!N$24*DdaAñoBaseVig!$P47+ProyDda!N$25*DdaAñoBaseVig!$Q47+ProyDda!N$26*DdaAñoBaseVig!$R47)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R47","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R47","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R47","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R47","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R47","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A48","v":"MTD_4 Jub. 1"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O48+ProyDda!I$24*DdaAñoBaseVig!$P48+ProyDda!I$25*DdaAñoBaseVig!$Q48+ProyDda!I$26*DdaAñoBaseVig!$R48)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O48+ProyDda!J$24*DdaAñoBaseVig!$P48+ProyDda!J$25*DdaAñoBaseVig!$Q48+ProyDda!J$26*DdaAñoBaseVig!$R48)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O48+ProyDda!K$24*DdaAñoBaseVig!$P48+ProyDda!K$25*DdaAñoBaseVig!$Q48+ProyDda!K$26*DdaAñoBaseVig!$R48)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O48+ProyDda!L$24*DdaAñoBaseVig!$P48+ProyDda!L$25*DdaAñoBaseVig!$Q48+ProyDda!L$26*DdaAñoBaseVig!$R48)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O48+ProyDda!M$24*DdaAñoBaseVig!$P48+ProyDda!M$25*DdaAñoBaseVig!$Q48+ProyDda!M$26*DdaAñoBaseVig!$R48)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O48+ProyDda!N$24*DdaAñoBaseVig!$P48+ProyDda!N$25*DdaAñoBaseVig!$Q48+ProyDda!N$26*DdaAñoBaseVig!$R48)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R48","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R48","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R48","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R48","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R48","v":0},null,{"$f":"+D48-J48","v":0},0,0,0,0,null,0,{"$f":"+MAX(F48-E48,0)","v":0},0,0]
[{"$f":"+DdaAñoBaseVig!A49","v":"MTD_4 Jub. 2"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O49+ProyDda!I$24*DdaAñoBaseVig!$P49+ProyDda!I$25*DdaAñoBaseVig!$Q49+ProyDda!I$26*DdaAñoBaseVig!$R49)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O49+ProyDda!J$24*DdaAñoBaseVig!$P49+ProyDda!J$25*DdaAñoBaseVig!$Q49+ProyDda!J$26*DdaAñoBaseVig!$R49)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O49+ProyDda!K$24*DdaAñoBaseVig!$P49+ProyDda!K$25*DdaAñoBaseVig!$Q49+ProyDda!K$26*DdaAñoBaseVig!$R49)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O49+ProyDda!L$24*DdaAñoBaseVig!$P49+ProyDda!L$25*DdaAñoBaseVig!$Q49+ProyDda!L$26*DdaAñoBaseVig!$R49)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O49+ProyDda!M$24*DdaAñoBaseVig!$P49+ProyDda!M$25*DdaAñoBaseVig!$Q49+ProyDda!M$26*DdaAñoBaseVig!$R49)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O49+ProyDda!N$24*DdaAñoBaseVig!$P49+ProyDda!N$25*DdaAñoBaseVig!$Q49+ProyDda!N$26*DdaAñoBaseVig!$R49)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R49","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R49","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R49","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R49","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R49","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A50","v":"MTD_4 Discap."},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O50+ProyDda!I$24*DdaAñoBaseVig!$P50+ProyDda!I$25*DdaAñoBaseVig!$Q50+ProyDda!I$26*DdaAñoBaseVig!$R50)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O50+ProyDda!J$24*DdaAñoBaseVig!$P50+ProyDda!J$25*DdaAñoBaseVig!$Q50+ProyDda!J$26*DdaAñoBaseVig!$R50)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O50+ProyDda!K$24*DdaAñoBaseVig!$P50+ProyDda!K$25*DdaAñoBaseVig!$Q50+ProyDda!K$26*DdaAñoBaseVig!$R50)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O50+ProyDda!L$24*DdaAñoBaseVig!$P50+ProyDda!L$25*DdaAñoBaseVig!$Q50+ProyDda!L$26*DdaAñoBaseVig!$R50)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O50+ProyDda!M$24*DdaAñoBaseVig!$P50+ProyDda!M$25*DdaAñoBaseVig!$Q50+ProyDda!M$26*DdaAñoBaseVig!$R50)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O50+ProyDda!N$24*DdaAñoBaseVig!$P50+ProyDda!N$25*DdaAñoBaseVig!$Q50+ProyDda!N$26*DdaAñoBaseVig!$R50)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R50","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R50","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R50","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R50","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R50","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A51","v":"MTD_4 Discapacitados 601-más"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O51+ProyDda!I$24*DdaAñoBaseVig!$P51+ProyDda!I$25*DdaAñoBaseVig!$Q51+ProyDda!I$26*DdaAñoBaseVig!$R51)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O51+ProyDda!J$24*DdaAñoBaseVig!$P51+ProyDda!J$25*DdaAñoBaseVig!$Q51+ProyDda!J$26*DdaAñoBaseVig!$R51)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O51+ProyDda!K$24*DdaAñoBaseVig!$P51+ProyDda!K$25*DdaAñoBaseVig!$Q51+ProyDda!K$26*DdaAñoBaseVig!$R51)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O51+ProyDda!L$24*DdaAñoBaseVig!$P51+ProyDda!L$25*DdaAñoBaseVig!$Q51+ProyDda!L$26*DdaAñoBaseVig!$R51)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O51+ProyDda!M$24*DdaAñoBaseVig!$P51+ProyDda!M$25*DdaAñoBaseVig!$Q51+ProyDda!M$26*DdaAñoBaseVig!$R51)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O51+ProyDda!N$24*DdaAñoBaseVig!$P51+ProyDda!N$25*DdaAñoBaseVig!$Q51+ProyDda!N$26*DdaAñoBaseVig!$R51)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R51","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R51","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R51","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R51","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R51","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A52","v":"MTD_4 Político"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O52+ProyDda!I$24*DdaAñoBaseVig!$P52+ProyDda!I$25*DdaAñoBaseVig!$Q52+ProyDda!I$26*DdaAñoBaseVig!$R52)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O52+ProyDda!J$24*DdaAñoBaseVig!$P52+ProyDda!J$25*DdaAñoBaseVig!$Q52+ProyDda!J$26*DdaAñoBaseVig!$R52)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O52+ProyDda!K$24*DdaAñoBaseVig!$P52+ProyDda!K$25*DdaAñoBaseVig!$Q52+ProyDda!K$26*DdaAñoBaseVig!$R52)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O52+ProyDda!L$24*DdaAñoBaseVig!$P52+ProyDda!L$25*DdaAñoBaseVig!$Q52+ProyDda!L$26*DdaAñoBaseVig!$R52)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O52+ProyDda!M$24*DdaAñoBaseVig!$P52+ProyDda!M$25*DdaAñoBaseVig!$Q52+ProyDda!M$26*DdaAñoBaseVig!$R52)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O52+ProyDda!N$24*DdaAñoBaseVig!$P52+ProyDda!N$25*DdaAñoBaseVig!$Q52+ProyDda!N$26*DdaAñoBaseVig!$R52)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R52","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R52","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R52","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R52","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R52","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A53","v":"MTD_4 Cruz Roja"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O53+ProyDda!I$24*DdaAñoBaseVig!$P53+ProyDda!I$25*DdaAñoBaseVig!$Q53+ProyDda!I$26*DdaAñoBaseVig!$R53)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O53+ProyDda!J$24*DdaAñoBaseVig!$P53+ProyDda!J$25*DdaAñoBaseVig!$Q53+ProyDda!J$26*DdaAñoBaseVig!$R53)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O53+ProyDda!K$24*DdaAñoBaseVig!$P53+ProyDda!K$25*DdaAñoBaseVig!$Q53+ProyDda!K$26*DdaAñoBaseVig!$R53)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O53+ProyDda!L$24*DdaAñoBaseVig!$P53+ProyDda!L$25*DdaAñoBaseVig!$Q53+ProyDda!L$26*DdaAñoBaseVig!$R53)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O53+ProyDda!M$24*DdaAñoBaseVig!$P53+ProyDda!M$25*DdaAñoBaseVig!$Q53+ProyDda!M$26*DdaAñoBaseVig!$R53)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O53+ProyDda!N$24*DdaAñoBaseVig!$P53+ProyDda!N$25*DdaAñoBaseVig!$Q53+ProyDda!N$26*DdaAñoBaseVig!$R53)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R53","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R53","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R53","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R53","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R53","v":0},null,{"$f":"+D53-J53","v":0},{"$f":"+E53-K53","v":0},{"$f":"+F53-L53","v":0},{"$f":"+G53-M53","v":0},{"$f":"+H53-N53","v":0},null,{"$f":"+MAX(E53-AVERAGE(D53,C53),0)","v":0},{"$f":"+MAX(F53-E53,0)","v":0},{"$f":"+MAX(G53-F53,0)","v":0},{"$f":"+MAX(H53-G53,0)","v":0}]
[{"$f":"+DdaAñoBaseVig!A54","v":"BTH"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O54+ProyDda!I$24*DdaAñoBaseVig!$P54+ProyDda!I$25*DdaAñoBaseVig!$Q54+ProyDda!I$26*DdaAñoBaseVig!$R54)","v":80.238183343202493},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O54+ProyDda!J$24*DdaAñoBaseVig!$P54+ProyDda!J$25*DdaAñoBaseVig!$Q54+ProyDda!J$26*DdaAñoBaseVig!$R54)","v":82.410597371589148},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O54+ProyDda!K$24*DdaAñoBaseVig!$P54+ProyDda!K$25*DdaAñoBaseVig!$Q54+ProyDda!K$26*DdaAñoBaseVig!$R54)","v":83.528302853206185},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O54+ProyDda!L$24*DdaAñoBaseVig!$P54+ProyDda!L$25*DdaAñoBaseVig!$Q54+ProyDda!L$26*DdaAñoBaseVig!$R54)","v":85.795229776347057},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O54+ProyDda!M$24*DdaAñoBaseVig!$P54+ProyDda!M$25*DdaAñoBaseVig!$Q54+ProyDda!M$26*DdaAñoBaseVig!$R54)","v":88.125436704777798},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O54+ProyDda!N$24*DdaAñoBaseVig!$P54+ProyDda!N$25*DdaAñoBaseVig!$Q54+ProyDda!N$26*DdaAñoBaseVig!$R54)","v":90.522730589100121},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R54","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R54","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R54","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R54","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R54","v":0},null,82.410597371589148,83.528302853206185,85.795229776347057,88.125436704777798,90.522730589100121,null,2.2039124958103571,2.266926923140872,2.3302069284307407,2.3972938843223233]
[{"$f":"+DdaAñoBaseVig!A55","v":"BTH Punta"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O55+ProyDda!I$24*DdaAñoBaseVig!$P55+ProyDda!I$25*DdaAñoBaseVig!$Q55+ProyDda!I$26*DdaAñoBaseVig!$R55)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O55+ProyDda!J$24*DdaAñoBaseVig!$P55+ProyDda!J$25*DdaAñoBaseVig!$Q55+ProyDda!J$26*DdaAñoBaseVig!$R55)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O55+ProyDda!K$24*DdaAñoBaseVig!$P55+ProyDda!K$25*DdaAñoBaseVig!$Q55+ProyDda!K$26*DdaAñoBaseVig!$R55)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O55+ProyDda!L$24*DdaAñoBaseVig!$P55+ProyDda!L$25*DdaAñoBaseVig!$Q55+ProyDda!L$26*DdaAñoBaseVig!$R55)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O55+ProyDda!M$24*DdaAñoBaseVig!$P55+ProyDda!M$25*DdaAñoBaseVig!$Q55+ProyDda!M$26*DdaAñoBaseVig!$R55)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O55+ProyDda!N$24*DdaAñoBaseVig!$P55+ProyDda!N$25*DdaAñoBaseVig!$Q55+ProyDda!N$26*DdaAñoBaseVig!$R55)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R55","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R55","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R55","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R55","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R55","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A56","v":"BTH Fuera de Punta Medio"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O56+ProyDda!I$24*DdaAñoBaseVig!$P56+ProyDda!I$25*DdaAñoBaseVig!$Q56+ProyDda!I$26*DdaAñoBaseVig!$R56)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O56+ProyDda!J$24*DdaAñoBaseVig!$P56+ProyDda!J$25*DdaAñoBaseVig!$Q56+ProyDda!J$26*DdaAñoBaseVig!$R56)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O56+ProyDda!K$24*DdaAñoBaseVig!$P56+ProyDda!K$25*DdaAñoBaseVig!$Q56+ProyDda!K$26*DdaAñoBaseVig!$R56)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O56+ProyDda!L$24*DdaAñoBaseVig!$P56+ProyDda!L$25*DdaAñoBaseVig!$Q56+ProyDda!L$26*DdaAñoBaseVig!$R56)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O56+ProyDda!M$24*DdaAñoBaseVig!$P56+ProyDda!M$25*DdaAñoBaseVig!$Q56+ProyDda!M$26*DdaAñoBaseVig!$R56)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O56+ProyDda!N$24*DdaAñoBaseVig!$P56+ProyDda!N$25*DdaAñoBaseVig!$Q56+ProyDda!N$26*DdaAñoBaseVig!$R56)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R56","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R56","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R56","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R56","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R56","v":0},null,{"$f":"+D56-J56","v":0},{"$f":"+E56-K56","v":0},{"$f":"+F56-L56","v":0},{"$f":"+G56-M56","v":0},{"$f":"+H56-N56","v":0},null,{"$f":"+MAX(E56-AVERAGE(D56,C56),0)","v":0},{"$f":"+MAX(F56-E56,0)","v":0},{"$f":"+MAX(G56-F56,0)","v":0},{"$f":"+MAX(H56-G56,0)","v":0}]
[{"$f":"+DdaAñoBaseVig!A57","v":"BTH Fuera de Punta Bajo"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O57+ProyDda!I$24*DdaAñoBaseVig!$P57+ProyDda!I$25*DdaAñoBaseVig!$Q57+ProyDda!I$26*DdaAñoBaseVig!$R57)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O57+ProyDda!J$24*DdaAñoBaseVig!$P57+ProyDda!J$25*DdaAñoBaseVig!$Q57+ProyDda!J$26*DdaAñoBaseVig!$R57)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O57+ProyDda!K$24*DdaAñoBaseVig!$P57+ProyDda!K$25*DdaAñoBaseVig!$Q57+ProyDda!K$26*DdaAñoBaseVig!$R57)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O57+ProyDda!L$24*DdaAñoBaseVig!$P57+ProyDda!L$25*DdaAñoBaseVig!$Q57+ProyDda!L$26*DdaAñoBaseVig!$R57)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O57+ProyDda!M$24*DdaAñoBaseVig!$P57+ProyDda!M$25*DdaAñoBaseVig!$Q57+ProyDda!M$26*DdaAñoBaseVig!$R57)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O57+ProyDda!N$24*DdaAñoBaseVig!$P57+ProyDda!N$25*DdaAñoBaseVig!$Q57+ProyDda!N$26*DdaAñoBaseVig!$R57)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R57","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R57","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R57","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R57","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R57","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A58","v":"BTD"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O58+ProyDda!I$24*DdaAñoBaseVig!$P58+ProyDda!I$25*DdaAñoBaseVig!$Q58+ProyDda!I$26*DdaAñoBaseVig!$R58)","v":9427.0800455703229},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O58+ProyDda!J$24*DdaAñoBaseVig!$P58+ProyDda!J$25*DdaAñoBaseVig!$Q58+ProyDda!J$26*DdaAñoBaseVig!$R58)","v":9670.1317500208315},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O58+ProyDda!K$24*DdaAñoBaseVig!$P58+ProyDda!K$25*DdaAñoBaseVig!$Q58+ProyDda!K$26*DdaAñoBaseVig!$R58)","v":9795.0839139802629},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O58+ProyDda!L$24*DdaAñoBaseVig!$P58+ProyDda!L$25*DdaAñoBaseVig!$Q58+ProyDda!L$26*DdaAñoBaseVig!$R58)","v":10048.373504729563},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O58+ProyDda!M$24*DdaAñoBaseVig!$P58+ProyDda!M$25*DdaAñoBaseVig!$Q58+ProyDda!M$26*DdaAñoBaseVig!$R58)","v":10308.426552980851},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O58+ProyDda!N$24*DdaAñoBaseVig!$P58+ProyDda!N$25*DdaAñoBaseVig!$Q58+ProyDda!N$26*DdaAñoBaseVig!$R58)","v":10575.734988513828},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R58","v":14.785906820479948},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R58","v":14.815918824191698},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R58","v":14.876795236671104},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R58","v":14.939380132669037},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R58","v":15.003613580902012},null,9655.3458432003517,9780.2679951560713,10033.496709492892,10293.487172848181,10560.731374932926,null,246.47801618468657,253.28959074930026,260.05304825128769,267.30843553297746]
[{"$f":"+DdaAñoBaseVig!A59","v":"BTD_1 (0-10,000)"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O59+ProyDda!I$24*DdaAñoBaseVig!$P59+ProyDda!I$25*DdaAñoBaseVig!$Q59+ProyDda!I$26*DdaAñoBaseVig!$R59)","v":6587.1712915680964},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O59+ProyDda!J$24*DdaAñoBaseVig!$P59+ProyDda!J$25*DdaAñoBaseVig!$Q59+ProyDda!J$26*DdaAñoBaseVig!$R59)","v":6757.0065087105886},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O59+ProyDda!K$24*DdaAñoBaseVig!$P59+ProyDda!K$25*DdaAñoBaseVig!$Q59+ProyDda!K$26*DdaAñoBaseVig!$R59)","v":6844.3186213730087},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O59+ProyDda!L$24*DdaAñoBaseVig!$P59+ProyDda!L$25*DdaAñoBaseVig!$Q59+ProyDda!L$26*DdaAñoBaseVig!$R59)","v":7021.3088131047434},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O59+ProyDda!M$24*DdaAñoBaseVig!$P59+ProyDda!M$25*DdaAñoBaseVig!$Q59+ProyDda!M$26*DdaAñoBaseVig!$R59)","v":7203.0261155637409},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O59+ProyDda!N$24*DdaAñoBaseVig!$P59+ProyDda!N$25*DdaAñoBaseVig!$Q59+ProyDda!N$26*DdaAñoBaseVig!$R59)","v":7389.8140301805051},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R59","v":11.932486206001357},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R59","v":11.956706419523121},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R59","v":12.005834752401237},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R59","v":12.0563418614522},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R59","v":12.108179381078811},null,6745.0740225045874,6832.3619149534852,7009.3029783523425,7190.9697737022889,7377.7058507994261,null,172.22972123366617,176.99019173173474,181.71730245899744,186.78791461676428]
[{"$f":"+DdaAñoBaseVig!A60","v":"BTD_1 Regular"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O60+ProyDda!I$24*DdaAñoBaseVig!$P60+ProyDda!I$25*DdaAñoBaseVig!$Q60+ProyDda!I$26*DdaAñoBaseVig!$R60)","v":6524.208812345656},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O60+ProyDda!J$24*DdaAñoBaseVig!$P60+ProyDda!J$25*DdaAñoBaseVig!$Q60+ProyDda!J$26*DdaAñoBaseVig!$R60)","v":6692.3785970521567},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O60+ProyDda!K$24*DdaAñoBaseVig!$P60+ProyDda!K$25*DdaAñoBaseVig!$Q60+ProyDda!K$26*DdaAñoBaseVig!$R60)","v":6778.8341699334178},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O60+ProyDda!L$24*DdaAñoBaseVig!$P60+ProyDda!L$25*DdaAñoBaseVig!$Q60+ProyDda!L$26*DdaAñoBaseVig!$R60)","v":6954.0875876984155},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O60+ProyDda!M$24*DdaAñoBaseVig!$P60+ProyDda!M$25*DdaAñoBaseVig!$Q60+ProyDda!M$26*DdaAñoBaseVig!$R60)","v":7134.0206526049078},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O60+ProyDda!N$24*DdaAñoBaseVig!$P60+ProyDda!N$25*DdaAñoBaseVig!$Q60+ProyDda!N$26*DdaAñoBaseVig!$R60)","v":7318.9737282654996},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R60","v":11.932486206001357},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R60","v":11.956706419523121},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R60","v":12.005834752401237},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R60","v":12.0563418614522},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R60","v":12.108179381078811},null,6680.4461108461555,6766.8774635138943,6942.0817529460146,7121.9643107434558,7306.8655488844206,null,170.54046523451143,175.25341776499772,179.93306490649229,184.95307566059182]
[{"$f":"+DdaAñoBaseVig!A61","v":"BTD_1 Agro"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O61+ProyDda!I$24*DdaAñoBaseVig!$P61+ProyDda!I$25*DdaAñoBaseVig!$Q61+ProyDda!I$26*DdaAñoBaseVig!$R61)","v":48.250459020609838},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O61+ProyDda!J$24*DdaAñoBaseVig!$P61+ProyDda!J$25*DdaAñoBaseVig!$Q61+ProyDda!J$26*DdaAñoBaseVig!$R61)","v":49.494478986409902},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O61+ProyDda!K$24*DdaAñoBaseVig!$P61+ProyDda!K$25*DdaAñoBaseVig!$Q61+ProyDda!K$26*DdaAñoBaseVig!$R61)","v":50.134011718988873},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O61+ProyDda!L$24*DdaAñoBaseVig!$P61+ProyDda!L$25*DdaAñoBaseVig!$Q61+ProyDda!L$26*DdaAñoBaseVig!$R61)","v":51.430383506752129},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O61+ProyDda!M$24*DdaAñoBaseVig!$P61+ProyDda!M$25*DdaAñoBaseVig!$Q61+ProyDda!M$26*DdaAñoBaseVig!$R61)","v":52.761326693734411},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O61+ProyDda!N$24*DdaAñoBaseVig!$P61+ProyDda!N$25*DdaAñoBaseVig!$Q61+ProyDda!N$26*DdaAñoBaseVig!$R61)","v":54.129369631892814},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R61","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R61","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R61","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R61","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R61","v":0},null,49.494478986409902,50.134011718988873,51.430383506752129,52.761326693734411,54.129369631892814,null,1.2615427154790027,1.2963717877632561,1.3309431869822816,1.3680429381584034]
[{"$f":"+DdaAñoBaseVig!A62","v":"BTD_1 Jub. 1"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O62+ProyDda!I$24*DdaAñoBaseVig!$P62+ProyDda!I$25*DdaAñoBaseVig!$Q62+ProyDda!I$26*DdaAñoBaseVig!$R62)","v":0.77351884032669282},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O62+ProyDda!J$24*DdaAñoBaseVig!$P62+ProyDda!J$25*DdaAñoBaseVig!$Q62+ProyDda!J$26*DdaAñoBaseVig!$R62)","v":0.79819827258901033},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O62+ProyDda!K$24*DdaAñoBaseVig!$P62+ProyDda!K$25*DdaAñoBaseVig!$Q62+ProyDda!K$26*DdaAñoBaseVig!$R62)","v":0.81092667233350602},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O62+ProyDda!L$24*DdaAñoBaseVig!$P62+ProyDda!L$25*DdaAñoBaseVig!$Q62+ProyDda!L$26*DdaAñoBaseVig!$R62)","v":0.83678592745887803},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O62+ProyDda!M$24*DdaAñoBaseVig!$P62+ProyDda!M$25*DdaAñoBaseVig!$Q62+ProyDda!M$26*DdaAñoBaseVig!$R62)","v":0.86346390004083817},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O62+ProyDda!N$24*DdaAñoBaseVig!$P62+ProyDda!N$25*DdaAñoBaseVig!$Q62+ProyDda!N$26*DdaAñoBaseVig!$R62)","v":0.89098295951557505},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R62","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R62","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R62","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R62","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R62","v":0},null,0.79819827258901033,0.81092667233350602,0.83678592745887803,0.86346390004083817,0.89098295951557505,null,2.5068115875654495E-2,2.5859255125372016E-2,2.6677972581960141E-2,2.7519059474736873E-2]
[{"$f":"+DdaAñoBaseVig!A63","v":"BTD_1 Jub. 2"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O63+ProyDda!I$24*DdaAñoBaseVig!$P63+ProyDda!I$25*DdaAñoBaseVig!$Q63+ProyDda!I$26*DdaAñoBaseVig!$R63)","v":6.102204184799465},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O63+ProyDda!J$24*DdaAñoBaseVig!$P63+ProyDda!J$25*DdaAñoBaseVig!$Q63+ProyDda!J$26*DdaAñoBaseVig!$R63)","v":6.2968974837577489},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O63+ProyDda!K$24*DdaAñoBaseVig!$P63+ProyDda!K$25*DdaAñoBaseVig!$Q63+ProyDda!K$26*DdaAñoBaseVig!$R63)","v":6.3973104150754363},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O63+ProyDda!L$24*DdaAñoBaseVig!$P63+ProyDda!L$25*DdaAñoBaseVig!$Q63+ProyDda!L$26*DdaAñoBaseVig!$R63)","v":6.6013112055089262},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O63+ProyDda!M$24*DdaAñoBaseVig!$P63+ProyDda!M$25*DdaAñoBaseVig!$Q63+ProyDda!M$26*DdaAñoBaseVig!$R63)","v":6.8117707669888343},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O63+ProyDda!N$24*DdaAñoBaseVig!$P63+ProyDda!N$25*DdaAñoBaseVig!$Q63+ProyDda!N$26*DdaAñoBaseVig!$R63)","v":7.0288655695117583},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R63","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R63","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R63","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R63","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R63","v":0},null,6.2968974837577489,6.3973104150754363,6.6013112055089262,6.8117707669888343,7.0288655695117583,null,0.19775958079682887,0.20400079043348995,0.21045956147990807,0.21709480252292401]
[{"$f":"+DdaAñoBaseVig!A64","v":"BTD_1 Discap."},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O64+ProyDda!I$24*DdaAñoBaseVig!$P64+ProyDda!I$25*DdaAñoBaseVig!$Q64+ProyDda!I$26*DdaAñoBaseVig!$R64)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O64+ProyDda!J$24*DdaAñoBaseVig!$P64+ProyDda!J$25*DdaAñoBaseVig!$Q64+ProyDda!J$26*DdaAñoBaseVig!$R64)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O64+ProyDda!K$24*DdaAñoBaseVig!$P64+ProyDda!K$25*DdaAñoBaseVig!$Q64+ProyDda!K$26*DdaAñoBaseVig!$R64)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O64+ProyDda!L$24*DdaAñoBaseVig!$P64+ProyDda!L$25*DdaAñoBaseVig!$Q64+ProyDda!L$26*DdaAñoBaseVig!$R64)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O64+ProyDda!M$24*DdaAñoBaseVig!$P64+ProyDda!M$25*DdaAñoBaseVig!$Q64+ProyDda!M$26*DdaAñoBaseVig!$R64)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O64+ProyDda!N$24*DdaAñoBaseVig!$P64+ProyDda!N$25*DdaAñoBaseVig!$Q64+ProyDda!N$26*DdaAñoBaseVig!$R64)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R64","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R64","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R64","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R64","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R64","v":0},null,{"$f":"+D64-J64","v":0},0,0,0,0,null,0,{"$f":"+MAX(F64-E64,0)","v":0},0,0]
[{"$f":"+DdaAñoBaseVig!A65","v":"BTD_1 Discapacitados 601-más"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O65+ProyDda!I$24*DdaAñoBaseVig!$P65+ProyDda!I$25*DdaAñoBaseVig!$Q65+ProyDda!I$26*DdaAñoBaseVig!$R65)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O65+ProyDda!J$24*DdaAñoBaseVig!$P65+ProyDda!J$25*DdaAñoBaseVig!$Q65+ProyDda!J$26*DdaAñoBaseVig!$R65)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O65+ProyDda!K$24*DdaAñoBaseVig!$P65+ProyDda!K$25*DdaAñoBaseVig!$Q65+ProyDda!K$26*DdaAñoBaseVig!$R65)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O65+ProyDda!L$24*DdaAñoBaseVig!$P65+ProyDda!L$25*DdaAñoBaseVig!$Q65+ProyDda!L$26*DdaAñoBaseVig!$R65)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O65+ProyDda!M$24*DdaAñoBaseVig!$P65+ProyDda!M$25*DdaAñoBaseVig!$Q65+ProyDda!M$26*DdaAñoBaseVig!$R65)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O65+ProyDda!N$24*DdaAñoBaseVig!$P65+ProyDda!N$25*DdaAñoBaseVig!$Q65+ProyDda!N$26*DdaAñoBaseVig!$R65)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R65","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R65","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R65","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R65","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R65","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A66","v":"BTD_1 Político"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O66+ProyDda!I$24*DdaAñoBaseVig!$P66+ProyDda!I$25*DdaAñoBaseVig!$Q66+ProyDda!I$26*DdaAñoBaseVig!$R66)","v":3.6099795982573051},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O66+ProyDda!J$24*DdaAñoBaseVig!$P66+ProyDda!J$25*DdaAñoBaseVig!$Q66+ProyDda!J$26*DdaAñoBaseVig!$R66)","v":3.7030540847496458},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O66+ProyDda!K$24*DdaAñoBaseVig!$P66+ProyDda!K$25*DdaAñoBaseVig!$Q66+ProyDda!K$26*DdaAñoBaseVig!$R66)","v":3.7509023366396783},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O66+ProyDda!L$24*DdaAñoBaseVig!$P66+ProyDda!L$25*DdaAñoBaseVig!$Q66+ProyDda!L$26*DdaAñoBaseVig!$R66)","v":3.8478936565270749},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O66+ProyDda!M$24*DdaAñoBaseVig!$P66+ProyDda!M$25*DdaAñoBaseVig!$Q66+ProyDda!M$26*DdaAñoBaseVig!$R66)","v":3.9474715227064068},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O66+ProyDda!N$24*DdaAñoBaseVig!$P66+ProyDda!N$25*DdaAñoBaseVig!$Q66+ProyDda!N$26*DdaAñoBaseVig!$R66)","v":4.0498251001963599},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R66","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R66","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R66","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R66","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R66","v":0},null,3.7030540847496458,3.7509023366396783,3.8478936565270749,3.9474715227064068,4.0498251001963599,null,9.4385495136202646E-2,9.6991319887396621E-2,9.9577866179331842E-2,0.10235357748995311]
[{"$f":"+DdaAñoBaseVig!A67","v":"BTD_1 Cruz Roja"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O67+ProyDda!I$24*DdaAñoBaseVig!$P67+ProyDda!I$25*DdaAñoBaseVig!$Q67+ProyDda!I$26*DdaAñoBaseVig!$R67)","v":4.2263175784475768},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O67+ProyDda!J$24*DdaAñoBaseVig!$P67+ProyDda!J$25*DdaAñoBaseVig!$Q67+ProyDda!J$26*DdaAñoBaseVig!$R67)","v":4.3352828309264142},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O67+ProyDda!K$24*DdaAñoBaseVig!$P67+ProyDda!K$25*DdaAñoBaseVig!$Q67+ProyDda!K$26*DdaAñoBaseVig!$R67)","v":4.3913002965537702},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O67+ProyDda!L$24*DdaAñoBaseVig!$P67+ProyDda!L$25*DdaAñoBaseVig!$Q67+ProyDda!L$26*DdaAñoBaseVig!$R67)","v":4.5048511100804784},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O67+ProyDda!M$24*DdaAñoBaseVig!$P67+ProyDda!M$25*DdaAñoBaseVig!$Q67+ProyDda!M$26*DdaAñoBaseVig!$R67)","v":4.6214300753635982},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O67+ProyDda!N$24*DdaAñoBaseVig!$P67+ProyDda!N$25*DdaAñoBaseVig!$Q67+ProyDda!N$26*DdaAñoBaseVig!$R67)","v":4.7412586538884209},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R67","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R67","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R67","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R67","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R67","v":0},null,{"$f":"+D67-J67","v":4.3352828309264142},{"$f":"+E67-K67","v":4.3913002965537702},{"$f":"+F67-L67","v":4.5048511100804784},{"$f":"+G67-M67","v":4.6214300753635982},{"$f":"+H67-N67","v":4.7412586538884209},null,{"$f":"+MAX(E67-AVERAGE(D67,C67),0)","v":0.11050009186677467},{"$f":"+MAX(F67-E67,0)","v":0.11355081352670826},{"$f":"+MAX(G67-F67,0)","v":0.11657896528311973},{"$f":"+MAX(H67-G67,0)","v":0.11982857852482276}]
[{"$f":"+DdaAñoBaseVig!A68","v":"BTD_2 (10,001-30,000)"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O68+ProyDda!I$24*DdaAñoBaseVig!$P68+ProyDda!I$25*DdaAñoBaseVig!$Q68+ProyDda!I$26*DdaAñoBaseVig!$R68)","v":2149.2680404015787},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O68+ProyDda!J$24*DdaAñoBaseVig!$P68+ProyDda!J$25*DdaAñoBaseVig!$Q68+ProyDda!J$26*DdaAñoBaseVig!$R68)","v":2204.6675228784002},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O68+ProyDda!K$24*DdaAñoBaseVig!$P68+ProyDda!K$25*DdaAñoBaseVig!$Q68+ProyDda!K$26*DdaAñoBaseVig!$R68)","v":2233.1480175706488},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O68+ProyDda!L$24*DdaAñoBaseVig!$P68+ProyDda!L$25*DdaAñoBaseVig!$Q68+ProyDda!L$26*DdaAñoBaseVig!$R68)","v":2290.8803087385363},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O68+ProyDda!M$24*DdaAñoBaseVig!$P68+ProyDda!M$25*DdaAñoBaseVig!$Q68+ProyDda!M$26*DdaAñoBaseVig!$R68)","v":2350.1535156321806},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O68+ProyDda!N$24*DdaAñoBaseVig!$P68+ProyDda!N$25*DdaAñoBaseVig!$Q68+ProyDda!N$26*DdaAñoBaseVig!$R68)","v":2411.0799169910892},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R68","v":2.8534206144785914},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R68","v":2.8592124046685781},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R68","v":2.8709604842698671},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R68","v":2.8830382712168365},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R68","v":2.8954341998232},null,2201.8141022639215,2230.2888051659802,2288.0093482542666,2347.2704773609639,2408.184482791266,null,56.180235930659364,57.732291167887524,59.273206893644328,60.926401358908606]
[{"$f":"+DdaAñoBaseVig!A69","v":"BTD_2 Regular"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O69+ProyDda!I$24*DdaAñoBaseVig!$P69+ProyDda!I$25*DdaAñoBaseVig!$Q69+ProyDda!I$26*DdaAñoBaseVig!$R69)","v":2134.7884138622812},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O69+ProyDda!J$24*DdaAñoBaseVig!$P69+ProyDda!J$25*DdaAñoBaseVig!$Q69+ProyDda!J$26*DdaAñoBaseVig!$R69)","v":2189.8024711402932},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O69+ProyDda!K$24*DdaAñoBaseVig!$P69+ProyDda!K$25*DdaAñoBaseVig!$Q69+ProyDda!K$26*DdaAñoBaseVig!$R69)","v":2218.084719364047},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O69+ProyDda!L$24*DdaAñoBaseVig!$P69+ProyDda!L$25*DdaAñoBaseVig!$Q69+ProyDda!L$26*DdaAñoBaseVig!$R69)","v":2275.4150046121531},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O69+ProyDda!M$24*DdaAñoBaseVig!$P69+ProyDda!M$25*DdaAñoBaseVig!$Q69+ProyDda!M$26*DdaAñoBaseVig!$R69)","v":2334.2751550257926},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O69+ProyDda!N$24*DdaAñoBaseVig!$P69+ProyDda!N$25*DdaAñoBaseVig!$Q69+ProyDda!N$26*DdaAñoBaseVig!$R69)","v":2394.7767370212405},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R69","v":2.8534206144785914},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R69","v":2.8592124046685781},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R69","v":2.8709604842698671},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R69","v":2.8830382712168365},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R69","v":2.8954341998232},null,2186.9490505258145,2215.2255069593784,2272.5440441278834,2331.3921167545759,2391.8813028214172,null,55.789276862759834,57.330285248106065,58.860150413639531,60.50158199544785]
[{"$f":"+DdaAñoBaseVig!A70","v":"BTD_2 Agro"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O70+ProyDda!I$24*DdaAñoBaseVig!$P70+ProyDda!I$25*DdaAñoBaseVig!$Q70+ProyDda!I$26*DdaAñoBaseVig!$R70)","v":11.446276774962188},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O70+ProyDda!J$24*DdaAñoBaseVig!$P70+ProyDda!J$25*DdaAñoBaseVig!$Q70+ProyDda!J$26*DdaAñoBaseVig!$R70)","v":11.741391000425708},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O70+ProyDda!K$24*DdaAñoBaseVig!$P70+ProyDda!K$25*DdaAñoBaseVig!$Q70+ProyDda!K$26*DdaAñoBaseVig!$R70)","v":11.893104969833127},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O70+ProyDda!L$24*DdaAñoBaseVig!$P70+ProyDda!L$25*DdaAñoBaseVig!$Q70+ProyDda!L$26*DdaAñoBaseVig!$R70)","v":12.200638423134629},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O70+ProyDda!M$24*DdaAñoBaseVig!$P70+ProyDda!M$25*DdaAñoBaseVig!$Q70+ProyDda!M$26*DdaAñoBaseVig!$R70)","v":12.516373120776413},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O70+ProyDda!N$24*DdaAñoBaseVig!$P70+ProyDda!N$25*DdaAñoBaseVig!$Q70+ProyDda!N$26*DdaAñoBaseVig!$R70)","v":12.840908854281142},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R70","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R70","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R70","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R70","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R70","v":0},null,11.741391000425708,11.893104969833127,12.200638423134629,12.516373120776413,12.840908854281142,null,0.29927108213917997,0.30753345330150239,0.31573469764178341,0.32453573350472986]
[{"$f":"+DdaAñoBaseVig!A71","v":"BTD_2 Jub. 1"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O71+ProyDda!I$24*DdaAñoBaseVig!$P71+ProyDda!I$25*DdaAñoBaseVig!$Q71+ProyDda!I$26*DdaAñoBaseVig!$R71)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O71+ProyDda!J$24*DdaAñoBaseVig!$P71+ProyDda!J$25*DdaAñoBaseVig!$Q71+ProyDda!J$26*DdaAñoBaseVig!$R71)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O71+ProyDda!K$24*DdaAñoBaseVig!$P71+ProyDda!K$25*DdaAñoBaseVig!$Q71+ProyDda!K$26*DdaAñoBaseVig!$R71)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O71+ProyDda!L$24*DdaAñoBaseVig!$P71+ProyDda!L$25*DdaAñoBaseVig!$Q71+ProyDda!L$26*DdaAñoBaseVig!$R71)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O71+ProyDda!M$24*DdaAñoBaseVig!$P71+ProyDda!M$25*DdaAñoBaseVig!$Q71+ProyDda!M$26*DdaAñoBaseVig!$R71)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O71+ProyDda!N$24*DdaAñoBaseVig!$P71+ProyDda!N$25*DdaAñoBaseVig!$Q71+ProyDda!N$26*DdaAñoBaseVig!$R71)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R71","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R71","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R71","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R71","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R71","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A72","v":"BTD_2 Jub. 2"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O72+ProyDda!I$24*DdaAñoBaseVig!$P72+ProyDda!I$25*DdaAñoBaseVig!$Q72+ProyDda!I$26*DdaAñoBaseVig!$R72)","v":1.9767703697237704},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O72+ProyDda!J$24*DdaAñoBaseVig!$P72+ProyDda!J$25*DdaAñoBaseVig!$Q72+ProyDda!J$26*DdaAñoBaseVig!$R72)","v":2.0398400299496933},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O72+ProyDda!K$24*DdaAñoBaseVig!$P72+ProyDda!K$25*DdaAñoBaseVig!$Q72+ProyDda!K$26*DdaAñoBaseVig!$R72)","v":2.0723681626300707},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O72+ProyDda!L$24*DdaAñoBaseVig!$P72+ProyDda!L$25*DdaAñoBaseVig!$Q72+ProyDda!L$26*DdaAñoBaseVig!$R72)","v":2.1384529257282439},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O72+ProyDda!M$24*DdaAñoBaseVig!$P72+ProyDda!M$25*DdaAñoBaseVig!$Q72+ProyDda!M$26*DdaAñoBaseVig!$R72)","v":2.2066299667710307},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O72+ProyDda!N$24*DdaAñoBaseVig!$P72+ProyDda!N$25*DdaAñoBaseVig!$Q72+ProyDda!N$26*DdaAñoBaseVig!$R72)","v":2.2769564520953582},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R72","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R72","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R72","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R72","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R72","v":0},null,2.0398400299496933,2.0723681626300707,2.1384529257282439,2.2066299667710307,2.2769564520953582,null,6.4062962793338674E-2,6.6084763098173127E-2,6.8177041042786879E-2,7.0326485324327503E-2]
[{"$f":"+DdaAñoBaseVig!A73","v":"BTD_2 Discap."},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O73+ProyDda!I$24*DdaAñoBaseVig!$P73+ProyDda!I$25*DdaAñoBaseVig!$Q73+ProyDda!I$26*DdaAñoBaseVig!$R73)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O73+ProyDda!J$24*DdaAñoBaseVig!$P73+ProyDda!J$25*DdaAñoBaseVig!$Q73+ProyDda!J$26*DdaAñoBaseVig!$R73)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O73+ProyDda!K$24*DdaAñoBaseVig!$P73+ProyDda!K$25*DdaAñoBaseVig!$Q73+ProyDda!K$26*DdaAñoBaseVig!$R73)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O73+ProyDda!L$24*DdaAñoBaseVig!$P73+ProyDda!L$25*DdaAñoBaseVig!$Q73+ProyDda!L$26*DdaAñoBaseVig!$R73)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O73+ProyDda!M$24*DdaAñoBaseVig!$P73+ProyDda!M$25*DdaAñoBaseVig!$Q73+ProyDda!M$26*DdaAñoBaseVig!$R73)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O73+ProyDda!N$24*DdaAñoBaseVig!$P73+ProyDda!N$25*DdaAñoBaseVig!$Q73+ProyDda!N$26*DdaAñoBaseVig!$R73)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R73","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R73","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R73","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R73","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R73","v":0},null,{"$f":"+D73-J73","v":0},0,0,0,0,null,0,{"$f":"+MAX(F73-E73,0)","v":0},0,0]
[{"$f":"+DdaAñoBaseVig!A74","v":"BTD_2 Discapacitados 601-más"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O74+ProyDda!I$24*DdaAñoBaseVig!$P74+ProyDda!I$25*DdaAñoBaseVig!$Q74+ProyDda!I$26*DdaAñoBaseVig!$R74)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O74+ProyDda!J$24*DdaAñoBaseVig!$P74+ProyDda!J$25*DdaAñoBaseVig!$Q74+ProyDda!J$26*DdaAñoBaseVig!$R74)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O74+ProyDda!K$24*DdaAñoBaseVig!$P74+ProyDda!K$25*DdaAñoBaseVig!$Q74+ProyDda!K$26*DdaAñoBaseVig!$R74)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O74+ProyDda!L$24*DdaAñoBaseVig!$P74+ProyDda!L$25*DdaAñoBaseVig!$Q74+ProyDda!L$26*DdaAñoBaseVig!$R74)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O74+ProyDda!M$24*DdaAñoBaseVig!$P74+ProyDda!M$25*DdaAñoBaseVig!$Q74+ProyDda!M$26*DdaAñoBaseVig!$R74)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O74+ProyDda!N$24*DdaAñoBaseVig!$P74+ProyDda!N$25*DdaAñoBaseVig!$Q74+ProyDda!N$26*DdaAñoBaseVig!$R74)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R74","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R74","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R74","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R74","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R74","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A75","v":"BTD_2 Político"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O75+ProyDda!I$24*DdaAñoBaseVig!$P75+ProyDda!I$25*DdaAñoBaseVig!$Q75+ProyDda!I$26*DdaAñoBaseVig!$R75)","v":1.0565793946118942},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O75+ProyDda!J$24*DdaAñoBaseVig!$P75+ProyDda!J$25*DdaAñoBaseVig!$Q75+ProyDda!J$26*DdaAñoBaseVig!$R75)","v":1.0838207077316035},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O75+ProyDda!K$24*DdaAñoBaseVig!$P75+ProyDda!K$25*DdaAñoBaseVig!$Q75+ProyDda!K$26*DdaAñoBaseVig!$R75)","v":1.0978250741384425},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O75+ProyDda!L$24*DdaAñoBaseVig!$P75+ProyDda!L$25*DdaAñoBaseVig!$Q75+ProyDda!L$26*DdaAñoBaseVig!$R75)","v":1.1262127775201196},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O75+ProyDda!M$24*DdaAñoBaseVig!$P75+ProyDda!M$25*DdaAñoBaseVig!$Q75+ProyDda!M$26*DdaAñoBaseVig!$R75)","v":1.1553575188408995},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O75+ProyDda!N$24*DdaAñoBaseVig!$P75+ProyDda!N$25*DdaAñoBaseVig!$Q75+ProyDda!N$26*DdaAñoBaseVig!$R75)","v":1.1853146634721052},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R75","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R75","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R75","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R75","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R75","v":0},null,1.0838207077316035,1.0978250741384425,1.1262127775201196,1.1553575188408995,1.1853146634721052,null,2.7625022966693669E-2,2.8387703381677065E-2,2.9144741320779932E-2,2.995714463120569E-2]
[{"$f":"+DdaAñoBaseVig!A76","v":"BTD_2 Cruz Roja"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O76+ProyDda!I$24*DdaAñoBaseVig!$P76+ProyDda!I$25*DdaAñoBaseVig!$Q76+ProyDda!I$26*DdaAñoBaseVig!$R76)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O76+ProyDda!J$24*DdaAñoBaseVig!$P76+ProyDda!J$25*DdaAñoBaseVig!$Q76+ProyDda!J$26*DdaAñoBaseVig!$R76)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O76+ProyDda!K$24*DdaAñoBaseVig!$P76+ProyDda!K$25*DdaAñoBaseVig!$Q76+ProyDda!K$26*DdaAñoBaseVig!$R76)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O76+ProyDda!L$24*DdaAñoBaseVig!$P76+ProyDda!L$25*DdaAñoBaseVig!$Q76+ProyDda!L$26*DdaAñoBaseVig!$R76)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O76+ProyDda!M$24*DdaAñoBaseVig!$P76+ProyDda!M$25*DdaAñoBaseVig!$Q76+ProyDda!M$26*DdaAñoBaseVig!$R76)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O76+ProyDda!N$24*DdaAñoBaseVig!$P76+ProyDda!N$25*DdaAñoBaseVig!$Q76+ProyDda!N$26*DdaAñoBaseVig!$R76)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R76","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R76","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R76","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R76","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R76","v":0},null,{"$f":"+D76-J76","v":0},{"$f":"+E76-K76","v":0},{"$f":"+F76-L76","v":0},{"$f":"+G76-M76","v":0},{"$f":"+H76-N76","v":0},null,{"$f":"+MAX(E76-AVERAGE(D76,C76),0)","v":0},{"$f":"+MAX(F76-E76,0)","v":0},{"$f":"+MAX(G76-F76,0)","v":0},{"$f":"+MAX(H76-G76,0)","v":0}]
[{"$f":"+DdaAñoBaseVig!A77","v":"BTD_3 (30,001-50,000)"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O77+ProyDda!I$24*DdaAñoBaseVig!$P77+ProyDda!I$25*DdaAñoBaseVig!$Q77+ProyDda!I$26*DdaAñoBaseVig!$R77)","v":413.118831184469},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O77+ProyDda!J$24*DdaAñoBaseVig!$P77+ProyDda!J$25*DdaAñoBaseVig!$Q77+ProyDda!J$26*DdaAñoBaseVig!$R77)","v":423.77903495374375},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O77+ProyDda!K$24*DdaAñoBaseVig!$P77+ProyDda!K$25*DdaAñoBaseVig!$Q77+ProyDda!K$26*DdaAñoBaseVig!$R77)","v":429.25936960733173},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O77+ProyDda!L$24*DdaAñoBaseVig!$P77+ProyDda!L$25*DdaAñoBaseVig!$Q77+ProyDda!L$26*DdaAñoBaseVig!$R77)","v":440.36845120956048},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O77+ProyDda!M$24*DdaAñoBaseVig!$P77+ProyDda!M$25*DdaAñoBaseVig!$Q77+ProyDda!M$26*DdaAñoBaseVig!$R77)","v":451.77403158241526},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O77+ProyDda!N$24*DdaAñoBaseVig!$P77+ProyDda!N$25*DdaAñoBaseVig!$Q77+ProyDda!N$26*DdaAñoBaseVig!$R77)","v":463.49772408292523},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R77","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R77","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R77","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R77","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R77","v":0},null,423.77903495374375,429.25936960733173,440.36845120956048,451.77403158241526,463.49772408292523,null,10.81043653822536,11.109081602228741,11.405580372854786,11.723692500509969]
[{"$f":"+DdaAñoBaseVig!A78","v":"BTD_3 Regular"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O78+ProyDda!I$24*DdaAñoBaseVig!$P78+ProyDda!I$25*DdaAñoBaseVig!$Q78+ProyDda!I$26*DdaAñoBaseVig!$R78)","v":411.67804110090736},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O78+ProyDda!J$24*DdaAñoBaseVig!$P78+ProyDda!J$25*DdaAñoBaseVig!$Q78+ProyDda!J$26*DdaAñoBaseVig!$R78)","v":422.30109762501888},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O78+ProyDda!K$24*DdaAñoBaseVig!$P78+ProyDda!K$25*DdaAñoBaseVig!$Q78+ProyDda!K$26*DdaAñoBaseVig!$R78)","v":427.7623354153248},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O78+ProyDda!L$24*DdaAñoBaseVig!$P78+ProyDda!L$25*DdaAñoBaseVig!$Q78+ProyDda!L$26*DdaAñoBaseVig!$R78)","v":438.83270651294214},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O78+ProyDda!M$24*DdaAñoBaseVig!$P78+ProyDda!M$25*DdaAñoBaseVig!$Q78+ProyDda!M$26*DdaAñoBaseVig!$R78)","v":450.19854405672311},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O78+ProyDda!N$24*DdaAñoBaseVig!$P78+ProyDda!N$25*DdaAñoBaseVig!$Q78+ProyDda!N$26*DdaAñoBaseVig!$R78)","v":461.88138590546333},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R78","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R78","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R78","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R78","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R78","v":0},null,422.30109762501888,427.7623354153248,438.83270651294214,450.19854405672311,461.88138590546333,null,10.772766052361646,11.07037109761734,11.36583754378097,11.682841848740225]
[{"$f":"+DdaAñoBaseVig!A79","v":"BTD_3 Agro"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O79+ProyDda!I$24*DdaAñoBaseVig!$P79+ProyDda!I$25*DdaAñoBaseVig!$Q79+ProyDda!I$26*DdaAñoBaseVig!$R79)","v":1.440790083561674},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O79+ProyDda!J$24*DdaAñoBaseVig!$P79+ProyDda!J$25*DdaAñoBaseVig!$Q79+ProyDda!J$26*DdaAñoBaseVig!$R79)","v":1.4779373287249142},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O79+ProyDda!K$24*DdaAñoBaseVig!$P79+ProyDda!K$25*DdaAñoBaseVig!$Q79+ProyDda!K$26*DdaAñoBaseVig!$R79)","v":1.497034192006967},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O79+ProyDda!L$24*DdaAñoBaseVig!$P79+ProyDda!L$25*DdaAñoBaseVig!$Q79+ProyDda!L$26*DdaAñoBaseVig!$R79)","v":1.5357446966183448},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O79+ProyDda!M$24*DdaAñoBaseVig!$P79+ProyDda!M$25*DdaAñoBaseVig!$Q79+ProyDda!M$26*DdaAñoBaseVig!$R79)","v":1.5754875256921357},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O79+ProyDda!N$24*DdaAñoBaseVig!$P79+ProyDda!N$25*DdaAñoBaseVig!$Q79+ProyDda!N$26*DdaAñoBaseVig!$R79)","v":1.6163381774619618},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R79","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R79","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R79","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R79","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R79","v":0},null,1.4779373287249142,1.497034192006967,1.5357446966183448,1.5754875256921357,1.6163381774619618,null,3.767048586367272E-2,3.8710504611377816E-2,3.9742829073790897E-2,4.0850651769826163E-2]
[{"$f":"+DdaAñoBaseVig!A80","v":"BTD_3 Jub. 1"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O80+ProyDda!I$24*DdaAñoBaseVig!$P80+ProyDda!I$25*DdaAñoBaseVig!$Q80+ProyDda!I$26*DdaAñoBaseVig!$R80)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O80+ProyDda!J$24*DdaAñoBaseVig!$P80+ProyDda!J$25*DdaAñoBaseVig!$Q80+ProyDda!J$26*DdaAñoBaseVig!$R80)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O80+ProyDda!K$24*DdaAñoBaseVig!$P80+ProyDda!K$25*DdaAñoBaseVig!$Q80+ProyDda!K$26*DdaAñoBaseVig!$R80)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O80+ProyDda!L$24*DdaAñoBaseVig!$P80+ProyDda!L$25*DdaAñoBaseVig!$Q80+ProyDda!L$26*DdaAñoBaseVig!$R80)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O80+ProyDda!M$24*DdaAñoBaseVig!$P80+ProyDda!M$25*DdaAñoBaseVig!$Q80+ProyDda!M$26*DdaAñoBaseVig!$R80)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O80+ProyDda!N$24*DdaAñoBaseVig!$P80+ProyDda!N$25*DdaAñoBaseVig!$Q80+ProyDda!N$26*DdaAñoBaseVig!$R80)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R80","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R80","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R80","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R80","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R80","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A81","v":"BTD_3 Jub. 2"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O81+ProyDda!I$24*DdaAñoBaseVig!$P81+ProyDda!I$25*DdaAñoBaseVig!$Q81+ProyDda!I$26*DdaAñoBaseVig!$R81)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O81+ProyDda!J$24*DdaAñoBaseVig!$P81+ProyDda!J$25*DdaAñoBaseVig!$Q81+ProyDda!J$26*DdaAñoBaseVig!$R81)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O81+ProyDda!K$24*DdaAñoBaseVig!$P81+ProyDda!K$25*DdaAñoBaseVig!$Q81+ProyDda!K$26*DdaAñoBaseVig!$R81)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O81+ProyDda!L$24*DdaAñoBaseVig!$P81+ProyDda!L$25*DdaAñoBaseVig!$Q81+ProyDda!L$26*DdaAñoBaseVig!$R81)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O81+ProyDda!M$24*DdaAñoBaseVig!$P81+ProyDda!M$25*DdaAñoBaseVig!$Q81+ProyDda!M$26*DdaAñoBaseVig!$R81)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O81+ProyDda!N$24*DdaAñoBaseVig!$P81+ProyDda!N$25*DdaAñoBaseVig!$Q81+ProyDda!N$26*DdaAñoBaseVig!$R81)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R81","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R81","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R81","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R81","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R81","v":0},null,0,0,0,0,0,null,{"$f":"+MAX(E81-AVERAGE(D81,C81),0)","v":0},0,0,0]
[{"$f":"+DdaAñoBaseVig!A82","v":"BTD_3 Discap."},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O82+ProyDda!I$24*DdaAñoBaseVig!$P82+ProyDda!I$25*DdaAñoBaseVig!$Q82+ProyDda!I$26*DdaAñoBaseVig!$R82)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O82+ProyDda!J$24*DdaAñoBaseVig!$P82+ProyDda!J$25*DdaAñoBaseVig!$Q82+ProyDda!J$26*DdaAñoBaseVig!$R82)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O82+ProyDda!K$24*DdaAñoBaseVig!$P82+ProyDda!K$25*DdaAñoBaseVig!$Q82+ProyDda!K$26*DdaAñoBaseVig!$R82)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O82+ProyDda!L$24*DdaAñoBaseVig!$P82+ProyDda!L$25*DdaAñoBaseVig!$Q82+ProyDda!L$26*DdaAñoBaseVig!$R82)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O82+ProyDda!M$24*DdaAñoBaseVig!$P82+ProyDda!M$25*DdaAñoBaseVig!$Q82+ProyDda!M$26*DdaAñoBaseVig!$R82)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O82+ProyDda!N$24*DdaAñoBaseVig!$P82+ProyDda!N$25*DdaAñoBaseVig!$Q82+ProyDda!N$26*DdaAñoBaseVig!$R82)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R82","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R82","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R82","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R82","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R82","v":0},null,{"$f":"+D82-J82","v":0},0,0,0,0,null,0,{"$f":"+MAX(F82-E82,0)","v":0},0,0]
[{"$f":"+DdaAñoBaseVig!A83","v":"BTD_3 Discapacitados 601-más"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O83+ProyDda!I$24*DdaAñoBaseVig!$P83+ProyDda!I$25*DdaAñoBaseVig!$Q83+ProyDda!I$26*DdaAñoBaseVig!$R83)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O83+ProyDda!J$24*DdaAñoBaseVig!$P83+ProyDda!J$25*DdaAñoBaseVig!$Q83+ProyDda!J$26*DdaAñoBaseVig!$R83)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O83+ProyDda!K$24*DdaAñoBaseVig!$P83+ProyDda!K$25*DdaAñoBaseVig!$Q83+ProyDda!K$26*DdaAñoBaseVig!$R83)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O83+ProyDda!L$24*DdaAñoBaseVig!$P83+ProyDda!L$25*DdaAñoBaseVig!$Q83+ProyDda!L$26*DdaAñoBaseVig!$R83)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O83+ProyDda!M$24*DdaAñoBaseVig!$P83+ProyDda!M$25*DdaAñoBaseVig!$Q83+ProyDda!M$26*DdaAñoBaseVig!$R83)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O83+ProyDda!N$24*DdaAñoBaseVig!$P83+ProyDda!N$25*DdaAñoBaseVig!$Q83+ProyDda!N$26*DdaAñoBaseVig!$R83)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R83","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R83","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R83","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R83","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R83","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A84","v":"BTD_3 Político"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O84+ProyDda!I$24*DdaAñoBaseVig!$P84+ProyDda!I$25*DdaAñoBaseVig!$Q84+ProyDda!I$26*DdaAñoBaseVig!$R84)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O84+ProyDda!J$24*DdaAñoBaseVig!$P84+ProyDda!J$25*DdaAñoBaseVig!$Q84+ProyDda!J$26*DdaAñoBaseVig!$R84)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O84+ProyDda!K$24*DdaAñoBaseVig!$P84+ProyDda!K$25*DdaAñoBaseVig!$Q84+ProyDda!K$26*DdaAñoBaseVig!$R84)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O84+ProyDda!L$24*DdaAñoBaseVig!$P84+ProyDda!L$25*DdaAñoBaseVig!$Q84+ProyDda!L$26*DdaAñoBaseVig!$R84)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O84+ProyDda!M$24*DdaAñoBaseVig!$P84+ProyDda!M$25*DdaAñoBaseVig!$Q84+ProyDda!M$26*DdaAñoBaseVig!$R84)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O84+ProyDda!N$24*DdaAñoBaseVig!$P84+ProyDda!N$25*DdaAñoBaseVig!$Q84+ProyDda!N$26*DdaAñoBaseVig!$R84)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R84","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R84","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R84","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R84","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R84","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A85","v":"BTD_3 Cruz Roja"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O85+ProyDda!I$24*DdaAñoBaseVig!$P85+ProyDda!I$25*DdaAñoBaseVig!$Q85+ProyDda!I$26*DdaAñoBaseVig!$R85)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O85+ProyDda!J$24*DdaAñoBaseVig!$P85+ProyDda!J$25*DdaAñoBaseVig!$Q85+ProyDda!J$26*DdaAñoBaseVig!$R85)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O85+ProyDda!K$24*DdaAñoBaseVig!$P85+ProyDda!K$25*DdaAñoBaseVig!$Q85+ProyDda!K$26*DdaAñoBaseVig!$R85)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O85+ProyDda!L$24*DdaAñoBaseVig!$P85+ProyDda!L$25*DdaAñoBaseVig!$Q85+ProyDda!L$26*DdaAñoBaseVig!$R85)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O85+ProyDda!M$24*DdaAñoBaseVig!$P85+ProyDda!M$25*DdaAñoBaseVig!$Q85+ProyDda!M$26*DdaAñoBaseVig!$R85)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O85+ProyDda!N$24*DdaAñoBaseVig!$P85+ProyDda!N$25*DdaAñoBaseVig!$Q85+ProyDda!N$26*DdaAñoBaseVig!$R85)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R85","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R85","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R85","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R85","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R85","v":0},null,{"$f":"+D85-J85","v":0},{"$f":"+E85-K85","v":0},{"$f":"+F85-L85","v":0},{"$f":"+G85-M85","v":0},{"$f":"+H85-N85","v":0},null,0,{"$f":"+MAX(F85-E85,0)","v":0},{"$f":"+MAX(G85-F85,0)","v":0},{"$f":"+MAX(H85-G85,0)","v":0}]
[{"$f":"+DdaAñoBaseVig!A86","v":"BTD_4 (50,001-más)"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O86+ProyDda!I$24*DdaAñoBaseVig!$P86+ProyDda!I$25*DdaAñoBaseVig!$Q86+ProyDda!I$26*DdaAñoBaseVig!$R86)","v":277.52188241618018},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O86+ProyDda!J$24*DdaAñoBaseVig!$P86+ProyDda!J$25*DdaAñoBaseVig!$Q86+ProyDda!J$26*DdaAñoBaseVig!$R86)","v":284.67868347809798},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O86+ProyDda!K$24*DdaAñoBaseVig!$P86+ProyDda!K$25*DdaAñoBaseVig!$Q86+ProyDda!K$26*DdaAñoBaseVig!$R86)","v":288.35790542927413},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O86+ProyDda!L$24*DdaAñoBaseVig!$P86+ProyDda!L$25*DdaAñoBaseVig!$Q86+ProyDda!L$26*DdaAñoBaseVig!$R86)","v":295.81593167672435},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O86+ProyDda!M$24*DdaAñoBaseVig!$P86+ProyDda!M$25*DdaAñoBaseVig!$Q86+ProyDda!M$26*DdaAñoBaseVig!$R86)","v":303.47289020251304},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O86+ProyDda!N$24*DdaAñoBaseVig!$P86+ProyDda!N$25*DdaAñoBaseVig!$Q86+ProyDda!N$26*DdaAñoBaseVig!$R86)","v":311.3433172593102},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R86","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R86","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R86","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R86","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R86","v":0},null,284.67868347809798,288.35790542927413,295.81593167672435,303.47289020251304,311.3433172593102,null,7.2576224821350479,7.4580262474502206,7.6569585257886956,7.8704270567971548]
[{"$f":"+DdaAñoBaseVig!A87","v":"BTD_4 Regular"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O87+ProyDda!I$24*DdaAñoBaseVig!$P87+ProyDda!I$25*DdaAñoBaseVig!$Q87+ProyDda!I$26*DdaAñoBaseVig!$R87)","v":275.40872362695637},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O87+ProyDda!J$24*DdaAñoBaseVig!$P87+ProyDda!J$25*DdaAñoBaseVig!$Q87+ProyDda!J$26*DdaAñoBaseVig!$R87)","v":282.51104206263477},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O87+ProyDda!K$24*DdaAñoBaseVig!$P87+ProyDda!K$25*DdaAñoBaseVig!$Q87+ProyDda!K$26*DdaAñoBaseVig!$R87)","v":286.16225528099721},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O87+ProyDda!L$24*DdaAñoBaseVig!$P87+ProyDda!L$25*DdaAñoBaseVig!$Q87+ProyDda!L$26*DdaAñoBaseVig!$R87)","v":293.5635061216841},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O87+ProyDda!M$24*DdaAñoBaseVig!$P87+ProyDda!M$25*DdaAñoBaseVig!$Q87+ProyDda!M$26*DdaAñoBaseVig!$R87)","v":301.16217516483124},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O87+ProyDda!N$24*DdaAñoBaseVig!$P87+ProyDda!N$25*DdaAñoBaseVig!$Q87+ProyDda!N$26*DdaAñoBaseVig!$R87)","v":308.97268793236594},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R87","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R87","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R87","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R87","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R87","v":0},null,282.51104206263477,286.16225528099721,293.5635061216841,301.16217516483124,308.97268793236594,null,7.2023724362016424,7.4012508406868847,7.5986690431471402,7.8105127675347035]
[{"$f":"+DdaAñoBaseVig!A88","v":"BTD_4 Agro"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O88+ProyDda!I$24*DdaAñoBaseVig!$P88+ProyDda!I$25*DdaAñoBaseVig!$Q88+ProyDda!I$26*DdaAñoBaseVig!$R88)","v":2.1131587892237884},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O88+ProyDda!J$24*DdaAñoBaseVig!$P88+ProyDda!J$25*DdaAñoBaseVig!$Q88+ProyDda!J$26*DdaAñoBaseVig!$R88)","v":2.1676414154632071},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O88+ProyDda!K$24*DdaAñoBaseVig!$P88+ProyDda!K$25*DdaAñoBaseVig!$Q88+ProyDda!K$26*DdaAñoBaseVig!$R88)","v":2.1956501482768851},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O88+ProyDda!L$24*DdaAñoBaseVig!$P88+ProyDda!L$25*DdaAñoBaseVig!$Q88+ProyDda!L$26*DdaAñoBaseVig!$R88)","v":2.2524255550402392},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O88+ProyDda!M$24*DdaAñoBaseVig!$P88+ProyDda!M$25*DdaAñoBaseVig!$Q88+ProyDda!M$26*DdaAñoBaseVig!$R88)","v":2.3107150376817991},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O88+ProyDda!N$24*DdaAñoBaseVig!$P88+ProyDda!N$25*DdaAñoBaseVig!$Q88+ProyDda!N$26*DdaAñoBaseVig!$R88)","v":2.3706293269442105},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R88","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R88","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R88","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R88","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R88","v":0},null,2.1676414154632071,2.1956501482768851,2.2524255550402392,2.3107150376817991,2.3706293269442105,null,5.5250045933387337E-2,5.677540676335413E-2,5.8289482641559864E-2,5.991428926241138E-2]
[{"$f":"+DdaAñoBaseVig!A89","v":"BTD_4 Jub. 1"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O89+ProyDda!I$24*DdaAñoBaseVig!$P89+ProyDda!I$25*DdaAñoBaseVig!$Q89+ProyDda!I$26*DdaAñoBaseVig!$R89)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O89+ProyDda!J$24*DdaAñoBaseVig!$P89+ProyDda!J$25*DdaAñoBaseVig!$Q89+ProyDda!J$26*DdaAñoBaseVig!$R89)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O89+ProyDda!K$24*DdaAñoBaseVig!$P89+ProyDda!K$25*DdaAñoBaseVig!$Q89+ProyDda!K$26*DdaAñoBaseVig!$R89)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O89+ProyDda!L$24*DdaAñoBaseVig!$P89+ProyDda!L$25*DdaAñoBaseVig!$Q89+ProyDda!L$26*DdaAñoBaseVig!$R89)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O89+ProyDda!M$24*DdaAñoBaseVig!$P89+ProyDda!M$25*DdaAñoBaseVig!$Q89+ProyDda!M$26*DdaAñoBaseVig!$R89)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O89+ProyDda!N$24*DdaAñoBaseVig!$P89+ProyDda!N$25*DdaAñoBaseVig!$Q89+ProyDda!N$26*DdaAñoBaseVig!$R89)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R89","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R89","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R89","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R89","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R89","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A90","v":"BTD_4 Jub. 2"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O90+ProyDda!I$24*DdaAñoBaseVig!$P90+ProyDda!I$25*DdaAñoBaseVig!$Q90+ProyDda!I$26*DdaAñoBaseVig!$R90)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O90+ProyDda!J$24*DdaAñoBaseVig!$P90+ProyDda!J$25*DdaAñoBaseVig!$Q90+ProyDda!J$26*DdaAñoBaseVig!$R90)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O90+ProyDda!K$24*DdaAñoBaseVig!$P90+ProyDda!K$25*DdaAñoBaseVig!$Q90+ProyDda!K$26*DdaAñoBaseVig!$R90)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O90+ProyDda!L$24*DdaAñoBaseVig!$P90+ProyDda!L$25*DdaAñoBaseVig!$Q90+ProyDda!L$26*DdaAñoBaseVig!$R90)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O90+ProyDda!M$24*DdaAñoBaseVig!$P90+ProyDda!M$25*DdaAñoBaseVig!$Q90+ProyDda!M$26*DdaAñoBaseVig!$R90)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O90+ProyDda!N$24*DdaAñoBaseVig!$P90+ProyDda!N$25*DdaAñoBaseVig!$Q90+ProyDda!N$26*DdaAñoBaseVig!$R90)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R90","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R90","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R90","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R90","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R90","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A91","v":"BTD_4 Discap."},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O91+ProyDda!I$24*DdaAñoBaseVig!$P91+ProyDda!I$25*DdaAñoBaseVig!$Q91+ProyDda!I$26*DdaAñoBaseVig!$R91)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O91+ProyDda!J$24*DdaAñoBaseVig!$P91+ProyDda!J$25*DdaAñoBaseVig!$Q91+ProyDda!J$26*DdaAñoBaseVig!$R91)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O91+ProyDda!K$24*DdaAñoBaseVig!$P91+ProyDda!K$25*DdaAñoBaseVig!$Q91+ProyDda!K$26*DdaAñoBaseVig!$R91)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O91+ProyDda!L$24*DdaAñoBaseVig!$P91+ProyDda!L$25*DdaAñoBaseVig!$Q91+ProyDda!L$26*DdaAñoBaseVig!$R91)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O91+ProyDda!M$24*DdaAñoBaseVig!$P91+ProyDda!M$25*DdaAñoBaseVig!$Q91+ProyDda!M$26*DdaAñoBaseVig!$R91)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O91+ProyDda!N$24*DdaAñoBaseVig!$P91+ProyDda!N$25*DdaAñoBaseVig!$Q91+ProyDda!N$26*DdaAñoBaseVig!$R91)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R91","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R91","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R91","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R91","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R91","v":0},null,{"$f":"+D91-J91","v":0},0,0,0,0,null,0,{"$f":"+MAX(F91-E91,0)","v":0},0,0]
[{"$f":"+DdaAñoBaseVig!A92","v":"BTD_4 Discapacitados 601-más"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O92+ProyDda!I$24*DdaAñoBaseVig!$P92+ProyDda!I$25*DdaAñoBaseVig!$Q92+ProyDda!I$26*DdaAñoBaseVig!$R92)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O92+ProyDda!J$24*DdaAñoBaseVig!$P92+ProyDda!J$25*DdaAñoBaseVig!$Q92+ProyDda!J$26*DdaAñoBaseVig!$R92)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O92+ProyDda!K$24*DdaAñoBaseVig!$P92+ProyDda!K$25*DdaAñoBaseVig!$Q92+ProyDda!K$26*DdaAñoBaseVig!$R92)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O92+ProyDda!L$24*DdaAñoBaseVig!$P92+ProyDda!L$25*DdaAñoBaseVig!$Q92+ProyDda!L$26*DdaAñoBaseVig!$R92)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O92+ProyDda!M$24*DdaAñoBaseVig!$P92+ProyDda!M$25*DdaAñoBaseVig!$Q92+ProyDda!M$26*DdaAñoBaseVig!$R92)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O92+ProyDda!N$24*DdaAñoBaseVig!$P92+ProyDda!N$25*DdaAñoBaseVig!$Q92+ProyDda!N$26*DdaAñoBaseVig!$R92)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R92","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R92","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R92","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R92","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R92","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A93","v":"BTD_4 Político"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O93+ProyDda!I$24*DdaAñoBaseVig!$P93+ProyDda!I$25*DdaAñoBaseVig!$Q93+ProyDda!I$26*DdaAñoBaseVig!$R93)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O93+ProyDda!J$24*DdaAñoBaseVig!$P93+ProyDda!J$25*DdaAñoBaseVig!$Q93+ProyDda!J$26*DdaAñoBaseVig!$R93)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O93+ProyDda!K$24*DdaAñoBaseVig!$P93+ProyDda!K$25*DdaAñoBaseVig!$Q93+ProyDda!K$26*DdaAñoBaseVig!$R93)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O93+ProyDda!L$24*DdaAñoBaseVig!$P93+ProyDda!L$25*DdaAñoBaseVig!$Q93+ProyDda!L$26*DdaAñoBaseVig!$R93)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O93+ProyDda!M$24*DdaAñoBaseVig!$P93+ProyDda!M$25*DdaAñoBaseVig!$Q93+ProyDda!M$26*DdaAñoBaseVig!$R93)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O93+ProyDda!N$24*DdaAñoBaseVig!$P93+ProyDda!N$25*DdaAñoBaseVig!$Q93+ProyDda!N$26*DdaAñoBaseVig!$R93)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R93","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R93","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R93","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R93","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R93","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A94","v":"BTD_4 Cruz Roja"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O94+ProyDda!I$24*DdaAñoBaseVig!$P94+ProyDda!I$25*DdaAñoBaseVig!$Q94+ProyDda!I$26*DdaAñoBaseVig!$R94)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O94+ProyDda!J$24*DdaAñoBaseVig!$P94+ProyDda!J$25*DdaAñoBaseVig!$Q94+ProyDda!J$26*DdaAñoBaseVig!$R94)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O94+ProyDda!K$24*DdaAñoBaseVig!$P94+ProyDda!K$25*DdaAñoBaseVig!$Q94+ProyDda!K$26*DdaAñoBaseVig!$R94)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O94+ProyDda!L$24*DdaAñoBaseVig!$P94+ProyDda!L$25*DdaAñoBaseVig!$Q94+ProyDda!L$26*DdaAñoBaseVig!$R94)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O94+ProyDda!M$24*DdaAñoBaseVig!$P94+ProyDda!M$25*DdaAñoBaseVig!$Q94+ProyDda!M$26*DdaAñoBaseVig!$R94)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O94+ProyDda!N$24*DdaAñoBaseVig!$P94+ProyDda!N$25*DdaAñoBaseVig!$Q94+ProyDda!N$26*DdaAñoBaseVig!$R94)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R94","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R94","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R94","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R94","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R94","v":0},null,{"$f":"+D94-J94","v":0},{"$f":"+E94-K94","v":0},{"$f":"+F94-L94","v":0},{"$f":"+G94-M94","v":0},{"$f":"+H94-N94","v":0},null,0,{"$f":"+MAX(F94-E94,0)","v":0},{"$f":"+MAX(G94-F94,0)","v":0},{"$f":"+MAX(H94-G94,0)","v":0}]
[{"$f":"+DdaAñoBaseVig!A95","v":"BTS"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O95+ProyDda!I$24*DdaAñoBaseVig!$P95+ProyDda!I$25*DdaAñoBaseVig!$Q95+ProyDda!I$26*DdaAñoBaseVig!$R95)","v":589844.65444986417},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O95+ProyDda!J$24*DdaAñoBaseVig!$P95+ProyDda!J$25*DdaAñoBaseVig!$Q95+ProyDda!J$26*DdaAñoBaseVig!$R95)","v":608276.73574796866},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O95+ProyDda!K$24*DdaAñoBaseVig!$P95+ProyDda!K$25*DdaAñoBaseVig!$Q95+ProyDda!K$26*DdaAñoBaseVig!$R95)","v":617780.37319296948},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O95+ProyDda!L$24*DdaAñoBaseVig!$P95+ProyDda!L$25*DdaAñoBaseVig!$Q95+ProyDda!L$26*DdaAñoBaseVig!$R95)","v":637084.34474489745},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O95+ProyDda!M$24*DdaAñoBaseVig!$P95+ProyDda!M$25*DdaAñoBaseVig!$Q95+ProyDda!M$26*DdaAñoBaseVig!$R95)","v":656991.06083314167},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O95+ProyDda!N$24*DdaAñoBaseVig!$P95+ProyDda!N$25*DdaAñoBaseVig!$Q95+ProyDda!N$26*DdaAñoBaseVig!$R95)","v":677519.05161084933},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R95","v":88.456039048836331},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R95","v":88.63558454472593},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R95","v":88.999775012365873},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R95","v":89.374186407721922},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R95","v":89.758460194519202},null,608188.27970891981,617691.73760842474,636995.34496988507,656901.6866467339,677429.29315065476,null,18719.678094053059,19303.971551927971,19906.716088244226,20527.990777707659]
[{"$f":"+DdaAñoBaseVig!A96","v":"BTS_1 (0-300)"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O96+ProyDda!I$24*DdaAñoBaseVig!$P96+ProyDda!I$25*DdaAñoBaseVig!$Q96+ProyDda!I$26*DdaAñoBaseVig!$R96)","v":423609.64374646015},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O96+ProyDda!J$24*DdaAñoBaseVig!$P96+ProyDda!J$25*DdaAñoBaseVig!$Q96+ProyDda!J$26*DdaAñoBaseVig!$R96)","v":436937.08760336414},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O96+ProyDda!K$24*DdaAñoBaseVig!$P96+ProyDda!K$25*DdaAñoBaseVig!$Q96+ProyDda!K$26*DdaAñoBaseVig!$R96)","v":443809.39733958169},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O96+ProyDda!L$24*DdaAñoBaseVig!$P96+ProyDda!L$25*DdaAñoBaseVig!$Q96+ProyDda!L$26*DdaAñoBaseVig!$R96)","v":457769.46545508382},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O96+ProyDda!M$24*DdaAñoBaseVig!$P96+ProyDda!M$25*DdaAñoBaseVig!$Q96+ProyDda!M$26*DdaAñoBaseVig!$R96)","v":472167.41990119469},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O96+ProyDda!N$24*DdaAñoBaseVig!$P96+ProyDda!N$25*DdaAñoBaseVig!$Q96+ProyDda!N$26*DdaAñoBaseVig!$R96)","v":487016.22688543535},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R96","v":36.899916582689052},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R96","v":36.974814960373202},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R96","v":37.1267389897626},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R96","v":37.282926734599542},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R96","v":37.443228629531838},null,436900.18768678146,443772.4225246213,457732.33871609403,472130.1369744601,486978.78365680581,null,13536.031664669572,13960.06811550213,14397.954446110874,14848.806984240655]
[{"$f":"+DdaAñoBaseVig!A97","v":"BTS_1 Regular"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O97+ProyDda!I$24*DdaAñoBaseVig!$P97+ProyDda!I$25*DdaAñoBaseVig!$Q97+ProyDda!I$26*DdaAñoBaseVig!$R97)","v":323901.5883048941},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O97+ProyDda!J$24*DdaAñoBaseVig!$P97+ProyDda!J$25*DdaAñoBaseVig!$Q97+ProyDda!J$26*DdaAñoBaseVig!$R97)","v":334048.53778919298},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O97+ProyDda!K$24*DdaAñoBaseVig!$P97+ProyDda!K$25*DdaAñoBaseVig!$Q97+ProyDda!K$26*DdaAñoBaseVig!$R97)","v":339280.51492600492},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O97+ProyDda!L$24*DdaAñoBaseVig!$P97+ProyDda!L$25*DdaAñoBaseVig!$Q97+ProyDda!L$26*DdaAñoBaseVig!$R97)","v":349908.05985275446},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O97+ProyDda!M$24*DdaAñoBaseVig!$P97+ProyDda!M$25*DdaAñoBaseVig!$Q97+ProyDda!M$26*DdaAñoBaseVig!$R97)","v":360867.99772148125},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O97+ProyDda!N$24*DdaAñoBaseVig!$P97+ProyDda!N$25*DdaAñoBaseVig!$Q97+ProyDda!N$26*DdaAñoBaseVig!$R97)","v":372170.40847106278},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R97","v":36.899916582689052},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R97","v":36.974814960373202},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R97","v":37.1267389897626},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R97","v":37.282926734599542},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R97","v":37.443228629531838},null,334011.6378726103,339243.54011104454,349870.93311376468,360830.71479474666,372132.96524243325,null,10305.451878961409,10627.544926749542,10959.937868726789,11302.410749581526]
[{"$f":"+DdaAñoBaseVig!A98","v":"BTS_1 Agro"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O98+ProyDda!I$24*DdaAñoBaseVig!$P98+ProyDda!I$25*DdaAñoBaseVig!$Q98+ProyDda!I$26*DdaAñoBaseVig!$R98)","v":106.2742774413797},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O98+ProyDda!J$24*DdaAñoBaseVig!$P98+ProyDda!J$25*DdaAñoBaseVig!$Q98+ProyDda!J$26*DdaAñoBaseVig!$R98)","v":109.01429951933713},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O98+ProyDda!K$24*DdaAñoBaseVig!$P98+ProyDda!K$25*DdaAñoBaseVig!$Q98+ProyDda!K$26*DdaAñoBaseVig!$R98)","v":110.42290537375834},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O98+ProyDda!L$24*DdaAñoBaseVig!$P98+ProyDda!L$25*DdaAñoBaseVig!$Q98+ProyDda!L$26*DdaAñoBaseVig!$R98)","v":113.27823520556535},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O98+ProyDda!M$24*DdaAñoBaseVig!$P98+ProyDda!M$25*DdaAñoBaseVig!$Q98+ProyDda!M$26*DdaAñoBaseVig!$R98)","v":116.20971043674714},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O98+ProyDda!N$24*DdaAñoBaseVig!$P98+ProyDda!N$25*DdaAñoBaseVig!$Q98+ProyDda!N$26*DdaAñoBaseVig!$R98)","v":119.22289990090259},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R98","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R98","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R98","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R98","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R98","v":0},null,109.01429951933713,110.42290537375834,113.27823520556535,116.20971043674714,119.22289990090259,null,2.7786168933999278,2.8553298318070119,2.9314752311817927,3.0131894641554453]
[{"$f":"+DdaAñoBaseVig!A99","v":"BTS_1 Jub. 1"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O99+ProyDda!I$24*DdaAñoBaseVig!$P99+ProyDda!I$25*DdaAñoBaseVig!$Q99+ProyDda!I$26*DdaAñoBaseVig!$R99)","v":98188.30793169426},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O99+ProyDda!J$24*DdaAñoBaseVig!$P99+ProyDda!J$25*DdaAñoBaseVig!$Q99+ProyDda!J$26*DdaAñoBaseVig!$R99)","v":101321.0300774935},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O99+ProyDda!K$24*DdaAñoBaseVig!$P99+ProyDda!K$25*DdaAñoBaseVig!$Q99+ProyDda!K$26*DdaAñoBaseVig!$R99)","v":102936.72920028016},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O99+ProyDda!L$24*DdaAñoBaseVig!$P99+ProyDda!L$25*DdaAñoBaseVig!$Q99+ProyDda!L$26*DdaAñoBaseVig!$R99)","v":106219.21362073006},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O99+ProyDda!M$24*DdaAñoBaseVig!$P99+ProyDda!M$25*DdaAñoBaseVig!$Q99+ProyDda!M$26*DdaAñoBaseVig!$R99)","v":109605.62286135429},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O99+ProyDda!N$24*DdaAñoBaseVig!$P99+ProyDda!N$25*DdaAñoBaseVig!$Q99+ProyDda!N$26*DdaAñoBaseVig!$R99)","v":113098.79649548011},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R99","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R99","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R99","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R99","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R99","v":0},null,101321.0300774935,102936.72920028016,106219.21362073006,109605.62286135429,113098.79649548011,null,3182.0601956862665,{"$f":"+MAX(F99-E99,0)","v":3282.4844204499095},{"$f":"+MAX(G99-F99,0)","v":3386.4092406242271},{"$f":"+MAX(H99-G99,0)","v":3493.173634125822}]
[{"$f":"+DdaAñoBaseVig!A100","v":"BTS_1 Jub. 2"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O100+ProyDda!I$24*DdaAñoBaseVig!$P100+ProyDda!I$25*DdaAñoBaseVig!$Q100+ProyDda!I$26*DdaAñoBaseVig!$R100)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O100+ProyDda!J$24*DdaAñoBaseVig!$P100+ProyDda!J$25*DdaAñoBaseVig!$Q100+ProyDda!J$26*DdaAñoBaseVig!$R100)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O100+ProyDda!K$24*DdaAñoBaseVig!$P100+ProyDda!K$25*DdaAñoBaseVig!$Q100+ProyDda!K$26*DdaAñoBaseVig!$R100)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O100+ProyDda!L$24*DdaAñoBaseVig!$P100+ProyDda!L$25*DdaAñoBaseVig!$Q100+ProyDda!L$26*DdaAñoBaseVig!$R100)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O100+ProyDda!M$24*DdaAñoBaseVig!$P100+ProyDda!M$25*DdaAñoBaseVig!$Q100+ProyDda!M$26*DdaAñoBaseVig!$R100)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O100+ProyDda!N$24*DdaAñoBaseVig!$P100+ProyDda!N$25*DdaAñoBaseVig!$Q100+ProyDda!N$26*DdaAñoBaseVig!$R100)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R100","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R100","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R100","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R100","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R100","v":0},null,{"$f":"+D100-J100","v":0},{"$f":"+E100-K100","v":0},{"$f":"+F100-L100","v":0},{"$f":"+G100-M100","v":0},{"$f":"+H100-N100","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A101","v":"BTS_1 Discap."},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O101+ProyDda!I$24*DdaAñoBaseVig!$P101+ProyDda!I$25*DdaAñoBaseVig!$Q101+ProyDda!I$26*DdaAñoBaseVig!$R101)","v":1402.8193902013645},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O101+ProyDda!J$24*DdaAñoBaseVig!$P101+ProyDda!J$25*DdaAñoBaseVig!$Q101+ProyDda!J$26*DdaAñoBaseVig!$R101)","v":1447.5769116886477},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O101+ProyDda!K$24*DdaAñoBaseVig!$P101+ProyDda!K$25*DdaAñoBaseVig!$Q101+ProyDda!K$26*DdaAñoBaseVig!$R101)","v":1470.6605717586094},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O101+ProyDda!L$24*DdaAñoBaseVig!$P101+ProyDda!L$25*DdaAñoBaseVig!$Q101+ProyDda!L$26*DdaAñoBaseVig!$R101)","v":1517.5577675537563},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O101+ProyDda!M$24*DdaAñoBaseVig!$P101+ProyDda!M$25*DdaAñoBaseVig!$Q101+ProyDda!M$26*DdaAñoBaseVig!$R101)","v":1565.939752940729},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O101+ProyDda!N$24*DdaAñoBaseVig!$P101+ProyDda!N$25*DdaAñoBaseVig!$Q101+ProyDda!N$26*DdaAñoBaseVig!$R101)","v":1615.8470961348019},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R101","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R101","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R101","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R101","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R101","v":0},null,1447.5769116886477,1470.6605717586094,1517.5577675537563,1565.939752940729,1615.8470961348019,null,45.46242081360333,{"$f":"+MAX(F101-E101,0)","v":46.897195795146899},48.381985386972701,49.907343194072837]
[{"$f":"+DdaAñoBaseVig!A102","v":"BTS_1 Discapacitados 601-más"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O102+ProyDda!I$24*DdaAñoBaseVig!$P102+ProyDda!I$25*DdaAñoBaseVig!$Q102+ProyDda!I$26*DdaAñoBaseVig!$R102)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O102+ProyDda!J$24*DdaAñoBaseVig!$P102+ProyDda!J$25*DdaAñoBaseVig!$Q102+ProyDda!J$26*DdaAñoBaseVig!$R102)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O102+ProyDda!K$24*DdaAñoBaseVig!$P102+ProyDda!K$25*DdaAñoBaseVig!$Q102+ProyDda!K$26*DdaAñoBaseVig!$R102)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O102+ProyDda!L$24*DdaAñoBaseVig!$P102+ProyDda!L$25*DdaAñoBaseVig!$Q102+ProyDda!L$26*DdaAñoBaseVig!$R102)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O102+ProyDda!M$24*DdaAñoBaseVig!$P102+ProyDda!M$25*DdaAñoBaseVig!$Q102+ProyDda!M$26*DdaAñoBaseVig!$R102)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O102+ProyDda!N$24*DdaAñoBaseVig!$P102+ProyDda!N$25*DdaAñoBaseVig!$Q102+ProyDda!N$26*DdaAñoBaseVig!$R102)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R102","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R102","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R102","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R102","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R102","v":0},null,{"$f":"+D102-J102","v":0},{"$f":"+E102-K102","v":0},{"$f":"+F102-L102","v":0},{"$f":"+G102-M102","v":0},{"$f":"+H102-N102","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A103","v":"BTS_1 Político"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O103+ProyDda!I$24*DdaAñoBaseVig!$P103+ProyDda!I$25*DdaAñoBaseVig!$Q103+ProyDda!I$26*DdaAñoBaseVig!$R103)","v":4.3143658613319014},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O103+ProyDda!J$24*DdaAñoBaseVig!$P103+ProyDda!J$25*DdaAñoBaseVig!$Q103+ProyDda!J$26*DdaAñoBaseVig!$R103)","v":4.4256012232373818},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O103+ProyDda!K$24*DdaAñoBaseVig!$P103+ProyDda!K$25*DdaAñoBaseVig!$Q103+ProyDda!K$26*DdaAñoBaseVig!$R103)","v":4.48278571939864},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O103+ProyDda!L$24*DdaAñoBaseVig!$P103+ProyDda!L$25*DdaAñoBaseVig!$Q103+ProyDda!L$26*DdaAñoBaseVig!$R103)","v":4.5987021748738215},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O103+ProyDda!M$24*DdaAñoBaseVig!$P103+ProyDda!M$25*DdaAñoBaseVig!$Q103+ProyDda!M$26*DdaAñoBaseVig!$R103)","v":4.7177098686003394},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O103+ProyDda!N$24*DdaAñoBaseVig!$P103+ProyDda!N$25*DdaAñoBaseVig!$Q103+ProyDda!N$26*DdaAñoBaseVig!$R103)","v":4.84003487584443},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R103","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R103","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R103","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R103","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R103","v":0},null,4.4256012232373818,4.48278571939864,4.5987021748738215,4.7177098686003394,4.84003487584443,null,0.11280217711399843,0.11591645547518148,0.11900769372651787,0.12232500724409068]
[{"$f":"+DdaAñoBaseVig!A104","v":"BTS_1 Cruz Roja"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O104+ProyDda!I$24*DdaAñoBaseVig!$P104+ProyDda!I$25*DdaAñoBaseVig!$Q104+ProyDda!I$26*DdaAñoBaseVig!$R104)","v":6.3394763676713657},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O104+ProyDda!J$24*DdaAñoBaseVig!$P104+ProyDda!J$25*DdaAñoBaseVig!$Q104+ProyDda!J$26*DdaAñoBaseVig!$R104)","v":6.5029242463896217},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O104+ProyDda!K$24*DdaAñoBaseVig!$P104+ProyDda!K$25*DdaAñoBaseVig!$Q104+ProyDda!K$26*DdaAñoBaseVig!$R104)","v":6.5869504448306548},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O104+ProyDda!L$24*DdaAñoBaseVig!$P104+ProyDda!L$25*DdaAñoBaseVig!$Q104+ProyDda!L$26*DdaAñoBaseVig!$R104)","v":6.7572766651207168},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O104+ProyDda!M$24*DdaAñoBaseVig!$P104+ProyDda!M$25*DdaAñoBaseVig!$Q104+ProyDda!M$26*DdaAñoBaseVig!$R104)","v":6.9321451130453973},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O104+ProyDda!N$24*DdaAñoBaseVig!$P104+ProyDda!N$25*DdaAñoBaseVig!$Q104+ProyDda!N$26*DdaAñoBaseVig!$R104)","v":7.1118879808326323},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R104","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R104","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R104","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R104","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R104","v":0},null,6.5029242463896217,6.5869504448306548,6.7572766651207168,6.9321451130453973,7.1118879808326323,null,0.16575013780016068,0.17032622029006195,0.17486844792468048,0.17974286778723503]
[{"$f":"+DdaAñoBaseVig!A105","v":"BTS_2 (301-750)"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O105+ProyDda!I$24*DdaAñoBaseVig!$P105+ProyDda!I$25*DdaAñoBaseVig!$Q105+ProyDda!I$26*DdaAñoBaseVig!$R105)","v":119224.56074927251},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O105+ProyDda!J$24*DdaAñoBaseVig!$P105+ProyDda!J$25*DdaAñoBaseVig!$Q105+ProyDda!J$26*DdaAñoBaseVig!$R105)","v":122942.94292287435},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O105+ProyDda!K$24*DdaAñoBaseVig!$P105+ProyDda!K$25*DdaAñoBaseVig!$Q105+ProyDda!K$26*DdaAñoBaseVig!$R105)","v":124860.09797976985},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O105+ProyDda!L$24*DdaAñoBaseVig!$P105+ProyDda!L$25*DdaAñoBaseVig!$Q105+ProyDda!L$26*DdaAñoBaseVig!$R105)","v":128754.18398323999},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O105+ProyDda!M$24*DdaAñoBaseVig!$P105+ProyDda!M$25*DdaAñoBaseVig!$Q105+ProyDda!M$26*DdaAñoBaseVig!$R105)","v":132769.68893866942},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O105+ProyDda!N$24*DdaAñoBaseVig!$P105+ProyDda!N$25*DdaAñoBaseVig!$Q105+ProyDda!N$26*DdaAñoBaseVig!$R105)","v":136910.38779029579},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R105","v":6.5498973195985837},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R105","v":6.5631921107165088},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R105","v":6.5901592934376483},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R105","v":6.617883304384101},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R105","v":6.6463375950487089},null,122936.39302555476,124853.53478765914,128747.59382394655,132763.07105536503,136903.74145270075,null,3776.3461436964135,3894.0860034701327,4015.5049554294383,4140.6988516263664]
[{"$f":"+DdaAñoBaseVig!A106","v":"BTS_2 Regular"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O106+ProyDda!I$24*DdaAñoBaseVig!$P106+ProyDda!I$25*DdaAñoBaseVig!$Q106+ProyDda!I$26*DdaAñoBaseVig!$R106)","v":83424.095422179234},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O106+ProyDda!J$24*DdaAñoBaseVig!$P106+ProyDda!J$25*DdaAñoBaseVig!$Q106+ProyDda!J$26*DdaAñoBaseVig!$R106)","v":86000.758328907526},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O106+ProyDda!K$24*DdaAñoBaseVig!$P106+ProyDda!K$25*DdaAñoBaseVig!$Q106+ProyDda!K$26*DdaAñoBaseVig!$R106)","v":87329.07604750013},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O106+ProyDda!L$24*DdaAñoBaseVig!$P106+ProyDda!L$25*DdaAñoBaseVig!$Q106+ProyDda!L$26*DdaAñoBaseVig!$R106)","v":90026.87411775894},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O106+ProyDda!M$24*DdaAñoBaseVig!$P106+ProyDda!M$25*DdaAñoBaseVig!$Q106+ProyDda!M$26*DdaAñoBaseVig!$R106)","v":92808.227195770465},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O106+ProyDda!N$24*DdaAñoBaseVig!$P106+ProyDda!N$25*DdaAñoBaseVig!$Q106+ProyDda!N$26*DdaAñoBaseVig!$R106)","v":95675.872957623724},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R106","v":6.5498973195985837},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R106","v":6.5631921107165088},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R106","v":6.5901592934376483},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R106","v":6.617883304384101},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R106","v":6.6463375950487089},null,85994.208431587933,87322.512855389417,90020.283958465501,92801.609312466084,95669.226620028669,null,2616.6491719567566,2697.7980702588102,2781.3530780115252,2867.6457618532586]
[{"$f":"+DdaAñoBaseVig!A107","v":"BTS_2 Agro"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O107+ProyDda!I$24*DdaAñoBaseVig!$P107+ProyDda!I$25*DdaAñoBaseVig!$Q107+ProyDda!I$26*DdaAñoBaseVig!$R107)","v":75.985668129172069},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O107+ProyDda!J$24*DdaAñoBaseVig!$P107+ProyDda!J$25*DdaAñoBaseVig!$Q107+ProyDda!J$26*DdaAñoBaseVig!$R107)","v":77.944772564364499},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O107+ProyDda!K$24*DdaAñoBaseVig!$P107+ProyDda!K$25*DdaAñoBaseVig!$Q107+ProyDda!K$26*DdaAñoBaseVig!$R107)","v":78.951919915122986},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O107+ProyDda!L$24*DdaAñoBaseVig!$P107+ProyDda!L$25*DdaAñoBaseVig!$Q107+ProyDda!L$26*DdaAñoBaseVig!$R107)","v":80.99346891665526},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O107+ProyDda!M$24*DdaAñoBaseVig!$P107+ProyDda!M$25*DdaAñoBaseVig!$Q107+ProyDda!M$26*DdaAñoBaseVig!$R107)","v":83.089461563308021},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O107+ProyDda!N$24*DdaAñoBaseVig!$P107+ProyDda!N$25*DdaAñoBaseVig!$Q107+ProyDda!N$26*DdaAñoBaseVig!$R107)","v":85.243879548035579},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R107","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R107","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R107","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R107","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R107","v":0},null,77.944772564364499,78.951919915122986,80.99346891665526,83.089461563308021,85.243879548035579,null,1.9866995683546946,2.0415490015322746,2.0959926466527605,2.1544179847275586]
[{"$f":"+DdaAñoBaseVig!A108","v":"BTS_2 Jub. 1"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O108+ProyDda!I$24*DdaAñoBaseVig!$P108+ProyDda!I$25*DdaAñoBaseVig!$Q108+ProyDda!I$26*DdaAñoBaseVig!$R108)","v":29945.234865567258},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O108+ProyDda!J$24*DdaAñoBaseVig!$P108+ProyDda!J$25*DdaAñoBaseVig!$Q108+ProyDda!J$26*DdaAñoBaseVig!$R108)","v":30900.649726738357},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O108+ProyDda!K$24*DdaAñoBaseVig!$P108+ProyDda!K$25*DdaAñoBaseVig!$Q108+ProyDda!K$26*DdaAñoBaseVig!$R108)","v":31393.404266047015},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O108+ProyDda!L$24*DdaAñoBaseVig!$P108+ProyDda!L$25*DdaAñoBaseVig!$Q108+ProyDda!L$26*DdaAñoBaseVig!$R108)","v":32394.493609715544},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O108+ProyDda!M$24*DdaAñoBaseVig!$P108+ProyDda!M$25*DdaAñoBaseVig!$Q108+ProyDda!M$26*DdaAñoBaseVig!$R108)","v":33427.277962280968},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O108+ProyDda!N$24*DdaAñoBaseVig!$P108+ProyDda!N$25*DdaAñoBaseVig!$Q108+ProyDda!N$26*DdaAñoBaseVig!$R108)","v":34492.623311726456},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R108","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R108","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R108","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R108","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R108","v":0},null,30900.649726738357,31393.404266047015,32394.493609715544,33427.277962280968,34492.623311726456,null,970.46196989420787,1001.0893436685292,1032.7843525654243,1065.345349445488]
[{"$f":"+DdaAñoBaseVig!A109","v":"BTS_2 Jub. 2"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O109+ProyDda!I$24*DdaAñoBaseVig!$P109+ProyDda!I$25*DdaAñoBaseVig!$Q109+ProyDda!I$26*DdaAñoBaseVig!$R109)","v":5163.4960987941167},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O109+ProyDda!J$24*DdaAñoBaseVig!$P109+ProyDda!J$25*DdaAñoBaseVig!$Q109+ProyDda!J$26*DdaAñoBaseVig!$R109)","v":5328.239535622507},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O109+ProyDda!K$24*DdaAñoBaseVig!$P109+ProyDda!K$25*DdaAñoBaseVig!$Q109+ProyDda!K$26*DdaAñoBaseVig!$R109)","v":5413.20584671693},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O109+ProyDda!L$24*DdaAñoBaseVig!$P109+ProyDda!L$25*DdaAñoBaseVig!$Q109+ProyDda!L$26*DdaAñoBaseVig!$R109)","v":5585.8249944304971},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O109+ProyDda!M$24*DdaAñoBaseVig!$P109+ProyDda!M$25*DdaAñoBaseVig!$Q109+ProyDda!M$26*DdaAñoBaseVig!$R109)","v":5763.909354072608},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O109+ProyDda!N$24*DdaAñoBaseVig!$P109+ProyDda!N$25*DdaAñoBaseVig!$Q109+ProyDda!N$26*DdaAñoBaseVig!$R109)","v":5947.6082490863018},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R109","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R109","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R109","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R109","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R109","v":0},null,5328.239535622507,5413.20584671693,5585.8249944304971,5763.909354072608,5947.6082490863018,null,167.33802950861809,172.61914771356714,178.08435964211094,183.6988950136938]
[{"$f":"+DdaAñoBaseVig!A110","v":"BTS_2 Discap."},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O110+ProyDda!I$24*DdaAñoBaseVig!$P110+ProyDda!I$25*DdaAñoBaseVig!$Q110+ProyDda!I$26*DdaAñoBaseVig!$R110)","v":608.58743426147919},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O110+ProyDda!J$24*DdaAñoBaseVig!$P110+ProyDda!J$25*DdaAñoBaseVig!$Q110+ProyDda!J$26*DdaAñoBaseVig!$R110)","v":628.00466313364257},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O110+ProyDda!K$24*DdaAñoBaseVig!$P110+ProyDda!K$25*DdaAñoBaseVig!$Q110+ProyDda!K$26*DdaAñoBaseVig!$R110)","v":638.01908519928406},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O110+ProyDda!L$24*DdaAñoBaseVig!$P110+ProyDda!L$25*DdaAñoBaseVig!$Q110+ProyDda!L$26*DdaAñoBaseVig!$R110)","v":658.36457248181284},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O110+ProyDda!M$24*DdaAñoBaseVig!$P110+ProyDda!M$25*DdaAñoBaseVig!$Q110+ProyDda!M$26*DdaAñoBaseVig!$R110)","v":679.35420846546401},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O110+ProyDda!N$24*DdaAñoBaseVig!$P110+ProyDda!N$25*DdaAñoBaseVig!$Q110+ProyDda!N$26*DdaAñoBaseVig!$R110)","v":701.00559292553191},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R110","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R110","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R110","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R110","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R110","v":0},null,{"$f":"+D110-J110","v":628.00466313364257},638.01908519928406,658.36457248181284,679.35420846546401,701.00559292553191,null,19.723036501723186,{"$f":"+MAX(F110-E110,0)","v":20.345487282528779},20.989635983651169,21.651384460067902]
[{"$f":"+DdaAñoBaseVig!A111","v":"BTS_2 Discapacitados 601-más"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O111+ProyDda!I$24*DdaAñoBaseVig!$P111+ProyDda!I$25*DdaAñoBaseVig!$Q111+ProyDda!I$26*DdaAñoBaseVig!$R111)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O111+ProyDda!J$24*DdaAñoBaseVig!$P111+ProyDda!J$25*DdaAñoBaseVig!$Q111+ProyDda!J$26*DdaAñoBaseVig!$R111)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O111+ProyDda!K$24*DdaAñoBaseVig!$P111+ProyDda!K$25*DdaAñoBaseVig!$Q111+ProyDda!K$26*DdaAñoBaseVig!$R111)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O111+ProyDda!L$24*DdaAñoBaseVig!$P111+ProyDda!L$25*DdaAñoBaseVig!$Q111+ProyDda!L$26*DdaAñoBaseVig!$R111)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O111+ProyDda!M$24*DdaAñoBaseVig!$P111+ProyDda!M$25*DdaAñoBaseVig!$Q111+ProyDda!M$26*DdaAñoBaseVig!$R111)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O111+ProyDda!N$24*DdaAñoBaseVig!$P111+ProyDda!N$25*DdaAñoBaseVig!$Q111+ProyDda!N$26*DdaAñoBaseVig!$R111)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R111","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R111","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R111","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R111","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R111","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A112","v":"BTS_2 Político"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O112+ProyDda!I$24*DdaAñoBaseVig!$P112+ProyDda!I$25*DdaAñoBaseVig!$Q112+ProyDda!I$26*DdaAñoBaseVig!$R112)","v":1.8783633681989231},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O112+ProyDda!J$24*DdaAñoBaseVig!$P112+ProyDda!J$25*DdaAñoBaseVig!$Q112+ProyDda!J$26*DdaAñoBaseVig!$R112)","v":1.9267923693006288},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O112+ProyDda!K$24*DdaAñoBaseVig!$P112+ProyDda!K$25*DdaAñoBaseVig!$Q112+ProyDda!K$26*DdaAñoBaseVig!$R112)","v":1.9516890206905644},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O112+ProyDda!L$24*DdaAñoBaseVig!$P112+ProyDda!L$25*DdaAñoBaseVig!$Q112+ProyDda!L$26*DdaAñoBaseVig!$R112)","v":2.002156048924657},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O112+ProyDda!M$24*DdaAñoBaseVig!$P112+ProyDda!M$25*DdaAñoBaseVig!$Q112+ProyDda!M$26*DdaAñoBaseVig!$R112)","v":2.0539689223838216},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O112+ProyDda!N$24*DdaAñoBaseVig!$P112+ProyDda!N$25*DdaAñoBaseVig!$Q112+ProyDda!N$26*DdaAñoBaseVig!$R112)","v":2.107226068394854},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R112","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R112","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R112","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R112","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R112","v":0},null,1.9267923693006288,1.9516890206905644,2.002156048924657,2.0539689223838216,2.107226068394854,null,4.91111519407883E-2,5.0467028234092659E-2,5.1812873459164521E-2,5.3257146011032486E-2]
[{"$f":"+DdaAñoBaseVig!A113","v":"BTS_2 Cruz Roja"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O113+ProyDda!I$24*DdaAñoBaseVig!$P113+ProyDda!I$25*DdaAñoBaseVig!$Q113+ProyDda!I$26*DdaAñoBaseVig!$R113)","v":5.2828969730594713},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O113+ProyDda!J$24*DdaAñoBaseVig!$P113+ProyDda!J$25*DdaAñoBaseVig!$Q113+ProyDda!J$26*DdaAñoBaseVig!$R113)","v":5.4191035386580184},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O113+ProyDda!K$24*DdaAñoBaseVig!$P113+ProyDda!K$25*DdaAñoBaseVig!$Q113+ProyDda!K$26*DdaAñoBaseVig!$R113)","v":5.4891253706922125},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O113+ProyDda!L$24*DdaAñoBaseVig!$P113+ProyDda!L$25*DdaAñoBaseVig!$Q113+ProyDda!L$26*DdaAñoBaseVig!$R113)","v":5.6310638876005976},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O113+ProyDda!M$24*DdaAñoBaseVig!$P113+ProyDda!M$25*DdaAñoBaseVig!$Q113+ProyDda!M$26*DdaAñoBaseVig!$R113)","v":5.7767875942044977},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O113+ProyDda!N$24*DdaAñoBaseVig!$P113+ProyDda!N$25*DdaAñoBaseVig!$Q113+ProyDda!N$26*DdaAñoBaseVig!$R113)","v":5.9265733173605266},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R113","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R113","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R113","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R113","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R113","v":0},null,5.4191035386580184,5.4891253706922125,5.6310638876005976,5.7767875942044977,5.9265733173605266,null,0.13812511483346768,0.1419385169083851,0.1457237066039001,0.14978572315602889]
[{"$f":"+DdaAñoBaseVig!A114","v":"BTS_3 (751-más)"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O114+ProyDda!I$24*DdaAñoBaseVig!$P114+ProyDda!I$25*DdaAñoBaseVig!$Q114+ProyDda!I$26*DdaAñoBaseVig!$R114)","v":47010.449954131574},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O114+ProyDda!J$24*DdaAñoBaseVig!$P114+ProyDda!J$25*DdaAñoBaseVig!$Q114+ProyDda!J$26*DdaAñoBaseVig!$R114)","v":48396.705221730132},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O114+ProyDda!K$24*DdaAñoBaseVig!$P114+ProyDda!K$25*DdaAñoBaseVig!$Q114+ProyDda!K$26*DdaAñoBaseVig!$R114)","v":49110.877873617887},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O114+ProyDda!L$24*DdaAñoBaseVig!$P114+ProyDda!L$25*DdaAñoBaseVig!$Q114+ProyDda!L$26*DdaAñoBaseVig!$R114)","v":50560.695306573616},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O114+ProyDda!M$24*DdaAñoBaseVig!$P114+ProyDda!M$25*DdaAñoBaseVig!$Q114+ProyDda!M$26*DdaAñoBaseVig!$R114)","v":52053.951993277566},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O114+ProyDda!N$24*DdaAñoBaseVig!$P114+ProyDda!N$25*DdaAñoBaseVig!$Q114+ProyDda!N$26*DdaAñoBaseVig!$R114)","v":53592.436935118079},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R114","v":45.006225146548694},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R114","v":45.097577473636214},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R114","v":45.282876729165636},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R114","v":45.473376368738286},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R114","v":45.668893969938658},null,48351.698996583582,49065.78029614425,50515.412429844451,52008.478616908826,53546.768041148141,null,1407.3002856870371,1449.8174329557296,1493.2566867039495,1538.4849418405138]
[{"$f":"+DdaAñoBaseVig!A115","v":"BTS_3 Regular"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O115+ProyDda!I$24*DdaAñoBaseVig!$P115+ProyDda!I$25*DdaAñoBaseVig!$Q115+ProyDda!I$26*DdaAñoBaseVig!$R115)","v":39276.606677616321},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O115+ProyDda!J$24*DdaAñoBaseVig!$P115+ProyDda!J$25*DdaAñoBaseVig!$Q115+ProyDda!J$26*DdaAñoBaseVig!$R115)","v":40417.000065531021},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O115+ProyDda!K$24*DdaAñoBaseVig!$P115+ProyDda!K$25*DdaAñoBaseVig!$Q115+ProyDda!K$26*DdaAñoBaseVig!$R115)","v":41004.375858477782},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O115+ProyDda!L$24*DdaAñoBaseVig!$P115+ProyDda!L$25*DdaAñoBaseVig!$Q115+ProyDda!L$26*DdaAñoBaseVig!$R115)","v":42196.599196436357},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O115+ProyDda!M$24*DdaAñoBaseVig!$P115+ProyDda!M$25*DdaAñoBaseVig!$Q115+ProyDda!M$26*DdaAñoBaseVig!$R115)","v":43424.125713302958},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O115+ProyDda!N$24*DdaAñoBaseVig!$P115+ProyDda!N$25*DdaAñoBaseVig!$Q115+ProyDda!N$26*DdaAñoBaseVig!$R115)","v":44688.517343616426},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R115","v":45.006225146548694},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R115","v":45.097577473636214},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R115","v":45.282876729165636},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R115","v":45.473376368738286},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R115","v":45.668893969938658},null,40371.993840384472,40959.278281004146,42151.316319707192,43378.652336934218,44642.848449646488,null,1157.5724869041151,1192.2233379585741,1227.526516866601,1264.3916303134683]
[{"$f":"+DdaAñoBaseVig!A116","v":"BTS_3 Agro"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O116+ProyDda!I$24*DdaAñoBaseVig!$P116+ProyDda!I$25*DdaAñoBaseVig!$Q116+ProyDda!I$26*DdaAñoBaseVig!$R116)","v":126.43733422189003},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O116+ProyDda!J$24*DdaAñoBaseVig!$P116+ProyDda!J$25*DdaAñoBaseVig!$Q116+ProyDda!J$26*DdaAñoBaseVig!$R116)","v":129.69721135854857},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O116+ProyDda!K$24*DdaAñoBaseVig!$P116+ProyDda!K$25*DdaAñoBaseVig!$Q116+ProyDda!K$26*DdaAñoBaseVig!$R116)","v":131.37306720523364},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O116+ProyDda!L$24*DdaAñoBaseVig!$P116+ProyDda!L$25*DdaAñoBaseVig!$Q116+ProyDda!L$26*DdaAñoBaseVig!$R116)","v":134.77012904324098},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O116+ProyDda!M$24*DdaAñoBaseVig!$P116+ProyDda!M$25*DdaAñoBaseVig!$Q116+ProyDda!M$26*DdaAñoBaseVig!$R116)","v":138.257783087961},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O116+ProyDda!N$24*DdaAñoBaseVig!$P116+ProyDda!N$25*DdaAñoBaseVig!$Q116+ProyDda!N$26*DdaAñoBaseVig!$R116)","v":141.84265472882862},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R116","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R116","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R116","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R116","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R116","v":0},null,129.69721135854857,131.37306720523364,134.77012904324098,138.257783087961,141.84265472882862,null,3.3057944150143328,3.3970618380073461,3.4876540447200171,3.5848716408676182]
[{"$f":"+DdaAñoBaseVig!A117","v":"BTS_3 Jub. 1"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O117+ProyDda!I$24*DdaAñoBaseVig!$P117+ProyDda!I$25*DdaAñoBaseVig!$Q117+ProyDda!I$26*DdaAñoBaseVig!$R117)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O117+ProyDda!J$24*DdaAñoBaseVig!$P117+ProyDda!J$25*DdaAñoBaseVig!$Q117+ProyDda!J$26*DdaAñoBaseVig!$R117)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O117+ProyDda!K$24*DdaAñoBaseVig!$P117+ProyDda!K$25*DdaAñoBaseVig!$Q117+ProyDda!K$26*DdaAñoBaseVig!$R117)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O117+ProyDda!L$24*DdaAñoBaseVig!$P117+ProyDda!L$25*DdaAñoBaseVig!$Q117+ProyDda!L$26*DdaAñoBaseVig!$R117)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O117+ProyDda!M$24*DdaAñoBaseVig!$P117+ProyDda!M$25*DdaAñoBaseVig!$Q117+ProyDda!M$26*DdaAñoBaseVig!$R117)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O117+ProyDda!N$24*DdaAñoBaseVig!$P117+ProyDda!N$25*DdaAñoBaseVig!$Q117+ProyDda!N$26*DdaAñoBaseVig!$R117)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R117","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R117","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R117","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R117","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R117","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A118","v":"BTS_3 Jub. 2"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O118+ProyDda!I$24*DdaAñoBaseVig!$P118+ProyDda!I$25*DdaAñoBaseVig!$Q118+ProyDda!I$26*DdaAñoBaseVig!$R118)","v":7520.4374297005324},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O118+ProyDda!J$24*DdaAñoBaseVig!$P118+ProyDda!J$25*DdaAñoBaseVig!$Q118+ProyDda!J$26*DdaAñoBaseVig!$R118)","v":7760.3724879362144},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O118+ProyDda!K$24*DdaAñoBaseVig!$P118+ProyDda!K$25*DdaAñoBaseVig!$Q118+ProyDda!K$26*DdaAñoBaseVig!$R118)","v":7884.1187717466537},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O118+ProyDda!L$24*DdaAñoBaseVig!$P118+ProyDda!L$25*DdaAñoBaseVig!$Q118+ProyDda!L$26*DdaAñoBaseVig!$R118)","v":8135.5239633065348},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O118+ProyDda!M$24*DdaAñoBaseVig!$P118+ProyDda!M$25*DdaAñoBaseVig!$Q118+ProyDda!M$26*DdaAñoBaseVig!$R118)","v":8394.8886085356262},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O118+ProyDda!N$24*DdaAñoBaseVig!$P118+ProyDda!N$25*DdaAñoBaseVig!$Q118+ProyDda!N$26*DdaAñoBaseVig!$R118)","v":8662.4302203450625},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R118","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R118","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R118","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R118","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R118","v":0},null,7760.3724879362144,7884.1187717466537,8135.5239633065348,8394.8886085356262,8662.4302203450625,null,243.71381292828028,251.40519155988113,259.36464522909137,267.54161180943629]
[{"$f":"+DdaAñoBaseVig!A119","v":"BTS_3 Discap."},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O119+ProyDda!I$24*DdaAñoBaseVig!$P119+ProyDda!I$25*DdaAñoBaseVig!$Q119+ProyDda!I$26*DdaAñoBaseVig!$R119)","v":69.358856015960114},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O119+ProyDda!J$24*DdaAñoBaseVig!$P119+ProyDda!J$25*DdaAñoBaseVig!$Q119+ProyDda!J$26*DdaAñoBaseVig!$R119)","v":71.571778442147931},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O119+ProyDda!K$24*DdaAñoBaseVig!$P119+ProyDda!K$25*DdaAñoBaseVig!$Q119+ProyDda!K$26*DdaAñoBaseVig!$R119)","v":72.713091619237701},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O119+ProyDda!L$24*DdaAñoBaseVig!$P119+ProyDda!L$25*DdaAñoBaseVig!$Q119+ProyDda!L$26*DdaAñoBaseVig!$R119)","v":75.031804828812724},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O119+ProyDda!M$24*DdaAñoBaseVig!$P119+ProyDda!M$25*DdaAñoBaseVig!$Q119+ProyDda!M$26*DdaAñoBaseVig!$R119)","v":77.423929703661827},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O119+ProyDda!N$24*DdaAñoBaseVig!$P119+ProyDda!N$25*DdaAñoBaseVig!$Q119+ProyDda!N$26*DdaAñoBaseVig!$R119)","v":79.891472036563215},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R119","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R119","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R119","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R119","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R119","v":0},null,{"$f":"+D119-J119","v":71.571778442147931},72.713091619237701,75.031804828812724,77.423929703661827,79.891472036563215,null,2.2477743901836789,{"$f":"+MAX(F119-E119,0)","v":2.3187132095750229},2.3921248748491024,2.4675423329013881]
[{"$f":"+DdaAñoBaseVig!A120","v":"BTS_3 Discapacitados 601-más"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O120+ProyDda!I$24*DdaAñoBaseVig!$P120+ProyDda!I$25*DdaAñoBaseVig!$Q120+ProyDda!I$26*DdaAñoBaseVig!$R120)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O120+ProyDda!J$24*DdaAñoBaseVig!$P120+ProyDda!J$25*DdaAñoBaseVig!$Q120+ProyDda!J$26*DdaAñoBaseVig!$R120)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O120+ProyDda!K$24*DdaAñoBaseVig!$P120+ProyDda!K$25*DdaAñoBaseVig!$Q120+ProyDda!K$26*DdaAñoBaseVig!$R120)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O120+ProyDda!L$24*DdaAñoBaseVig!$P120+ProyDda!L$25*DdaAñoBaseVig!$Q120+ProyDda!L$26*DdaAñoBaseVig!$R120)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O120+ProyDda!M$24*DdaAñoBaseVig!$P120+ProyDda!M$25*DdaAñoBaseVig!$Q120+ProyDda!M$26*DdaAñoBaseVig!$R120)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O120+ProyDda!N$24*DdaAñoBaseVig!$P120+ProyDda!N$25*DdaAñoBaseVig!$Q120+ProyDda!N$26*DdaAñoBaseVig!$R120)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R120","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R120","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R120","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R120","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R120","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A121","v":"BTS_3 Político"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O121+ProyDda!I$24*DdaAñoBaseVig!$P121+ProyDda!I$25*DdaAñoBaseVig!$Q121+ProyDda!I$26*DdaAñoBaseVig!$R121)","v":1.7609656576864907},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O121+ProyDda!J$24*DdaAñoBaseVig!$P121+ProyDda!J$25*DdaAñoBaseVig!$Q121+ProyDda!J$26*DdaAñoBaseVig!$R121)","v":1.8063678462193398},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O121+ProyDda!K$24*DdaAñoBaseVig!$P121+ProyDda!K$25*DdaAñoBaseVig!$Q121+ProyDda!K$26*DdaAñoBaseVig!$R121)","v":1.8297084568974042},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O121+ProyDda!L$24*DdaAñoBaseVig!$P121+ProyDda!L$25*DdaAñoBaseVig!$Q121+ProyDda!L$26*DdaAñoBaseVig!$R121)","v":1.8770212958668662},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O121+ProyDda!M$24*DdaAñoBaseVig!$P121+ProyDda!M$25*DdaAñoBaseVig!$Q121+ProyDda!M$26*DdaAñoBaseVig!$R121)","v":1.9255958647348328},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O121+ProyDda!N$24*DdaAñoBaseVig!$P121+ProyDda!N$25*DdaAñoBaseVig!$Q121+ProyDda!N$26*DdaAñoBaseVig!$R121)","v":1.9755244391201758},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R121","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R121","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R121","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R121","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R121","v":0},null,1.8063678462193398,1.8297084568974042,1.8770212958668662,1.9255958647348328,1.9755244391201758,null,4.6041704944489004E-2,4.7312838969461923E-2,4.8574568867966628E-2,4.9928574385343039E-2]
[{"$f":"+DdaAñoBaseVig!A122","v":"BTS_3 Cruz Roja"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O122+ProyDda!I$24*DdaAñoBaseVig!$P122+ProyDda!I$25*DdaAñoBaseVig!$Q122+ProyDda!I$26*DdaAñoBaseVig!$R122)","v":15.848690919178413},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O122+ProyDda!J$24*DdaAñoBaseVig!$P122+ProyDda!J$25*DdaAñoBaseVig!$Q122+ProyDda!J$26*DdaAñoBaseVig!$R122)","v":16.257310615974056},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O122+ProyDda!K$24*DdaAñoBaseVig!$P122+ProyDda!K$25*DdaAñoBaseVig!$Q122+ProyDda!K$26*DdaAñoBaseVig!$R122)","v":16.467376112076636},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O122+ProyDda!L$24*DdaAñoBaseVig!$P122+ProyDda!L$25*DdaAñoBaseVig!$Q122+ProyDda!L$26*DdaAñoBaseVig!$R122)","v":16.893191662801794},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O122+ProyDda!M$24*DdaAñoBaseVig!$P122+ProyDda!M$25*DdaAñoBaseVig!$Q122+ProyDda!M$26*DdaAñoBaseVig!$R122)","v":17.330362782613491},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O122+ProyDda!N$24*DdaAñoBaseVig!$P122+ProyDda!N$25*DdaAñoBaseVig!$Q122+ProyDda!N$26*DdaAñoBaseVig!$R122)","v":17.779719952081578},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R122","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R122","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R122","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R122","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R122","v":0},null,16.257310615974056,16.467376112076636,16.893191662801794,17.330362782613491,17.779719952081578,null,0.41437534450039948,0.42581555072515798,0.43717111981169765,0.44935716946808668]
[{"$f":"+DdaAñoBaseVig!A123","v":"Alumbrado Público"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O123+ProyDda!I$24*DdaAñoBaseVig!$P123+ProyDda!I$25*DdaAñoBaseVig!$Q123+ProyDda!I$26*DdaAñoBaseVig!$R123)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O123+ProyDda!J$24*DdaAñoBaseVig!$P123+ProyDda!J$25*DdaAñoBaseVig!$Q123+ProyDda!J$26*DdaAñoBaseVig!$R123)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O123+ProyDda!K$24*DdaAñoBaseVig!$P123+ProyDda!K$25*DdaAñoBaseVig!$Q123+ProyDda!K$26*DdaAñoBaseVig!$R123)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O123+ProyDda!L$24*DdaAñoBaseVig!$P123+ProyDda!L$25*DdaAñoBaseVig!$Q123+ProyDda!L$26*DdaAñoBaseVig!$R123)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O123+ProyDda!M$24*DdaAñoBaseVig!$P123+ProyDda!M$25*DdaAñoBaseVig!$Q123+ProyDda!M$26*DdaAñoBaseVig!$R123)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O123+ProyDda!N$24*DdaAñoBaseVig!$P123+ProyDda!N$25*DdaAñoBaseVig!$Q123+ProyDda!N$26*DdaAñoBaseVig!$R123)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R123","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R123","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R123","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R123","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R123","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A124","v":"GRANDES CLIENTES"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O124+ProyDda!I$24*DdaAñoBaseVig!$P124+ProyDda!I$25*DdaAñoBaseVig!$Q124+ProyDda!I$26*DdaAñoBaseVig!$R124)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O124+ProyDda!J$24*DdaAñoBaseVig!$P124+ProyDda!J$25*DdaAñoBaseVig!$Q124+ProyDda!J$26*DdaAñoBaseVig!$R124)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O124+ProyDda!K$24*DdaAñoBaseVig!$P124+ProyDda!K$25*DdaAñoBaseVig!$Q124+ProyDda!K$26*DdaAñoBaseVig!$R124)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O124+ProyDda!L$24*DdaAñoBaseVig!$P124+ProyDda!L$25*DdaAñoBaseVig!$Q124+ProyDda!L$26*DdaAñoBaseVig!$R124)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O124+ProyDda!M$24*DdaAñoBaseVig!$P124+ProyDda!M$25*DdaAñoBaseVig!$Q124+ProyDda!M$26*DdaAñoBaseVig!$R124)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O124+ProyDda!N$24*DdaAñoBaseVig!$P124+ProyDda!N$25*DdaAñoBaseVig!$Q124+ProyDda!N$26*DdaAñoBaseVig!$R124)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R124","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R124","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R124","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R124","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R124","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A125","v":"MTD_GC"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O125+ProyDda!I$24*DdaAñoBaseVig!$P125+ProyDda!I$25*DdaAñoBaseVig!$Q125+ProyDda!I$26*DdaAñoBaseVig!$R125)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O125+ProyDda!J$24*DdaAñoBaseVig!$P125+ProyDda!J$25*DdaAñoBaseVig!$Q125+ProyDda!J$26*DdaAñoBaseVig!$R125)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O125+ProyDda!K$24*DdaAñoBaseVig!$P125+ProyDda!K$25*DdaAñoBaseVig!$Q125+ProyDda!K$26*DdaAñoBaseVig!$R125)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O125+ProyDda!L$24*DdaAñoBaseVig!$P125+ProyDda!L$25*DdaAñoBaseVig!$Q125+ProyDda!L$26*DdaAñoBaseVig!$R125)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O125+ProyDda!M$24*DdaAñoBaseVig!$P125+ProyDda!M$25*DdaAñoBaseVig!$Q125+ProyDda!M$26*DdaAñoBaseVig!$R125)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O125+ProyDda!N$24*DdaAñoBaseVig!$P125+ProyDda!N$25*DdaAñoBaseVig!$Q125+ProyDda!N$26*DdaAñoBaseVig!$R125)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R125","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R125","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R125","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R125","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R125","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A126","v":"BTD_GC"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O126+ProyDda!I$24*DdaAñoBaseVig!$P126+ProyDda!I$25*DdaAñoBaseVig!$Q126+ProyDda!I$26*DdaAñoBaseVig!$R126)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O126+ProyDda!J$24*DdaAñoBaseVig!$P126+ProyDda!J$25*DdaAñoBaseVig!$Q126+ProyDda!J$26*DdaAñoBaseVig!$R126)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O126+ProyDda!K$24*DdaAñoBaseVig!$P126+ProyDda!K$25*DdaAñoBaseVig!$Q126+ProyDda!K$26*DdaAñoBaseVig!$R126)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O126+ProyDda!L$24*DdaAñoBaseVig!$P126+ProyDda!L$25*DdaAñoBaseVig!$Q126+ProyDda!L$26*DdaAñoBaseVig!$R126)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O126+ProyDda!M$24*DdaAñoBaseVig!$P126+ProyDda!M$25*DdaAñoBaseVig!$Q126+ProyDda!M$26*DdaAñoBaseVig!$R126)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O126+ProyDda!N$24*DdaAñoBaseVig!$P126+ProyDda!N$25*DdaAñoBaseVig!$Q126+ProyDda!N$26*DdaAñoBaseVig!$R126)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R126","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R126","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R126","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R126","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R126","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A127","v":"BTSH"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O127+ProyDda!I$24*DdaAñoBaseVig!$P127+ProyDda!I$25*DdaAñoBaseVig!$Q127+ProyDda!I$26*DdaAñoBaseVig!$R127)","v":65.001401904007778},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O127+ProyDda!J$24*DdaAñoBaseVig!$P127+ProyDda!J$25*DdaAñoBaseVig!$Q127+ProyDda!J$26*DdaAñoBaseVig!$R127)","v":66.804127298411004},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O127+ProyDda!K$24*DdaAñoBaseVig!$P127+ProyDda!K$25*DdaAñoBaseVig!$Q127+ProyDda!K$26*DdaAñoBaseVig!$R127)","v":67.731981916789152},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O127+ProyDda!L$24*DdaAñoBaseVig!$P127+ProyDda!L$25*DdaAñoBaseVig!$Q127+ProyDda!L$26*DdaAñoBaseVig!$R127)","v":69.614353204117194},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O127+ProyDda!M$24*DdaAñoBaseVig!$P127+ProyDda!M$25*DdaAñoBaseVig!$Q127+ProyDda!M$26*DdaAñoBaseVig!$R127)","v":71.550380432507922},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O127+ProyDda!N$24*DdaAñoBaseVig!$P127+ProyDda!N$25*DdaAñoBaseVig!$Q127+ProyDda!N$26*DdaAñoBaseVig!$R127)","v":73.54298333756725},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R127","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R127","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R127","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R127","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R127","v":0},null,{"$f":"+D127-J127","v":66.804127298411004},{"$f":"+E127-K127","v":67.731981916789152},{"$f":"+F127-L127","v":69.614353204117194},{"$f":"+G127-M127","v":71.550380432507922},{"$f":"+H127-N127","v":73.54298333756725},null,{"$f":"+MAX(E127-AVERAGE(D127,C127),0)","v":1.8292173155797684},{"$f":"+MAX(F127-E127,0)","v":1.8823712873280414},{"$f":"+MAX(G127-F127,0)","v":1.9360272283907278},{"$f":"+MAX(H127-G127,0)","v":1.9926029050593286}]
[{"$f":"+DdaAñoBaseVig!A128","v":"BTSH_1"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O128+ProyDda!I$24*DdaAñoBaseVig!$P128+ProyDda!I$25*DdaAñoBaseVig!$Q128+ProyDda!I$26*DdaAñoBaseVig!$R128)","v":65.001401904007778},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O128+ProyDda!J$24*DdaAñoBaseVig!$P128+ProyDda!J$25*DdaAñoBaseVig!$Q128+ProyDda!J$26*DdaAñoBaseVig!$R128)","v":66.804127298411004},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O128+ProyDda!K$24*DdaAñoBaseVig!$P128+ProyDda!K$25*DdaAñoBaseVig!$Q128+ProyDda!K$26*DdaAñoBaseVig!$R128)","v":67.731981916789152},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O128+ProyDda!L$24*DdaAñoBaseVig!$P128+ProyDda!L$25*DdaAñoBaseVig!$Q128+ProyDda!L$26*DdaAñoBaseVig!$R128)","v":69.614353204117194},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O128+ProyDda!M$24*DdaAñoBaseVig!$P128+ProyDda!M$25*DdaAñoBaseVig!$Q128+ProyDda!M$26*DdaAñoBaseVig!$R128)","v":71.550380432507922},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O128+ProyDda!N$24*DdaAñoBaseVig!$P128+ProyDda!N$25*DdaAñoBaseVig!$Q128+ProyDda!N$26*DdaAñoBaseVig!$R128)","v":73.54298333756725},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R128","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R128","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R128","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R128","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R128","v":0},null,66.804127298411004,67.731981916789152,69.614353204117194,71.550380432507922,73.54298333756725,null,1.8292173155797684,1.8823712873280414,1.9360272283907278,1.9926029050593286]
[{"$f":"+DdaAñoBaseVig!A129","v":"BTSH_1 Punta"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O129+ProyDda!I$24*DdaAñoBaseVig!$P129+ProyDda!I$25*DdaAñoBaseVig!$Q129+ProyDda!I$26*DdaAñoBaseVig!$R129)","v":65.001401904007778},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O129+ProyDda!J$24*DdaAñoBaseVig!$P129+ProyDda!J$25*DdaAñoBaseVig!$Q129+ProyDda!J$26*DdaAñoBaseVig!$R129)","v":66.804127298411004},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O129+ProyDda!K$24*DdaAñoBaseVig!$P129+ProyDda!K$25*DdaAñoBaseVig!$Q129+ProyDda!K$26*DdaAñoBaseVig!$R129)","v":67.731981916789152},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O129+ProyDda!L$24*DdaAñoBaseVig!$P129+ProyDda!L$25*DdaAñoBaseVig!$Q129+ProyDda!L$26*DdaAñoBaseVig!$R129)","v":69.614353204117194},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O129+ProyDda!M$24*DdaAñoBaseVig!$P129+ProyDda!M$25*DdaAñoBaseVig!$Q129+ProyDda!M$26*DdaAñoBaseVig!$R129)","v":71.550380432507922},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O129+ProyDda!N$24*DdaAñoBaseVig!$P129+ProyDda!N$25*DdaAñoBaseVig!$Q129+ProyDda!N$26*DdaAñoBaseVig!$R129)","v":73.54298333756725},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R129","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R129","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R129","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R129","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R129","v":0},null,66.804127298411004,67.731981916789152,69.614353204117194,71.550380432507922,73.54298333756725,null,1.8292173155797684,1.8823712873280414,1.9360272283907278,1.9926029050593286]
[{"$f":"+DdaAñoBaseVig!A130","v":"BTSH_1 Fuera de Punta Medio"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O130+ProyDda!I$24*DdaAñoBaseVig!$P130+ProyDda!I$25*DdaAñoBaseVig!$Q130+ProyDda!I$26*DdaAñoBaseVig!$R130)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O130+ProyDda!J$24*DdaAñoBaseVig!$P130+ProyDda!J$25*DdaAñoBaseVig!$Q130+ProyDda!J$26*DdaAñoBaseVig!$R130)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O130+ProyDda!K$24*DdaAñoBaseVig!$P130+ProyDda!K$25*DdaAñoBaseVig!$Q130+ProyDda!K$26*DdaAñoBaseVig!$R130)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O130+ProyDda!L$24*DdaAñoBaseVig!$P130+ProyDda!L$25*DdaAñoBaseVig!$Q130+ProyDda!L$26*DdaAñoBaseVig!$R130)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O130+ProyDda!M$24*DdaAñoBaseVig!$P130+ProyDda!M$25*DdaAñoBaseVig!$Q130+ProyDda!M$26*DdaAñoBaseVig!$R130)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O130+ProyDda!N$24*DdaAñoBaseVig!$P130+ProyDda!N$25*DdaAñoBaseVig!$Q130+ProyDda!N$26*DdaAñoBaseVig!$R130)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R130","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R130","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R130","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R130","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R130","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A131","v":"BTSH_1 Fuera de Punta Bajo"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O131+ProyDda!I$24*DdaAñoBaseVig!$P131+ProyDda!I$25*DdaAñoBaseVig!$Q131+ProyDda!I$26*DdaAñoBaseVig!$R131)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O131+ProyDda!J$24*DdaAñoBaseVig!$P131+ProyDda!J$25*DdaAñoBaseVig!$Q131+ProyDda!J$26*DdaAñoBaseVig!$R131)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O131+ProyDda!K$24*DdaAñoBaseVig!$P131+ProyDda!K$25*DdaAñoBaseVig!$Q131+ProyDda!K$26*DdaAñoBaseVig!$R131)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O131+ProyDda!L$24*DdaAñoBaseVig!$P131+ProyDda!L$25*DdaAñoBaseVig!$Q131+ProyDda!L$26*DdaAñoBaseVig!$R131)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O131+ProyDda!M$24*DdaAñoBaseVig!$P131+ProyDda!M$25*DdaAñoBaseVig!$Q131+ProyDda!M$26*DdaAñoBaseVig!$R131)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O131+ProyDda!N$24*DdaAñoBaseVig!$P131+ProyDda!N$25*DdaAñoBaseVig!$Q131+ProyDda!N$26*DdaAñoBaseVig!$R131)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R131","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R131","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R131","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R131","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R131","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A132","v":"BTSH_2"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O132+ProyDda!I$24*DdaAñoBaseVig!$P132+ProyDda!I$25*DdaAñoBaseVig!$Q132+ProyDda!I$26*DdaAñoBaseVig!$R132)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O132+ProyDda!J$24*DdaAñoBaseVig!$P132+ProyDda!J$25*DdaAñoBaseVig!$Q132+ProyDda!J$26*DdaAñoBaseVig!$R132)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O132+ProyDda!K$24*DdaAñoBaseVig!$P132+ProyDda!K$25*DdaAñoBaseVig!$Q132+ProyDda!K$26*DdaAñoBaseVig!$R132)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O132+ProyDda!L$24*DdaAñoBaseVig!$P132+ProyDda!L$25*DdaAñoBaseVig!$Q132+ProyDda!L$26*DdaAñoBaseVig!$R132)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O132+ProyDda!M$24*DdaAñoBaseVig!$P132+ProyDda!M$25*DdaAñoBaseVig!$Q132+ProyDda!M$26*DdaAñoBaseVig!$R132)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O132+ProyDda!N$24*DdaAñoBaseVig!$P132+ProyDda!N$25*DdaAñoBaseVig!$Q132+ProyDda!N$26*DdaAñoBaseVig!$R132)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R132","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R132","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R132","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R132","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R132","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A133","v":"BTSH_2 Punta"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O133+ProyDda!I$24*DdaAñoBaseVig!$P133+ProyDda!I$25*DdaAñoBaseVig!$Q133+ProyDda!I$26*DdaAñoBaseVig!$R133)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O133+ProyDda!J$24*DdaAñoBaseVig!$P133+ProyDda!J$25*DdaAñoBaseVig!$Q133+ProyDda!J$26*DdaAñoBaseVig!$R133)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O133+ProyDda!K$24*DdaAñoBaseVig!$P133+ProyDda!K$25*DdaAñoBaseVig!$Q133+ProyDda!K$26*DdaAñoBaseVig!$R133)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O133+ProyDda!L$24*DdaAñoBaseVig!$P133+ProyDda!L$25*DdaAñoBaseVig!$Q133+ProyDda!L$26*DdaAñoBaseVig!$R133)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O133+ProyDda!M$24*DdaAñoBaseVig!$P133+ProyDda!M$25*DdaAñoBaseVig!$Q133+ProyDda!M$26*DdaAñoBaseVig!$R133)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O133+ProyDda!N$24*DdaAñoBaseVig!$P133+ProyDda!N$25*DdaAñoBaseVig!$Q133+ProyDda!N$26*DdaAñoBaseVig!$R133)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R133","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R133","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R133","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R133","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R133","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A134","v":"BTSH_2 Fuera de Punta Medio"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O134+ProyDda!I$24*DdaAñoBaseVig!$P134+ProyDda!I$25*DdaAñoBaseVig!$Q134+ProyDda!I$26*DdaAñoBaseVig!$R134)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O134+ProyDda!J$24*DdaAñoBaseVig!$P134+ProyDda!J$25*DdaAñoBaseVig!$Q134+ProyDda!J$26*DdaAñoBaseVig!$R134)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O134+ProyDda!K$24*DdaAñoBaseVig!$P134+ProyDda!K$25*DdaAñoBaseVig!$Q134+ProyDda!K$26*DdaAñoBaseVig!$R134)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O134+ProyDda!L$24*DdaAñoBaseVig!$P134+ProyDda!L$25*DdaAñoBaseVig!$Q134+ProyDda!L$26*DdaAñoBaseVig!$R134)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O134+ProyDda!M$24*DdaAñoBaseVig!$P134+ProyDda!M$25*DdaAñoBaseVig!$Q134+ProyDda!M$26*DdaAñoBaseVig!$R134)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O134+ProyDda!N$24*DdaAñoBaseVig!$P134+ProyDda!N$25*DdaAñoBaseVig!$Q134+ProyDda!N$26*DdaAñoBaseVig!$R134)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R134","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R134","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R134","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R134","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R134","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A135","v":"BTSH_2 Fuera de Punta Bajo"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O135+ProyDda!I$24*DdaAñoBaseVig!$P135+ProyDda!I$25*DdaAñoBaseVig!$Q135+ProyDda!I$26*DdaAñoBaseVig!$R135)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O135+ProyDda!J$24*DdaAñoBaseVig!$P135+ProyDda!J$25*DdaAñoBaseVig!$Q135+ProyDda!J$26*DdaAñoBaseVig!$R135)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O135+ProyDda!K$24*DdaAñoBaseVig!$P135+ProyDda!K$25*DdaAñoBaseVig!$Q135+ProyDda!K$26*DdaAñoBaseVig!$R135)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O135+ProyDda!L$24*DdaAñoBaseVig!$P135+ProyDda!L$25*DdaAñoBaseVig!$Q135+ProyDda!L$26*DdaAñoBaseVig!$R135)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O135+ProyDda!M$24*DdaAñoBaseVig!$P135+ProyDda!M$25*DdaAñoBaseVig!$Q135+ProyDda!M$26*DdaAñoBaseVig!$R135)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O135+ProyDda!N$24*DdaAñoBaseVig!$P135+ProyDda!N$25*DdaAñoBaseVig!$Q135+ProyDda!N$26*DdaAñoBaseVig!$R135)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R135","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R135","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R135","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R135","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R135","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A136","v":"BTSH_3"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O136+ProyDda!I$24*DdaAñoBaseVig!$P136+ProyDda!I$25*DdaAñoBaseVig!$Q136+ProyDda!I$26*DdaAñoBaseVig!$R136)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O136+ProyDda!J$24*DdaAñoBaseVig!$P136+ProyDda!J$25*DdaAñoBaseVig!$Q136+ProyDda!J$26*DdaAñoBaseVig!$R136)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O136+ProyDda!K$24*DdaAñoBaseVig!$P136+ProyDda!K$25*DdaAñoBaseVig!$Q136+ProyDda!K$26*DdaAñoBaseVig!$R136)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O136+ProyDda!L$24*DdaAñoBaseVig!$P136+ProyDda!L$25*DdaAñoBaseVig!$Q136+ProyDda!L$26*DdaAñoBaseVig!$R136)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O136+ProyDda!M$24*DdaAñoBaseVig!$P136+ProyDda!M$25*DdaAñoBaseVig!$Q136+ProyDda!M$26*DdaAñoBaseVig!$R136)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O136+ProyDda!N$24*DdaAñoBaseVig!$P136+ProyDda!N$25*DdaAñoBaseVig!$Q136+ProyDda!N$26*DdaAñoBaseVig!$R136)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R136","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R136","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R136","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R136","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R136","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A137","v":"BTSH_3 Punta"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O137+ProyDda!I$24*DdaAñoBaseVig!$P137+ProyDda!I$25*DdaAñoBaseVig!$Q137+ProyDda!I$26*DdaAñoBaseVig!$R137)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O137+ProyDda!J$24*DdaAñoBaseVig!$P137+ProyDda!J$25*DdaAñoBaseVig!$Q137+ProyDda!J$26*DdaAñoBaseVig!$R137)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O137+ProyDda!K$24*DdaAñoBaseVig!$P137+ProyDda!K$25*DdaAñoBaseVig!$Q137+ProyDda!K$26*DdaAñoBaseVig!$R137)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O137+ProyDda!L$24*DdaAñoBaseVig!$P137+ProyDda!L$25*DdaAñoBaseVig!$Q137+ProyDda!L$26*DdaAñoBaseVig!$R137)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O137+ProyDda!M$24*DdaAñoBaseVig!$P137+ProyDda!M$25*DdaAñoBaseVig!$Q137+ProyDda!M$26*DdaAñoBaseVig!$R137)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O137+ProyDda!N$24*DdaAñoBaseVig!$P137+ProyDda!N$25*DdaAñoBaseVig!$Q137+ProyDda!N$26*DdaAñoBaseVig!$R137)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R137","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R137","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R137","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R137","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R137","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A138","v":"BTSH_3 Fuera de Punta Medio"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O138+ProyDda!I$24*DdaAñoBaseVig!$P138+ProyDda!I$25*DdaAñoBaseVig!$Q138+ProyDda!I$26*DdaAñoBaseVig!$R138)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O138+ProyDda!J$24*DdaAñoBaseVig!$P138+ProyDda!J$25*DdaAñoBaseVig!$Q138+ProyDda!J$26*DdaAñoBaseVig!$R138)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O138+ProyDda!K$24*DdaAñoBaseVig!$P138+ProyDda!K$25*DdaAñoBaseVig!$Q138+ProyDda!K$26*DdaAñoBaseVig!$R138)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O138+ProyDda!L$24*DdaAñoBaseVig!$P138+ProyDda!L$25*DdaAñoBaseVig!$Q138+ProyDda!L$26*DdaAñoBaseVig!$R138)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O138+ProyDda!M$24*DdaAñoBaseVig!$P138+ProyDda!M$25*DdaAñoBaseVig!$Q138+ProyDda!M$26*DdaAñoBaseVig!$R138)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O138+ProyDda!N$24*DdaAñoBaseVig!$P138+ProyDda!N$25*DdaAñoBaseVig!$Q138+ProyDda!N$26*DdaAñoBaseVig!$R138)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R138","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R138","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R138","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R138","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R138","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A139","v":"BTSH_3 Fuera de Punta Bajo"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O139+ProyDda!I$24*DdaAñoBaseVig!$P139+ProyDda!I$25*DdaAñoBaseVig!$Q139+ProyDda!I$26*DdaAñoBaseVig!$R139)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O139+ProyDda!J$24*DdaAñoBaseVig!$P139+ProyDda!J$25*DdaAñoBaseVig!$Q139+ProyDda!J$26*DdaAñoBaseVig!$R139)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O139+ProyDda!K$24*DdaAñoBaseVig!$P139+ProyDda!K$25*DdaAñoBaseVig!$Q139+ProyDda!K$26*DdaAñoBaseVig!$R139)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O139+ProyDda!L$24*DdaAñoBaseVig!$P139+ProyDda!L$25*DdaAñoBaseVig!$Q139+ProyDda!L$26*DdaAñoBaseVig!$R139)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O139+ProyDda!M$24*DdaAñoBaseVig!$P139+ProyDda!M$25*DdaAñoBaseVig!$Q139+ProyDda!M$26*DdaAñoBaseVig!$R139)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O139+ProyDda!N$24*DdaAñoBaseVig!$P139+ProyDda!N$25*DdaAñoBaseVig!$Q139+ProyDda!N$26*DdaAñoBaseVig!$R139)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R139","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R139","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R139","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R139","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R139","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A140","v":"BTS Prepago"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O140+ProyDda!I$24*DdaAñoBaseVig!$P140+ProyDda!I$25*DdaAñoBaseVig!$Q140+ProyDda!I$26*DdaAñoBaseVig!$R140)","v":13758.825655512974},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O140+ProyDda!J$24*DdaAñoBaseVig!$P140+ProyDda!J$25*DdaAñoBaseVig!$Q140+ProyDda!J$26*DdaAñoBaseVig!$R140)","v":14196.288442666018},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O140+ProyDda!K$24*DdaAñoBaseVig!$P140+ProyDda!K$25*DdaAñoBaseVig!$Q140+ProyDda!K$26*DdaAñoBaseVig!$R140)","v":14421.898930453319},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O140+ProyDda!L$24*DdaAñoBaseVig!$P140+ProyDda!L$25*DdaAñoBaseVig!$Q140+ProyDda!L$26*DdaAñoBaseVig!$R140)","v":14880.238440953954},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O140+ProyDda!M$24*DdaAñoBaseVig!$P140+ProyDda!M$25*DdaAñoBaseVig!$Q140+ProyDda!M$26*DdaAñoBaseVig!$R140)","v":15353.05595890131},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O140+ProyDda!N$24*DdaAñoBaseVig!$P140+ProyDda!N$25*DdaAñoBaseVig!$Q140+ProyDda!N$26*DdaAñoBaseVig!$R140)","v":15840.755198673445},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R140","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R140","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R140","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R140","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R140","v":0},null,14196.288442666018,14421.898930453319,14880.238440953954,15353.05595890131,15840.755198673445,null,{"$f":"+MAX(E140-AVERAGE(D140,C140),0)","v":444.34188136382181},458.33951050063479,472.81751794735646,487.69923977213512]
[{"$f":"+DdaAñoBaseVig!A141","v":"BTS Prep"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O141+ProyDda!I$24*DdaAñoBaseVig!$P141+ProyDda!I$25*DdaAñoBaseVig!$Q141+ProyDda!I$26*DdaAñoBaseVig!$R141)","v":13758.825655512974},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O141+ProyDda!J$24*DdaAñoBaseVig!$P141+ProyDda!J$25*DdaAñoBaseVig!$Q141+ProyDda!J$26*DdaAñoBaseVig!$R141)","v":14196.288442666018},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O141+ProyDda!K$24*DdaAñoBaseVig!$P141+ProyDda!K$25*DdaAñoBaseVig!$Q141+ProyDda!K$26*DdaAñoBaseVig!$R141)","v":14421.898930453319},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O141+ProyDda!L$24*DdaAñoBaseVig!$P141+ProyDda!L$25*DdaAñoBaseVig!$Q141+ProyDda!L$26*DdaAñoBaseVig!$R141)","v":14880.238440953954},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O141+ProyDda!M$24*DdaAñoBaseVig!$P141+ProyDda!M$25*DdaAñoBaseVig!$Q141+ProyDda!M$26*DdaAñoBaseVig!$R141)","v":15353.05595890131},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O141+ProyDda!N$24*DdaAñoBaseVig!$P141+ProyDda!N$25*DdaAñoBaseVig!$Q141+ProyDda!N$26*DdaAñoBaseVig!$R141)","v":15840.755198673445},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R141","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R141","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R141","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R141","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R141","v":0},null,14196.288442666018,14421.898930453319,14880.238440953954,15353.05595890131,15840.755198673445,null,{"$f":"+MAX(E141-AVERAGE(D141,C141),0)","v":444.34188136382181},458.33951050063479,472.81751794735646,487.69923977213512]
[{"$f":"+DdaAñoBaseVig!A142","v":"BTS Prepago Regular"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O142+ProyDda!I$24*DdaAñoBaseVig!$P142+ProyDda!I$25*DdaAñoBaseVig!$Q142+ProyDda!I$26*DdaAñoBaseVig!$R142)","v":10272.584710956477},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O142+ProyDda!J$24*DdaAñoBaseVig!$P142+ProyDda!J$25*DdaAñoBaseVig!$Q142+ProyDda!J$26*DdaAñoBaseVig!$R142)","v":10599.202232788373},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O142+ProyDda!K$24*DdaAñoBaseVig!$P142+ProyDda!K$25*DdaAñoBaseVig!$Q142+ProyDda!K$26*DdaAñoBaseVig!$R142)","v":10767.647048174678},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O142+ProyDda!L$24*DdaAñoBaseVig!$P142+ProyDda!L$25*DdaAñoBaseVig!$Q142+ProyDda!L$26*DdaAñoBaseVig!$R142)","v":11109.851504127613},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O142+ProyDda!M$24*DdaAñoBaseVig!$P142+ProyDda!M$25*DdaAñoBaseVig!$Q142+ProyDda!M$26*DdaAñoBaseVig!$R142)","v":11462.865498748024},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O142+ProyDda!N$24*DdaAñoBaseVig!$P142+ProyDda!N$25*DdaAñoBaseVig!$Q142+ProyDda!N$26*DdaAñoBaseVig!$R142)","v":11826.990452393387},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R142","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R142","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R142","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R142","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R142","v":0},null,10599.202232788373,10767.647048174678,11109.851504127613,11462.865498748024,11826.990452393387,null,{"$f":"+MAX(E142-AVERAGE(D142,C142),0)","v":331.75357630225335},342.20445595293495,353.01399462041081,364.12495364536335]
[{"$f":"+DdaAñoBaseVig!A143","v":"BTS Prepago Agro"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O143+ProyDda!I$24*DdaAñoBaseVig!$P143+ProyDda!I$25*DdaAñoBaseVig!$Q143+ProyDda!I$26*DdaAñoBaseVig!$R143)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O143+ProyDda!J$24*DdaAñoBaseVig!$P143+ProyDda!J$25*DdaAñoBaseVig!$Q143+ProyDda!J$26*DdaAñoBaseVig!$R143)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O143+ProyDda!K$24*DdaAñoBaseVig!$P143+ProyDda!K$25*DdaAñoBaseVig!$Q143+ProyDda!K$26*DdaAñoBaseVig!$R143)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O143+ProyDda!L$24*DdaAñoBaseVig!$P143+ProyDda!L$25*DdaAñoBaseVig!$Q143+ProyDda!L$26*DdaAñoBaseVig!$R143)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O143+ProyDda!M$24*DdaAñoBaseVig!$P143+ProyDda!M$25*DdaAñoBaseVig!$Q143+ProyDda!M$26*DdaAñoBaseVig!$R143)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O143+ProyDda!N$24*DdaAñoBaseVig!$P143+ProyDda!N$25*DdaAñoBaseVig!$Q143+ProyDda!N$26*DdaAñoBaseVig!$R143)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R143","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R143","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R143","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R143","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R143","v":0},null,{"$f":"+D143-J143","v":0},{"$f":"+E143-K143","v":0},{"$f":"+F143-L143","v":0},{"$f":"+G143-M143","v":0},{"$f":"+H143-N143","v":0},null,{"$f":"+MAX(E143-AVERAGE(D143,C143),0)","v":0},{"$f":"+MAX(F143-E143,0)","v":0},{"$f":"+MAX(G143-F143,0)","v":0},{"$f":"+MAX(H143-G143,0)","v":0}]
[{"$f":"+DdaAñoBaseVig!A144","v":"BTS Prepago Jub. 1"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O144+ProyDda!I$24*DdaAñoBaseVig!$P144+ProyDda!I$25*DdaAñoBaseVig!$Q144+ProyDda!I$26*DdaAñoBaseVig!$R144)","v":3437.1332386887188},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O144+ProyDda!J$24*DdaAñoBaseVig!$P144+ProyDda!J$25*DdaAñoBaseVig!$Q144+ProyDda!J$26*DdaAñoBaseVig!$R144)","v":3546.4171211987546},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O144+ProyDda!K$24*DdaAñoBaseVig!$P144+ProyDda!K$25*DdaAñoBaseVig!$Q144+ProyDda!K$26*DdaAñoBaseVig!$R144)","v":3602.7775494784592},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O144+ProyDda!L$24*DdaAñoBaseVig!$P144+ProyDda!L$25*DdaAñoBaseVig!$Q144+ProyDda!L$26*DdaAñoBaseVig!$R144)","v":3717.2767084611746},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O144+ProyDda!M$24*DdaAñoBaseVig!$P144+ProyDda!M$25*DdaAñoBaseVig!$Q144+ProyDda!M$26*DdaAñoBaseVig!$R144)","v":3835.3926616290232},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O144+ProyDda!N$24*DdaAñoBaseVig!$P144+ProyDda!N$25*DdaAñoBaseVig!$Q144+ProyDda!N$26*DdaAñoBaseVig!$R144)","v":3957.2262620738661},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R144","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R144","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R144","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R144","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R144","v":0},null,3546.4171211987546,3602.7775494784592,3717.2767084611746,3835.3926616290232,3957.2262620738661,null,111.00236953472267,114.49915898271547,118.1159531678486,121.83360044484289]
[{"$f":"+DdaAñoBaseVig!A145","v":"BTS Prepago Jub. 2"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O145+ProyDda!I$24*DdaAñoBaseVig!$P145+ProyDda!I$25*DdaAñoBaseVig!$Q145+ProyDda!I$26*DdaAñoBaseVig!$R145)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O145+ProyDda!J$24*DdaAñoBaseVig!$P145+ProyDda!J$25*DdaAñoBaseVig!$Q145+ProyDda!J$26*DdaAñoBaseVig!$R145)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O145+ProyDda!K$24*DdaAñoBaseVig!$P145+ProyDda!K$25*DdaAñoBaseVig!$Q145+ProyDda!K$26*DdaAñoBaseVig!$R145)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O145+ProyDda!L$24*DdaAñoBaseVig!$P145+ProyDda!L$25*DdaAñoBaseVig!$Q145+ProyDda!L$26*DdaAñoBaseVig!$R145)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O145+ProyDda!M$24*DdaAñoBaseVig!$P145+ProyDda!M$25*DdaAñoBaseVig!$Q145+ProyDda!M$26*DdaAñoBaseVig!$R145)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O145+ProyDda!N$24*DdaAñoBaseVig!$P145+ProyDda!N$25*DdaAñoBaseVig!$Q145+ProyDda!N$26*DdaAñoBaseVig!$R145)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R145","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R145","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R145","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R145","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R145","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A146","v":"BTS Prepago Discap."},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O146+ProyDda!I$24*DdaAñoBaseVig!$P146+ProyDda!I$25*DdaAñoBaseVig!$Q146+ProyDda!I$26*DdaAñoBaseVig!$R146)","v":49.107705867776538},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O146+ProyDda!J$24*DdaAñoBaseVig!$P146+ProyDda!J$25*DdaAñoBaseVig!$Q146+ProyDda!J$26*DdaAñoBaseVig!$R146)","v":50.66908867888889},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O146+ProyDda!K$24*DdaAñoBaseVig!$P146+ProyDda!K$25*DdaAñoBaseVig!$Q146+ProyDda!K$26*DdaAñoBaseVig!$R146)","v":51.474332800178047},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O146+ProyDda!L$24*DdaAñoBaseVig!$P146+ProyDda!L$25*DdaAñoBaseVig!$Q146+ProyDda!L$26*DdaAñoBaseVig!$R146)","v":53.110228365162342},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O146+ProyDda!M$24*DdaAñoBaseVig!$P146+ProyDda!M$25*DdaAñoBaseVig!$Q146+ProyDda!M$26*DdaAñoBaseVig!$R146)","v":54.797798524261459},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O146+ProyDda!N$24*DdaAñoBaseVig!$P146+ProyDda!N$25*DdaAñoBaseVig!$Q146+ProyDda!N$26*DdaAñoBaseVig!$R146)","v":56.538484206187505},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R146","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R146","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R146","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R146","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R146","v":0},null,50.66908867888889,51.474332800178047,53.110228365162342,54.797798524261459,56.538484206187505,null,1.5859355268453328,1.6358955649842954,1.687570159099117,1.7406856819260454]
[{"$f":"+DdaAñoBaseVig!A147","v":"BTS Prepago Discapacitados 601-más"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O147+ProyDda!I$24*DdaAñoBaseVig!$P147+ProyDda!I$25*DdaAñoBaseVig!$Q147+ProyDda!I$26*DdaAñoBaseVig!$R147)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O147+ProyDda!J$24*DdaAñoBaseVig!$P147+ProyDda!J$25*DdaAñoBaseVig!$Q147+ProyDda!J$26*DdaAñoBaseVig!$R147)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O147+ProyDda!K$24*DdaAñoBaseVig!$P147+ProyDda!K$25*DdaAñoBaseVig!$Q147+ProyDda!K$26*DdaAñoBaseVig!$R147)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O147+ProyDda!L$24*DdaAñoBaseVig!$P147+ProyDda!L$25*DdaAñoBaseVig!$Q147+ProyDda!L$26*DdaAñoBaseVig!$R147)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O147+ProyDda!M$24*DdaAñoBaseVig!$P147+ProyDda!M$25*DdaAñoBaseVig!$Q147+ProyDda!M$26*DdaAñoBaseVig!$R147)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O147+ProyDda!N$24*DdaAñoBaseVig!$P147+ProyDda!N$25*DdaAñoBaseVig!$Q147+ProyDda!N$26*DdaAñoBaseVig!$R147)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R147","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R147","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R147","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R147","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R147","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A148","v":"BTS Prepago Político"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O148+ProyDda!I$24*DdaAñoBaseVig!$P148+ProyDda!I$25*DdaAñoBaseVig!$Q148+ProyDda!I$26*DdaAñoBaseVig!$R148)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O148+ProyDda!J$24*DdaAñoBaseVig!$P148+ProyDda!J$25*DdaAñoBaseVig!$Q148+ProyDda!J$26*DdaAñoBaseVig!$R148)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O148+ProyDda!K$24*DdaAñoBaseVig!$P148+ProyDda!K$25*DdaAñoBaseVig!$Q148+ProyDda!K$26*DdaAñoBaseVig!$R148)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O148+ProyDda!L$24*DdaAñoBaseVig!$P148+ProyDda!L$25*DdaAñoBaseVig!$Q148+ProyDda!L$26*DdaAñoBaseVig!$R148)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O148+ProyDda!M$24*DdaAñoBaseVig!$P148+ProyDda!M$25*DdaAñoBaseVig!$Q148+ProyDda!M$26*DdaAñoBaseVig!$R148)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O148+ProyDda!N$24*DdaAñoBaseVig!$P148+ProyDda!N$25*DdaAñoBaseVig!$Q148+ProyDda!N$26*DdaAñoBaseVig!$R148)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R148","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R148","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R148","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R148","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R148","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A149","v":"BTS Prepago Cruz Roja"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O149+ProyDda!I$24*DdaAñoBaseVig!$P149+ProyDda!I$25*DdaAñoBaseVig!$Q149+ProyDda!I$26*DdaAñoBaseVig!$R149)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O149+ProyDda!J$24*DdaAñoBaseVig!$P149+ProyDda!J$25*DdaAñoBaseVig!$Q149+ProyDda!J$26*DdaAñoBaseVig!$R149)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O149+ProyDda!K$24*DdaAñoBaseVig!$P149+ProyDda!K$25*DdaAñoBaseVig!$Q149+ProyDda!K$26*DdaAñoBaseVig!$R149)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O149+ProyDda!L$24*DdaAñoBaseVig!$P149+ProyDda!L$25*DdaAñoBaseVig!$Q149+ProyDda!L$26*DdaAñoBaseVig!$R149)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O149+ProyDda!M$24*DdaAñoBaseVig!$P149+ProyDda!M$25*DdaAñoBaseVig!$Q149+ProyDda!M$26*DdaAñoBaseVig!$R149)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O149+ProyDda!N$24*DdaAñoBaseVig!$P149+ProyDda!N$25*DdaAñoBaseVig!$Q149+ProyDda!N$26*DdaAñoBaseVig!$R149)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R149","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R149","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R149","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R149","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R149","v":0},null,0,0,0,0,0,null,0,0,0,0]

{"sheet":"ITV_CD","index":20,"n_rows":149,"n_cols":27,"rows_kept":149,"cut":false,"hidden":false,"merged":[[4,20,5,20],[4,26,5,26],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,12,5,12],[4,14,4,18],[4,2,5,2],[4,3,5,3],[4,4,5,4],[4,5,5,5],[1,15,1,17]]}
["Ingreso a Tarifa Vigente - Cargo de Distrib$Ución"]
["Componente de Costo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Escalones/Bloq$Ues en (MWh mes)"]
["CD",null,null,null,null,null,null,null,null,null,null,null,null,null,"MTD/BTD",10,30,50]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"J$Ubilados - 2",0.6]
[null,null,"Bloq$Ue","S$Ub Categoría","Vble Cobro Energia","Vble Cobro Potencia","Desc$Uento","A$Uxiliar Energia","A$Uxiliar Potencia",null,null,null,"Tarifa Vigente Energía ($/kWh)",null,"Ingreso por Energia a Tarifa Vigente ",null,null,null,null,null,"Tarifa Vigente Potencia ($/kWh)",null,"Ingreso Potencia ",null,"Ingreso por Potencia a Tarifa Vigente",null,"% Asignacion"]
["Estr$Uct$Ura Tarifaria Vigente","Categoría",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+PotenciaVig!J6","v":"2026/2027"},{"$f":"+PotenciaVig!K6","v":"2027/2028"},{"$f":"+PotenciaVig!L6","v":"2028/2029"},{"$f":"+PotenciaVig!M6","v":"2029/2030"},"VP",null,null,null,{"$f":"+O6","v":"2026/2027"},{"$f":"+P6","v":"2027/2028"},"VP"]
[{"$f":"+EnergíaVig!A7","v":"TOTAL"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(O8,O12,O13,O17,O54,O95,O123,O58,O140,O127)","v":99521579.560651079},{"$f":"+SUM(P8,P12,P13,P17,P54,P95,P123,P58,P140,P127)","v":100632951.86508018},101844267.23303163,103096318.03012414,332398116.28106946,null,null,null,{"$f":"+SUM(W8,W12,W13,W17,W54,W95,W123,W58,W140,W127)","v":131977357.63144073},{"$f":"+SUM(X8,X12,X13,X17,X54,X95,X123,X58,X140,X127)","v":134345795.54593876},{"$f":"+SUM(Y8,Y12,Y13,Y17,Y54,Y95,Y123,Y58,Y140,Y127)","v":444578748.66435575},null,{"$f":"+SUM(AA8,AA12:AA13,AA17,AA54,AA58,AA95,AA140,AA127)","v":0.99999999999999989}]
[{"$f":"+EnergíaVig!A8","v":"ATH"},"ATH",1,null,null,null,null,{"$f":"+B8&C8&E8&$A$3","v":"ATH1CD"},{"$f":"+B8&C8&F8&$A$3","v":"ATH1CD"},null,null,null,{"$f":"+IFERROR(VLOOKUP(H8,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O9:O11)","v":0},{"$f":"+SUM(P9:P11)","v":0},{"$f":"+SUM(Q9:Q11)","v":0},{"$f":"+SUM(R9:R11)","v":0},{"$f":"+SUM(S9:S11)","v":0},null,null,null,{"$f":"+SUM(W9:W11)","v":23.021088492688794},{"$f":"+SUM(X9:X11)","v":23.431702414374975},{"$f":"+SUM(Y9:Y11)","v":77.552308162719882},null,{"$f":"+SUM(Y8,S8)/SUM($Y$7,$S$7)","v":9.9812892328740237E-8}]
[{"$f":"+EnergíaVig!A9","v":"ATH Punta"},"ATH",1,"Regular","Ep","Pp",0,"ATH1EpCD","ATH1PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H9,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V9*$M9*(1-$G9)*1000","v":0},{"$f":"+EnergíaVig!W9*$M9*(1-$G9)*1000","v":0},{"$f":"+EnergíaVig!X9*$M9*(1-$G9)*1000","v":0},{"$f":"+EnergíaVig!Y9*$M9*(1-$G9)*1000","v":0},{"$f":"+SUMPRODUCT(O9:R9,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I9,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":6.89},null,{"$f":"+PotenciaVig!P9*U9*12*(1-$G9)*1000","v":2.1202419424492147},{"$f":"+PotenciaVig!Q9*U9*12*(1-$G9)*1000","v":2.158059479147755},{"$f":"+PotenciaVig!T9*U9*12*(1-$G9)*1000","v":7.1425665451295277},null,9.1927660492583919E-9]
[{"$f":"+EnergíaVig!A10","v":"ATH Fuera de Punta Medio"},"ATH",1,"Regular","Efpm","Pfp",0,{"$f":"+B10&C10&E10&$A$3","v":"ATH1EfpmCD"},{"$f":"+B10&C10&F10&$A$3","v":"ATH1PfpCD"},null,null,null,{"$f":"+IFERROR(VLOOKUP(H10,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V10*$M10*(1-$G10)*1000","v":0},{"$f":"+EnergíaVig!W10*$M10*(1-$G10)*1000","v":0},{"$f":"+EnergíaVig!X10*$M10*(1-$G10)*1000","v":0},{"$f":"+EnergíaVig!Y10*$M10*(1-$G10)*1000","v":0},{"$f":"+SUMPRODUCT(O10:R10,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I10,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.66},null,{"$f":"+PotenciaVig!P10*U10*12*(1-$G10)*1000","v":10.450423275119789},{"$f":"+PotenciaVig!Q10*U10*12*(1-$G10)*1000","v":10.636821467613609},{"$f":"+PotenciaVig!T10*U10*12*(1-$G10)*1000","v":35.204870808795178},null,4.5310063139740925E-8]
[{"$f":"+EnergíaVig!A11","v":"ATH Fuera de Punta Bajo"},"ATH",1,"Regular","Efpb","Pfp",0,"ATH1EfpbCD","ATH1PfpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H11,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V11*$M11*(1-$G11)*1000","v":0},{"$f":"+EnergíaVig!W11*$M11*(1-$G11)*1000","v":0},{"$f":"+EnergíaVig!X11*$M11*(1-$G11)*1000","v":0},{"$f":"+EnergíaVig!Y11*$M11*(1-$G11)*1000","v":0},{"$f":"+SUMPRODUCT(O11:R11,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I11,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.66},null,{"$f":"+PotenciaVig!P11*U11*12*(1-$G11)*1000","v":10.450423275119789},{"$f":"+PotenciaVig!Q11*U11*12*(1-$G11)*1000","v":10.636821467613609},{"$f":"+PotenciaVig!T11*U11*12*(1-$G11)*1000","v":35.204870808795178},null,4.5310063139740925E-8]
[{"$f":"+EnergíaVig!A12","v":"ATD"},"ATD",1,"Regular","Et","Pp",0,"ATD1EtCD","ATD1PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H12,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V12*$M12*(1-$G12)*1000","v":0},{"$f":"+EnergíaVig!W12*$M12*(1-$G12)*1000","v":0},{"$f":"+EnergíaVig!X12*$M12*(1-$G12)*1000","v":0},{"$f":"+EnergíaVig!Y12*$M12*(1-$G12)*1000","v":0},{"$f":"+SUMPRODUCT(O12:R12,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I12,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":6.51},null,{"$f":"+PotenciaVig!P12*U12*12*(1-$G12)*1000","v":1762.9088592021862},{"$f":"+PotenciaVig!Q12*U12*12*(1-$G12)*1000","v":1794.3528511090942},{"$f":"+PotenciaVig!T12*U12*12*(1-$G12)*1000","v":5938.8004678865072},null,7.6434714285909239E-6]
[{"$f":"+EnergíaVig!A13","v":"MTH"},"MTH",1,"",null,null,"","MTH1CD","MTH1CD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H13,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O14:O16)","v":0},{"$f":"+SUM(P14:P16)","v":0},{"$f":"+SUM(Q14:Q16)","v":0},{"$f":"+SUM(R14:R16)","v":0},{"$f":"+SUM(S14:S16)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I13,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W14:W16)","v":471095.20032000786},{"$f":"+SUM(X14:X16)","v":498457.7174092955},{"$f":"+SUM(Y14:Y16)","v":1587002.289696181},null,2.0425348054702399E-3]
[{"$f":"+EnergíaVig!A14","v":"MTH Punta"},"MTH",1,"Regular","Ep","Pp",0,"MTH1EpCD","MTH1PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H14,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V14*$M14*(1-$G14)*1000","v":0},{"$f":"+EnergíaVig!W14*$M14*(1-$G14)*1000","v":0},{"$f":"+EnergíaVig!X14*$M14*(1-$G14)*1000","v":0},{"$f":"+EnergíaVig!Y14*$M14*(1-$G14)*1000","v":0},{"$f":"+SUMPRODUCT(O14:R14,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I14,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":15.16},null,{"$f":"+PotenciaVig!P14*U14*12*(1-$G14)*1000","v":410904.96786342829},{"$f":"+PotenciaVig!Q14*U14*12*(1-$G14)*1000","v":418234.043564967},{"$f":"+PotenciaVig!T14*U14*12*(1-$G14)*1000","v":1384236.4014828207},null,1.781567076105991E-3]
[{"$f":"+EnergíaVig!A15","v":"MTH Fuera de Punta Medio"},"MTH",1,"Regular","Efpm","Pfp",0,{"$f":"+B15&C15&E15&$A$3","v":"MTH1EfpmCD"},{"$f":"+B15&C15&F15&$A$3","v":"MTH1PfpCD"},null,null,null,{"$f":"+IFERROR(VLOOKUP(H15,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V15*$M15*(1-$G15)*1000","v":0},{"$f":"+EnergíaVig!W15*$M15*(1-$G15)*1000","v":0},{"$f":"+EnergíaVig!X15*$M15*(1-$G15)*1000","v":0},{"$f":"+EnergíaVig!Y15*$M15*(1-$G15)*1000","v":0},{"$f":"+SUMPRODUCT(O15:R15,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I15,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.5099999999999998},null,{"$f":"+PotenciaVig!P16*U15*12*(1-$G15)*1000","v":30095.116228289808},{"$f":"+PotenciaVig!Q15*U15*12*(1-$G15)*1000","v":49591.768328163613},{"$f":"+PotenciaVig!T16*U15*12*(1-$G15)*1000","v":101382.94410668006},null,1.3048386468212433E-4]
[{"$f":"+EnergíaVig!A16","v":"MTH Fuera de Punta Bajo"},"MTH",1,"Regular","Efpb","Pfp",0,"MTH1EfpbCD","MTH1PfpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H16,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V16*$M16*(1-$G16)*1000","v":0},{"$f":"+EnergíaVig!W16*$M16*(1-$G16)*1000","v":0},{"$f":"+EnergíaVig!X16*$M16*(1-$G16)*1000","v":0},{"$f":"+EnergíaVig!Y16*$M16*(1-$G16)*1000","v":0},{"$f":"+SUMPRODUCT(O16:R16,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I16,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.5099999999999998},null,{"$f":"+PotenciaVig!P16*U16*12*(1-$G16)*1000","v":30095.116228289808},{"$f":"+PotenciaVig!Q16*U16*12*(1-$G16)*1000","v":30631.90551616489},{"$f":"+PotenciaVig!T16*U16*12*(1-$G16)*1000","v":101382.94410668006},null,1.3048386468212433E-4]
[{"$f":"+EnergíaVig!A17","v":"MTD"},"MTD",1,null,null,null,null,"MTD1CD","MTD1CD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H17,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O18:O52)","v":0},{"$f":"+SUM(P18:P52)","v":0},{"$f":"+SUM(Q18:Q52)","v":0},{"$f":"+SUM(R18:R52)","v":0},{"$f":"+SUM(S18:S52)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I17,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W18:W52)","v":43207341.566021867},{"$f":"+SUM(X18:X52)","v":43977945.807270639},{"$f":"+SUM(Y18:Y52)","v":145554505.96220571},null,0.1873344143553482]
[{"$f":"+EnergíaVig!A18","v":"MTD_1 (0-10,000)"},"MTD",1,null,null,null,null,"MTD1CD","MTD1CD",null,null,null,{"$f":"+M19","v":0},null,null,null,null,null,{"$f":"+SUMPRODUCT(O18:R18,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U19","v":16.89}]
[{"$f":"+EnergíaVig!A19","v":"MTD_1 Regular"},"MTD",1,"Regular","Et","Pp",0,"MTD1EtCD","MTD1PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H19,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V19*$M19*(1-$G19)*1000","v":0},{"$f":"+EnergíaVig!W19*$M19*(1-$G19)*1000","v":0},{"$f":"+EnergíaVig!X19*$M19*(1-$G19)*1000","v":0},{"$f":"+EnergíaVig!Y19*$M19*(1-$G19)*1000","v":0},{"$f":"+SUMPRODUCT(O19:R19,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I19,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":16.89},null,{"$f":"+PotenciaVig!P19*U19*12*(1-$G19)*1000","v":42378776.391615435},{"$f":"+PotenciaVig!Q19*U19*12*(1-$G19)*1000","v":43134607.52712737},{"$f":"+PotenciaVig!T19*U19*12*(1-$G19)*1000","v":142763300.00261959}]
[{"$f":"+EnergíaVig!A20","v":"MTD_1 Agro"},"MTD",1,"Agropecuario","Et","Pp",0.05,"MTD1EtCD","MTD1PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H20,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V20*$M20*(1-$G20)*1000","v":0},{"$f":"+EnergíaVig!W20*$M20*(1-$G20)*1000","v":0},{"$f":"+EnergíaVig!X20*$M20*(1-$G20)*1000","v":0},{"$f":"+EnergíaVig!Y20*$M20*(1-$G20)*1000","v":0},{"$f":"+SUMPRODUCT(O20:R20,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I20,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":16.89},null,{"$f":"+PotenciaVig!P20*U20*12*(1-$G20)*1000","v":827768.24950644979},{"$f":"+PotenciaVig!Q20*U20*12*(1-$G20)*1000","v":842532.67592725495},{"$f":"+PotenciaVig!T20*U20*12*(1-$G20)*1000","v":2788544.876730178}]
[{"$f":"+EnergíaVig!A21","v":"MTD_1 Jub. 1"},"MTD",1,"Jubilados - 1","Et","Pp",0.25,"MTD1EtCD","MTD1PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H21,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V21*$M21*(1-$G21)*1000","v":0},{"$f":"+EnergíaVig!W21*$M21*(1-$G21)*1000","v":0},{"$f":"+EnergíaVig!X21*$M21*(1-$G21)*1000","v":0},{"$f":"+EnergíaVig!Y21*$M21*(1-$G21)*1000","v":0},{"$f":"+SUMPRODUCT(O21:R21,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I21,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":16.89},null,{"$f":"+PotenciaVig!P21*U21*12*(1-$G21)*1000","v":796.92489998192946},{"$f":"+PotenciaVig!Q21*U21*12*(1-$G21)*1000","v":805.60421601665428},{"$f":"+PotenciaVig!T21*U21*12*(1-$G21)*1000","v":2661.082855951438}]
[{"$f":"+EnergíaVig!A22","v":"MTD_1 Jub. 2"},"MTD",1,"Jubilados - 2","Et","Pp",0.25,"MTD1EtCD","MTD1PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H22,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+((EnergíaVig!V22-ClientesVig!P22*(0.6*12))+(ClientesVig!P22*(0.6*12))*(1-$G22))*$M22*1000","v":0},{"$f":"+((EnergíaVig!W22-ClientesVig!Q22*(0.6*12))+(ClientesVig!Q22*(0.6*12))*(1-$G22))*$M22*1000","v":0},{"$f":"+((EnergíaVig!X22-ClientesVig!R22*(0.6*12))+(ClientesVig!R22*(0.6*12))*(1-$G22))*$M22*1000","v":0},{"$f":"+((EnergíaVig!Y22-ClientesVig!S22*(0.6*12))+(ClientesVig!S22*(0.6*12))*(1-$G22))*$M22*1000","v":0},{"$f":"+SUMPRODUCT(O22:R22,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I22,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":16.89},null,{"$f":"+PotenciaVig!P22*U22*12*(1-$G22)*1000","v":0},{"$f":"+PotenciaVig!Q22*U22*12*(1-$G22)*1000","v":0},{"$f":"+PotenciaVig!T22*U22*12*(1-$G22)*1000","v":0}]
[{"$f":"+EnergíaVig!A23","v":"MTD_1 Discap."},"MTD",1,"Jubilados - 1","Et","Pp",0.25,{"$f":"+B23&C23&E23&$A$3","v":"MTD1EtCD"},{"$f":"+B23&C23&F23&$A$3","v":"MTD1PpCD"},null,null,null,{"$f":"+IFERROR(VLOOKUP(H23,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V23*$M23*(1-$G23)*1000","v":0},{"$f":"+EnergíaVig!W23*$M23*(1-$G23)*1000","v":0},{"$f":"+EnergíaVig!X23*$M23*(1-$G23)*1000","v":0},{"$f":"+EnergíaVig!Y23*$M23*(1-$G23)*1000","v":0},{"$f":"+SUMPRODUCT(O23:R23,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I23,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":16.89},null,{"$f":"+PotenciaVig!P23*U23*12*(1-$G23)*1000","v":0},{"$f":"+PotenciaVig!Q23*U23*12*(1-$G23)*1000","v":0},{"$f":"+PotenciaVig!T23*U23*12*(1-$G23)*1000","v":0}]
[{"$f":"+EnergíaVig!A24","v":"MTD_1 Discapacitados 601-más"},"MTD",1,"Jubilados - 2","Et","Pp",0.25,{"$f":"+B24&C24&E24&$A$3","v":"MTD1EtCD"},{"$f":"+B24&C24&F24&$A$3","v":"MTD1PpCD"},null,null,null,{"$f":"+IFERROR(VLOOKUP(H24,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+((EnergíaVig!V24-ClientesVig!P24*(0.6*12))+(ClientesVig!P24*0.6*12)*(1-$G24))*$M24*1000","v":0},{"$f":"+((EnergíaVig!W24-ClientesVig!Q24*(0.6*12))+(ClientesVig!Q24*0.6*12)*(1-$G24))*$M24*1000","v":0},{"$f":"+((EnergíaVig!X24-ClientesVig!R24*(0.6*12))+(ClientesVig!R24*0.6*12)*(1-$G24))*$M24*1000","v":0},{"$f":"+((EnergíaVig!Y24-ClientesVig!S24*(0.6*12))+(ClientesVig!S24*0.6*12)*(1-$G24))*$M24*1000","v":0},{"$f":"+SUMPRODUCT(O24:R24,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I24,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":16.89},null,{"$f":"+PotenciaVig!P24*U24*12*(1-$G24)*1000","v":0},{"$f":"+PotenciaVig!Q24*U24*12*(1-$G24)*1000","v":0},{"$f":"+PotenciaVig!T24*U24*12*(1-$G24)*1000","v":0}]
[{"$f":"+EnergíaVig!A25","v":"MTD_1 Político"},"MTD",1,"Político","Et","Pp",0.5,"MTD1EtCD","MTD1PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H25,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V25*$M25*(1-$G25)*1000","v":0},{"$f":"+EnergíaVig!W25*$M25*(1-$G25)*1000","v":0},{"$f":"+EnergíaVig!X25*$M25*(1-$G25)*1000","v":0},{"$f":"+EnergíaVig!Y25*$M25*(1-$G25)*1000","v":0},{"$f":"+SUMPRODUCT(O25:R25,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I25,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":16.89},null,{"$f":"+PotenciaVig!P25*U25*12*(1-$G25)*1000","v":0},{"$f":"+PotenciaVig!Q25*U25*12*(1-$G25)*1000","v":0},{"$f":"+PotenciaVig!T25*U25*12*(1-$G25)*1000","v":0}]
[{"$f":"+EnergíaVig!A26","v":"MTD_1 Cruz Roja"},"MTD",1,"Cruz Roja","Et","Pp",1,{"$f":"+B26&C26&E26&$A$3","v":"MTD1EtCD"},{"$f":"+B26&C26&F26&$A$3","v":"MTD1PpCD"},null,null,null,{"$f":"+IFERROR(VLOOKUP(H26,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V26*$M26*(1-$G26)*1000","v":0},{"$f":"+EnergíaVig!W26*$M26*(1-$G26)*1000","v":0},{"$f":"+EnergíaVig!X26*$M26*(1-$G26)*1000","v":0},{"$f":"+EnergíaVig!Y26*$M26*(1-$G26)*1000","v":0},{"$f":"+SUMPRODUCT(O26:R26,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I26,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":16.89},null,{"$f":"+PotenciaVig!P26*U26*12*(1-$G26)*1000","v":0},{"$f":"+PotenciaVig!Q26*U26*12*(1-$G26)*1000","v":0},{"$f":"+PotenciaVig!T26*U26*12*(1-$G26)*1000","v":0}]
[{"$f":"+EnergíaVig!A27","v":"MTD_2 (10,001-30,000)"},"MTD",2,null,null,null,null,"MTD2CD","MTD2CD",null,null,null,{"$f":"+M28","v":0},null,null,null,null,null,{"$f":"+SUMPRODUCT(O27:R27,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U28","v":16.89}]
[{"$f":"+EnergíaVig!A28","v":"MTD_2 Regular"},"MTD",2,"Regular","Et","Pp",0,"MTD2EtCD","MTD2PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H28,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+($M28*(EnergíaVig!V28-$P$3*12*ClientesVig!Q28)+$M19*($P$3*12*ClientesVig!Q28))*(1-$G28)*1000","v":0},{"$f":"+($M28*(EnergíaVig!W28-$P$3*12*ClientesVig!R28)+$M19*($P$3*12*ClientesVig!R28))*(1-$G28)*1000","v":0},{"$f":"+($M28*(EnergíaVig!X28-$P$3*12*ClientesVig!S28)+$M19*($P$3*12*ClientesVig!S28))*(1-$G28)*1000","v":0},{"$f":"+($M28*(EnergíaVig!Y28-$P$3*12*ClientesVig!T28)+$M19*($P$3*12*ClientesVig!T28))*(1-$G28)*1000","v":0},{"$f":"+SUMPRODUCT(O28:R28,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I28,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":16.89},null,{"$f":"+PotenciaVig!P28*U28*12*(1-$G28)*1000","v":0},{"$f":"+PotenciaVig!Q28*U28*12*(1-$G28)*1000","v":0},{"$f":"+PotenciaVig!T28*U28*12*(1-$G28)*1000","v":0}]
[{"$f":"+EnergíaVig!A29","v":"MTD_2 Agro"},"MTD",2,"Agropecuario","Et","Pp",0.05,"MTD2EtCD","MTD2PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H29,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+($M29*(EnergíaVig!V29-$P$3*12*ClientesVig!Q29)+$M20*($P$3*12*ClientesVig!Q29))*(1-$G29)*1000","v":0},{"$f":"+($M29*(EnergíaVig!W29-$P$3*12*ClientesVig!R29)+$M20*($P$3*12*ClientesVig!R29))*(1-$G29)*1000","v":0},{"$f":"+($M29*(EnergíaVig!X29-$P$3*12*ClientesVig!S29)+$M20*($P$3*12*ClientesVig!S29))*(1-$G29)*1000","v":0},{"$f":"+($M29*(EnergíaVig!Y29-$P$3*12*ClientesVig!T29)+$M20*($P$3*12*ClientesVig!T29))*(1-$G29)*1000","v":0},{"$f":"+SUMPRODUCT(O29:R29,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I29,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":16.89},null,{"$f":"+PotenciaVig!P29*U29*12*(1-$G29)*1000","v":0},{"$f":"+PotenciaVig!Q29*U29*12*(1-$G29)*1000","v":0},{"$f":"+PotenciaVig!T29*U29*12*(1-$G29)*1000","v":0}]
[{"$f":"+EnergíaVig!A30","v":"MTD_2 Jub. 1"},"MTD",2,"Jubilados - 1","Et","Pp",0.25,"MTD2EtCD","MTD2PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H30,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+($M30*(EnergíaVig!V30-$P$3*12*ClientesVig!Q30)+$M21*($P$3*12*ClientesVig!Q30))*(1-$G30)*1000","v":0},{"$f":"+($M30*(EnergíaVig!W30-$P$3*12*ClientesVig!R30)+$M21*($P$3*12*ClientesVig!R30))*(1-$G30)*1000","v":0},{"$f":"+($M30*(EnergíaVig!X30-$P$3*12*ClientesVig!S30)+$M21*($P$3*12*ClientesVig!S30))*(1-$G30)*1000","v":0},{"$f":"+($M30*(EnergíaVig!Y30-$P$3*12*ClientesVig!T30)+$M21*($P$3*12*ClientesVig!T30))*(1-$G30)*1000","v":0},{"$f":"+SUMPRODUCT(O30:R30,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I30,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":16.89},null,{"$f":"+PotenciaVig!P30*U30*12*(1-$G30)*1000","v":0},{"$f":"+PotenciaVig!Q30*U30*12*(1-$G30)*1000","v":0},{"$f":"+PotenciaVig!T30*U30*12*(1-$G30)*1000","v":0}]
[{"$f":"+EnergíaVig!A31","v":"MTD_2 Jub. 2"},"MTD",2,"Jubilados - 2","Et","Pp",0.25,"MTD2EtCD","MTD2PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H31,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+($M31*(EnergíaVig!V31-$P$3*12*ClientesVig!Q31)+$M22*($P$3*12*ClientesVig!Q31-($P$4*12)*ClientesVig!Q31)+$M22*($P$4*12)*ClientesVig!Q31*(1-$G31))*1000","v":0},{"$f":"+($M31*(EnergíaVig!W31-$P$3*12*ClientesVig!R31)+$M22*($P$3*12*ClientesVig!R31-($P$4*12)*ClientesVig!R31)+$M22*($P$4*12)*ClientesVig!R31*(1-$G31))*1000","v":0},{"$f":"+($M31*(EnergíaVig!X31-$P$3*12*ClientesVig!S31)+$M22*($P$3*12*ClientesVig!S31-($P$4*12)*ClientesVig!S31)+$M22*($P$4*12)*ClientesVig!S31*(1-$G31))*1000","v":0},{"$f":"+($M31*(EnergíaVig!Y31-$P$3*12*ClientesVig!T31)+$M22*($P$3*12*ClientesVig!T31-($P$4*12)*ClientesVig!T31)+$M22*($P$4*12)*ClientesVig!T31*(1-$G31))*1000","v":0},{"$f":"+SUMPRODUCT(O31:R31,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I31,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":16.89},null,{"$f":"+PotenciaVig!P31*U31*12*(1-$G31)*1000","v":0},{"$f":"+PotenciaVig!Q31*U31*12*(1-$G31)*1000","v":0},{"$f":"+PotenciaVig!T31*U31*12*(1-$G31)*1000","v":0}]
[{"$f":"+EnergíaVig!A32","v":"MTD_2 Discap."},"MTD",2,"Jubilados - 1","Et","Pp",0.25,{"$f":"+B32&C32&E32&$A$3","v":"MTD2EtCD"},{"$f":"+B32&C32&F32&$A$3","v":"MTD2PpCD"},null,null,null,{"$f":"+IFERROR(VLOOKUP(H32,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+($M32*(EnergíaVig!V32-$P$3*12*ClientesVig!Q32)+$M23*($P$3*12*ClientesVig!Q32))*(1-$G32)*1000","v":0},{"$f":"+($M32*(EnergíaVig!W32-$P$3*12*ClientesVig!R32)+$M23*($P$3*12*ClientesVig!R32))*(1-$G32)*1000","v":0},{"$f":"+($M32*(EnergíaVig!X32-$P$3*12*ClientesVig!S32)+$M23*($P$3*12*ClientesVig!S32))*(1-$G32)*1000","v":0},{"$f":"+($M32*(EnergíaVig!Y32-$P$3*12*ClientesVig!T32)+$M23*($P$3*12*ClientesVig!T32))*(1-$G32)*1000","v":0},{"$f":"+SUMPRODUCT(O32:R32,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I32,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":16.89},null,{"$f":"+PotenciaVig!P32*U32*12*(1-$G32)*1000","v":0},{"$f":"+PotenciaVig!Q32*U32*12*(1-$G32)*1000","v":0},{"$f":"+PotenciaVig!T32*U32*12*(1-$G32)*1000","v":0}]
[{"$f":"+EnergíaVig!A33","v":"MTD_2 Discapacitados 601-más"},"MTD",2,"Jubilados - 2","Et","Pp",0.25,{"$f":"+B33&C33&E33&$A$3","v":"MTD2EtCD"},{"$f":"+B33&C33&F33&$A$3","v":"MTD2PpCD"},null,null,null,{"$f":"+IFERROR(VLOOKUP(H33,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+($M33*(EnergíaVig!V33-$P$3*12*ClientesVig!Q33)+$M24*($P$3*12*ClientesVig!Q33-$P$4*12*ClientesVig!Q33)+$M24*$P$4*12*ClientesVig!Q33*(1-$G33))*1000","v":0},{"$f":"+($M33*(EnergíaVig!W33-$P$3*12*ClientesVig!R33)+$M24*($P$3*12*ClientesVig!R33-$P$4*12*ClientesVig!R33)+$M24*$P$4*12*ClientesVig!R33*(1-$G33))*1000","v":0},{"$f":"+($M33*(EnergíaVig!X33-$P$3*12*ClientesVig!S33)+$M24*($P$3*12*ClientesVig!S33-$P$4*12*ClientesVig!S33)+$M24*$P$4*12*ClientesVig!S33*(1-$G33))*1000","v":0},{"$f":"+($M33*(EnergíaVig!Y33-$P$3*12*ClientesVig!T33)+$M24*($P$3*12*ClientesVig!T33-$P$4*12*ClientesVig!T33)+$M24*$P$4*12*ClientesVig!T33*(1-$G33))*1000","v":0},{"$f":"+SUMPRODUCT(O33:R33,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I33,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":16.89},null,{"$f":"+PotenciaVig!P33*U33*12*(1-$G33)*1000","v":0},{"$f":"+PotenciaVig!Q33*U33*12*(1-$G33)*1000","v":0},{"$f":"+PotenciaVig!T33*U33*12*(1-$G33)*1000","v":0}]
[{"$f":"+EnergíaVig!A34","v":"MTD_2 Político"},"MTD",2,"Político","Et","Pp",0.5,"MTD2EtCD","MTD2PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H34,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+($M34*(EnergíaVig!V34-$P$3*12*ClientesVig!Q34)+$M25*($P$3*12*ClientesVig!Q34))*(1-$G34)*1000","v":0},{"$f":"+($M34*(EnergíaVig!W34-$P$3*12*ClientesVig!R34)+$M25*($P$3*12*ClientesVig!R34))*(1-$G34)*1000","v":0},{"$f":"+($M34*(EnergíaVig!X34-$P$3*12*ClientesVig!S34)+$M25*($P$3*12*ClientesVig!S34))*(1-$G34)*1000","v":0},{"$f":"+($M34*(EnergíaVig!Y34-$P$3*12*ClientesVig!T34)+$M25*($P$3*12*ClientesVig!T34))*(1-$G34)*1000","v":0},{"$f":"+SUMPRODUCT(O34:R34,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I34,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":16.89},null,{"$f":"+PotenciaVig!P34*U34*12*(1-$G34)*1000","v":0},{"$f":"+PotenciaVig!Q34*U34*12*(1-$G34)*1000","v":0},{"$f":"+PotenciaVig!T34*U34*12*(1-$G34)*1000","v":0}]
[{"$f":"+EnergíaVig!A35","v":"MTD_2 Cruz Roja"},"MTD",2,"Cruz Roja","Et","Pp",1,{"$f":"+B35&C35&E35&$A$3","v":"MTD2EtCD"},{"$f":"+B35&C35&F35&$A$3","v":"MTD2PpCD"},null,null,null,{"$f":"+IFERROR(VLOOKUP(H35,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V35*$M35*(1-$G35)*1000","v":0},{"$f":"+EnergíaVig!W35*$M35*(1-$G35)*1000","v":0},{"$f":"+EnergíaVig!X35*$M35*(1-$G35)*1000","v":0},{"$f":"+EnergíaVig!Y35*$M35*(1-$G35)*1000","v":0},{"$f":"+SUMPRODUCT(O35:R35,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I35,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":16.89},null,{"$f":"+PotenciaVig!P35*U35*12*(1-$G35)*1000","v":0},{"$f":"+PotenciaVig!Q35*U35*12*(1-$G35)*1000","v":0},{"$f":"+PotenciaVig!T35*U35*12*(1-$G35)*1000","v":0}]
[{"$f":"+EnergíaVig!A36","v":"MTD_3 (30,001-50,000)"},"MTD",3,null,null,null,null,"MTD3CD","MTD3CD",null,null,null,{"$f":"+M37","v":0},null,null,null,null,null,{"$f":"+SUMPRODUCT(O36:R36,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U37","v":16.89}]
[{"$f":"+EnergíaVig!A37","v":"MTD_3 Regular"},"MTD",3,"Regular","Et","Pp",0,"MTD3EtCD","MTD3PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H37,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+($M37*(EnergíaVig!V37-$Q$3*12*ClientesVig!Q37)+$M28*(($Q$3-$P$3)*12*ClientesVig!Q37)+$M19*($P$3*12*ClientesVig!Q37))*(1-$G37)*1000","v":0},{"$f":"+($M37*(EnergíaVig!W37-$Q$3*12*ClientesVig!R37)+$M28*(($Q$3-$P$3)*12*ClientesVig!R37)+$M19*($P$3*12*ClientesVig!R37))*(1-$G37)*1000","v":0},{"$f":"+($M37*(EnergíaVig!X37-$Q$3*12*ClientesVig!S37)+$M28*(($Q$3-$P$3)*12*ClientesVig!S37)+$M19*($P$3*12*ClientesVig!S37))*(1-$G37)*1000","v":0},{"$f":"+($M37*(EnergíaVig!Y37-$Q$3*12*ClientesVig!T37)+$M28*(($Q$3-$P$3)*12*ClientesVig!T37)+$M19*($P$3*12*ClientesVig!T37))*(1-$G37)*1000","v":0},{"$f":"+SUMPRODUCT(O37:R37,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I37,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":16.89},null,{"$f":"+PotenciaVig!P37*U37*12*(1-$G37)*1000","v":0},{"$f":"+PotenciaVig!Q37*U37*12*(1-$G37)*1000","v":0},{"$f":"+PotenciaVig!T37*U37*12*(1-$G37)*1000","v":0}]
[{"$f":"+EnergíaVig!A38","v":"MTD_3 Agro"},"MTD",3,"Agropecuario","Et","Pp",0.05,"MTD3EtCD","MTD3PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H38,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+($M38*(EnergíaVig!V38-$Q$3*12*ClientesVig!Q38)+$M29*(($Q$3-$P$3)*12*ClientesVig!Q38)+$M20*($P$3*12*ClientesVig!Q38))*(1-$G38)*1000","v":0},{"$f":"+($M38*(EnergíaVig!W38-$Q$3*12*ClientesVig!R38)+$M29*(($Q$3-$P$3)*12*ClientesVig!R38)+$M20*($P$3*12*ClientesVig!R38))*(1-$G38)*1000","v":0},{"$f":"+($M38*(EnergíaVig!X38-$Q$3*12*ClientesVig!S38)+$M29*(($Q$3-$P$3)*12*ClientesVig!S38)+$M20*($P$3*12*ClientesVig!S38))*(1-$G38)*1000","v":0},{"$f":"+($M38*(EnergíaVig!Y38-$Q$3*12*ClientesVig!T38)+$M29*(($Q$3-$P$3)*12*ClientesVig!T38)+$M20*($P$3*12*ClientesVig!T38))*(1-$G38)*1000","v":0},{"$f":"+SUMPRODUCT(O38:R38,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I38,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":16.89},null,{"$f":"+PotenciaVig!P38*U38*12*(1-$G38)*1000","v":0},{"$f":"+PotenciaVig!Q38*U38*12*(1-$G38)*1000","v":0},{"$f":"+PotenciaVig!T38*U38*12*(1-$G38)*1000","v":0}]
[{"$f":"+EnergíaVig!A39","v":"MTD_3 Jub. 1"},"MTD",3,"Jubilados - 1","Et","Pp",0.25,"MTD3EtCD","MTD3PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H39,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+($M39*(EnergíaVig!V39-$Q$3*12*ClientesVig!Q39)+$M30*(($Q$3-$P$3)*12*ClientesVig!Q39)+$M21*($P$3*12*ClientesVig!Q39))*(1-$G39)*1000","v":0},{"$f":"+($M39*(EnergíaVig!W39-$Q$3*12*ClientesVig!R39)+$M30*(($Q$3-$P$3)*12*ClientesVig!R39)+$M21*($P$3*12*ClientesVig!R39))*(1-$G39)*1000","v":0},{"$f":"+($M39*(EnergíaVig!X39-$Q$3*12*ClientesVig!S39)+$M30*(($Q$3-$P$3)*12*ClientesVig!S39)+$M21*($P$3*12*ClientesVig!S39))*(1-$G39)*1000","v":0},{"$f":"+($M39*(EnergíaVig!Y39-$Q$3*12*ClientesVig!T39)+$M30*(($Q$3-$P$3)*12*ClientesVig!T39)+$M21*($P$3*12*ClientesVig!T39))*(1-$G39)*1000","v":0},{"$f":"+SUMPRODUCT(O39:R39,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I39,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":16.89},null,{"$f":"+PotenciaVig!P39*U39*12*(1-$G39)*1000","v":0},{"$f":"+PotenciaVig!Q39*U39*12*(1-$G39)*1000","v":0},{"$f":"+PotenciaVig!T39*U39*12*(1-$G39)*1000","v":0}]
[{"$f":"+EnergíaVig!A40","v":"MTD_3 Jub. 2"},"MTD",3,"Jubilados - 2","Et","Pp",0.25,"MTD3EtCD","MTD3PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H40,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+($M40*(EnergíaVig!V40-$Q$3*12*ClientesVig!Q40)+$M31*(($Q$3-$P$3)*12*ClientesVig!Q40)+$M22*(($P$3-$P$4)*12*ClientesVig!Q40)+$M22*$P$4*12*ClientesVig!Q40*(1-$G40))*1000","v":0},{"$f":"+($M40*(EnergíaVig!W40-$Q$3*12*ClientesVig!R40)+$M31*(($Q$3-$P$3)*12*ClientesVig!R40)+$M22*(($P$3-$P$4)*12*ClientesVig!R40)+$M22*$P$4*12*ClientesVig!R40*(1-$G40))*1000","v":0},{"$f":"+($M40*(EnergíaVig!X40-$Q$3*12*ClientesVig!S40)+$M31*(($Q$3-$P$3)*12*ClientesVig!S40)+$M22*(($P$3-$P$4)*12*ClientesVig!S40)+$M22*$P$4*12*ClientesVig!S40*(1-$G40))*1000","v":0},{"$f":"+($M40*(EnergíaVig!Y40-$Q$3*12*ClientesVig!T40)+$M31*(($Q$3-$P$3)*12*ClientesVig!T40)+$M22*(($P$3-$P$4)*12*ClientesVig!T40)+$M22*$P$4*12*ClientesVig!T40*(1-$G40))*1000","v":0},{"$f":"+SUMPRODUCT(O40:R40,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I40,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":16.89},null,{"$f":"+PotenciaVig!P40*U40*12*(1-$G40)*1000","v":0},{"$f":"+PotenciaVig!Q40*U40*12*(1-$G40)*1000","v":0},{"$f":"+PotenciaVig!T40*U40*12*(1-$G40)*1000","v":0}]
[{"$f":"+EnergíaVig!A41","v":"MTD_3 Discap."},"MTD",3,"Jubilados - 1","Et","Pp",0.25,{"$f":"+B41&C41&E41&$A$3","v":"MTD3EtCD"},{"$f":"+B41&C41&F41&$A$3","v":"MTD3PpCD"},null,null,null,{"$f":"+IFERROR(VLOOKUP(H41,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+($M41*(EnergíaVig!V41-$Q$3*12*ClientesVig!Q41)+$M32*(($Q$3-$P$3)*12*ClientesVig!Q41)+$M23*($P$3*12*ClientesVig!Q41))*(1-$G41)*1000","v":0},{"$f":"+($M41*(EnergíaVig!W41-$Q$3*12*ClientesVig!R41)+$M32*(($Q$3-$P$3)*12*ClientesVig!R41)+$M23*($P$3*12*ClientesVig!R41))*(1-$G41)*1000","v":0},{"$f":"+($M41*(EnergíaVig!X41-$Q$3*12*ClientesVig!S41)+$M32*(($Q$3-$P$3)*12*ClientesVig!S41)+$M23*($P$3*12*ClientesVig!S41))*(1-$G41)*1000","v":0},{"$f":"+($M41*(EnergíaVig!Y41-$Q$3*12*ClientesVig!T41)+$M32*(($Q$3-$P$3)*12*ClientesVig!T41)+$M23*($P$3*12*ClientesVig!T41))*(1-$G41)*1000","v":0},{"$f":"+SUMPRODUCT(O41:R41,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I41,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":16.89},null,{"$f":"+PotenciaVig!P41*U41*12*(1-$G41)*1000","v":0},{"$f":"+PotenciaVig!Q41*U41*12*(1-$G41)*1000","v":0},{"$f":"+PotenciaVig!T41*U41*12*(1-$G41)*1000","v":0}]
[{"$f":"+EnergíaVig!A42","v":"MTD_3 Discapacitados 601-más"},"MTD",3,"Jubilados - 2","Et","Pp",0.25,{"$f":"+B42&C42&E42&$A$3","v":"MTD3EtCD"},{"$f":"+B42&C42&F42&$A$3","v":"MTD3PpCD"},null,null,null,{"$f":"+IFERROR(VLOOKUP(H42,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+($M42*(EnergíaVig!V42-$Q$3*12*ClientesVig!Q42)+$M33*(($Q$3-$P$3)*12*ClientesVig!Q42)+$M24*(($P$3-$P$4)*12*ClientesVig!Q42)+$M24*$P$4*12*ClientesVig!Q42*(1-$G42))*1000","v":0},{"$f":"+($M42*(EnergíaVig!W42-$Q$3*12*ClientesVig!R42)+$M33*(($Q$3-$P$3)*12*ClientesVig!R42)+$M24*(($P$3-$P$4)*12*ClientesVig!R42)+$M24*$P$4*12*ClientesVig!R42*(1-$G42))*1000","v":0},{"$f":"+($M42*(EnergíaVig!X42-$Q$3*12*ClientesVig!S42)+$M33*(($Q$3-$P$3)*12*ClientesVig!S42)+$M24*(($P$3-$P$4)*12*ClientesVig!S42)+$M24*$P$4*12*ClientesVig!S42*(1-$G42))*1000","v":0},{"$f":"+($M42*(EnergíaVig!Y42-$Q$3*12*ClientesVig!T42)+$M33*(($Q$3-$P$3)*12*ClientesVig!T42)+$M24*(($P$3-$P$4)*12*ClientesVig!T42)+$M24*$P$4*12*ClientesVig!T42*(1-$G42))*1000","v":0},{"$f":"+SUMPRODUCT(O42:R42,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I42,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":16.89},null,{"$f":"+PotenciaVig!P42*U42*12*(1-$G42)*1000","v":0},{"$f":"+PotenciaVig!Q42*U42*12*(1-$G42)*1000","v":0},{"$f":"+PotenciaVig!T42*U42*12*(1-$G42)*1000","v":0}]
[{"$f":"+EnergíaVig!A43","v":"MTD_3 Político"},"MTD",3,"Político","Et","Pp",0.5,"MTD3EtCD","MTD3PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H43,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+($M43*(EnergíaVig!V43-$Q$3*12*ClientesVig!Q43)+$M34*(($Q$3-$P$3)*12*ClientesVig!Q43)+$M25*($P$3*12*ClientesVig!Q43))*(1-$G43)*1000","v":0},{"$f":"+($M43*(EnergíaVig!W43-$Q$3*12*ClientesVig!R43)+$M34*(($Q$3-$P$3)*12*ClientesVig!R43)+$M25*($P$3*12*ClientesVig!R43))*(1-$G43)*1000","v":0},{"$f":"+($M43*(EnergíaVig!X43-$Q$3*12*ClientesVig!S43)+$M34*(($Q$3-$P$3)*12*ClientesVig!S43)+$M25*($P$3*12*ClientesVig!S43))*(1-$G43)*1000","v":0},{"$f":"+($M43*(EnergíaVig!Y43-$Q$3*12*ClientesVig!T43)+$M34*(($Q$3-$P$3)*12*ClientesVig!T43)+$M25*($P$3*12*ClientesVig!T43))*(1-$G43)*1000","v":0},{"$f":"+SUMPRODUCT(O43:R43,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I43,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":16.89},null,{"$f":"+PotenciaVig!P43*U43*12*(1-$G43)*1000","v":0},{"$f":"+PotenciaVig!Q43*U43*12*(1-$G43)*1000","v":0},{"$f":"+PotenciaVig!T43*U43*12*(1-$G43)*1000","v":0}]
[{"$f":"+EnergíaVig!A44","v":"MTD_3 Cruz Roja"},"MTD",3,"Cruz Roja","Et","Pp",1,{"$f":"+B44&C44&E44&$A$3","v":"MTD3EtCD"},{"$f":"+B44&C44&F44&$A$3","v":"MTD3PpCD"},null,null,null,{"$f":"+IFERROR(VLOOKUP(H44,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V44*$M44*(1-$G44)*1000","v":0},{"$f":"+EnergíaVig!W44*$M44*(1-$G44)*1000","v":0},{"$f":"+EnergíaVig!X44*$M44*(1-$G44)*1000","v":0},{"$f":"+EnergíaVig!Y44*$M44*(1-$G44)*1000","v":0},{"$f":"+SUMPRODUCT(O44:R44,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I44,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":16.89},null,{"$f":"+PotenciaVig!P44*U44*12*(1-$G44)*1000","v":0},{"$f":"+PotenciaVig!Q44*U44*12*(1-$G44)*1000","v":0},{"$f":"+PotenciaVig!T44*U44*12*(1-$G44)*1000","v":0}]
[{"$f":"+EnergíaVig!A45","v":"MTD_4 (50,001-más)"},"MTD",4,null,null,null,null,"MTD4CD","MTD4CD",null,null,null,{"$f":"+M46","v":0},null,null,null,null,null,{"$f":"+SUMPRODUCT(O45:R45,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U46","v":16.89}]
[{"$f":"+EnergíaVig!A46","v":"MTD_4 Regular"},"MTD",4,"Regular","Et","Pp",0,"MTD4EtCD","MTD4PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H46,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+($M46*(EnergíaVig!V46-$R$3*12*ClientesVig!Q46)+$M37*(($R$3-$Q$3)*12*ClientesVig!Q46)+$M28*(($Q$3-$P$3)*12*ClientesVig!Q46)+$M19*($P$3*12*ClientesVig!Q46))*(1-$G46)*1000","v":0},{"$f":"+($M46*(EnergíaVig!W46-$R$3*12*ClientesVig!R46)+$M37*(($R$3-$Q$3)*12*ClientesVig!R46)+$M28*(($Q$3-$P$3)*12*ClientesVig!R46)+$M19*($P$3*12*ClientesVig!R46))*(1-$G46)*1000","v":0},{"$f":"+($M46*(EnergíaVig!X46-$R$3*12*ClientesVig!S46)+$M37*(($R$3-$Q$3)*12*ClientesVig!S46)+$M28*(($Q$3-$P$3)*12*ClientesVig!S46)+$M19*($P$3*12*ClientesVig!S46))*(1-$G46)*1000","v":0},{"$f":"+($M46*(EnergíaVig!Y46-$R$3*12*ClientesVig!T46)+$M37*(($R$3-$Q$3)*12*ClientesVig!T46)+$M28*(($Q$3-$P$3)*12*ClientesVig!T46)+$M19*($P$3*12*ClientesVig!T46))*(1-$G46)*1000","v":0},{"$f":"+SUMPRODUCT(O46:R46,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I46,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":16.89},null,{"$f":"+PotenciaVig!P46*U46*12*(1-$G46)*1000","v":0},{"$f":"+PotenciaVig!Q46*U46*12*(1-$G46)*1000","v":0},{"$f":"+PotenciaVig!T46*U46*12*(1-$G46)*1000","v":0}]
[{"$f":"+EnergíaVig!A47","v":"MTD_4 Agro"},"MTD",4,"Agropecuario","Et","Pp",0.05,"MTD4EtCD","MTD4PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H47,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+($M47*(EnergíaVig!V47-$R$3*12*ClientesVig!Q47)+$M38*(($R$3-$Q$3)*12*ClientesVig!Q47)+$M29*(($Q$3-$P$3)*12*ClientesVig!Q47)+$M20*($P$3*12*ClientesVig!Q47))*(1-$G47)*1000","v":0},{"$f":"+($M47*(EnergíaVig!W47-$R$3*12*ClientesVig!R47)+$M38*(($R$3-$Q$3)*12*ClientesVig!R47)+$M29*(($Q$3-$P$3)*12*ClientesVig!R47)+$M20*($P$3*12*ClientesVig!R47))*(1-$G47)*1000","v":0},{"$f":"+($M47*(EnergíaVig!X47-$R$3*12*ClientesVig!S47)+$M38*(($R$3-$Q$3)*12*ClientesVig!S47)+$M29*(($Q$3-$P$3)*12*ClientesVig!S47)+$M20*($P$3*12*ClientesVig!S47))*(1-$G47)*1000","v":0},{"$f":"+($M47*(EnergíaVig!Y47-$R$3*12*ClientesVig!T47)+$M38*(($R$3-$Q$3)*12*ClientesVig!T47)+$M29*(($Q$3-$P$3)*12*ClientesVig!T47)+$M20*($P$3*12*ClientesVig!T47))*(1-$G47)*1000","v":0},{"$f":"+SUMPRODUCT(O47:R47,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I47,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":16.89},null,{"$f":"+PotenciaVig!P47*U47*12*(1-$G47)*1000","v":0},{"$f":"+PotenciaVig!Q47*U47*12*(1-$G47)*1000","v":0},{"$f":"+PotenciaVig!T47*U47*12*(1-$G47)*1000","v":0}]
[{"$f":"+EnergíaVig!A48","v":"MTD_4 Jub. 1"},"MTD",4,"Jubilados - 1","Et","Pp",0.25,{"$f":"+B48&C48&E48&$A$3","v":"MTD4EtCD"},{"$f":"+B48&C48&F48&$A$3","v":"MTD4PpCD"},null,null,null,{"$f":"+IFERROR(VLOOKUP(H48,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+($M48*(EnergíaVig!V48-$R$3*12*ClientesVig!Q48)+$M37*(($R$3-$Q$3)*12*ClientesVig!Q48)+$M28*(($Q$3-$P$3)*12*ClientesVig!Q48)+$M19*($P$3*12*ClientesVig!Q48))*(1-$G48)*1000","v":0},{"$f":"+($M48*(EnergíaVig!W48-$R$3*12*ClientesVig!R48)+$M37*(($R$3-$Q$3)*12*ClientesVig!R48)+$M28*(($Q$3-$P$3)*12*ClientesVig!R48)+$M19*($P$3*12*ClientesVig!R48))*(1-$G48)*1000","v":0},{"$f":"+($M48*(EnergíaVig!X48-$R$3*12*ClientesVig!S48)+$M37*(($R$3-$Q$3)*12*ClientesVig!S48)+$M28*(($Q$3-$P$3)*12*ClientesVig!S48)+$M19*($P$3*12*ClientesVig!S48))*(1-$G48)*1000","v":0},{"$f":"+($M48*(EnergíaVig!Y48-$R$3*12*ClientesVig!T48)+$M37*(($R$3-$Q$3)*12*ClientesVig!T48)+$M28*(($Q$3-$P$3)*12*ClientesVig!T48)+$M19*($P$3*12*ClientesVig!T48))*(1-$G48)*1000","v":0},{"$f":"+SUMPRODUCT(O48:R48,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I48,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":16.89},null,{"$f":"+PotenciaVig!P48*U48*12*(1-$G48)*1000","v":0},{"$f":"+PotenciaVig!Q48*U48*12*(1-$G48)*1000","v":0},{"$f":"+PotenciaVig!T48*U48*12*(1-$G48)*1000","v":0}]
[{"$f":"+EnergíaVig!A49","v":"MTD_4 Jub. 2"},"MTD",4,"Jubilados - 2","Et","Pp",0.25,{"$f":"+B49&C49&E49&$A$3","v":"MTD4EtCD"},{"$f":"+B49&C49&F49&$A$3","v":"MTD4PpCD"},null,null,null,{"$f":"+IFERROR(VLOOKUP(H49,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+($M49*(EnergíaVig!V49-$R$3*12*ClientesVig!Q49)+$M38*(($R$3-$Q$3)*12*ClientesVig!Q49)+$M29*(($Q$3-$P$3)*12*ClientesVig!Q49)+$M20*(($P$3-$P$4)*12*ClientesVig!Q49)+$M20*$P$4*12*ClientesVig!Q49*(1-$G49))*1000","v":0},{"$f":"+($M49*(EnergíaVig!W49-$R$3*12*ClientesVig!R49)+$M38*(($R$3-$Q$3)*12*ClientesVig!R49)+$M29*(($Q$3-$P$3)*12*ClientesVig!R49)+$M20*(($P$3-$P$4)*12*ClientesVig!R49)+$M20*$P$4*12*ClientesVig!R49*(1-$G49))*1000","v":0},{"$f":"+($M49*(EnergíaVig!X49-$R$3*12*ClientesVig!S49)+$M38*(($R$3-$Q$3)*12*ClientesVig!S49)+$M29*(($Q$3-$P$3)*12*ClientesVig!S49)+$M20*(($P$3-$P$4)*12*ClientesVig!S49)+$M20*$P$4*12*ClientesVig!S49*(1-$G49))*1000","v":0},{"$f":"+($M49*(EnergíaVig!Y49-$R$3*12*ClientesVig!T49)+$M38*(($R$3-$Q$3)*12*ClientesVig!T49)+$M29*(($Q$3-$P$3)*12*ClientesVig!T49)+$M20*(($P$3-$P$4)*12*ClientesVig!T49)+$M20*$P$4*12*ClientesVig!T49*(1-$G49))*1000","v":0},{"$f":"+SUMPRODUCT(O49:R49,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I49,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":16.89},null,{"$f":"+PotenciaVig!P49*U49*12*(1-$G49)*1000","v":0},{"$f":"+PotenciaVig!Q49*U49*12*(1-$G49)*1000","v":0},{"$f":"+PotenciaVig!T49*U49*12*(1-$G49)*1000","v":0}]
[{"$f":"+EnergíaVig!A50","v":"MTD_4 Discap."},"MTD",4,"Jubilados - 1","Et","Pp",0.25,"MTD4EtCD","MTD4PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H50,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+($M50*(EnergíaVig!V50-$R$3*12*ClientesVig!Q50)+$M39*(($R$3-$Q$3)*12*ClientesVig!Q50)+$M30*(($Q$3-$P$3)*12*ClientesVig!Q50)+$M21*($P$3*12*ClientesVig!Q50))*(1-$G50)*1000","v":0},{"$f":"+($M50*(EnergíaVig!W50-$R$3*12*ClientesVig!R50)+$M39*(($R$3-$Q$3)*12*ClientesVig!R50)+$M30*(($Q$3-$P$3)*12*ClientesVig!R50)+$M21*($P$3*12*ClientesVig!R50))*(1-$G50)*1000","v":0},{"$f":"+($M50*(EnergíaVig!X50-$R$3*12*ClientesVig!S50)+$M39*(($R$3-$Q$3)*12*ClientesVig!S50)+$M30*(($Q$3-$P$3)*12*ClientesVig!S50)+$M21*($P$3*12*ClientesVig!S50))*(1-$G50)*1000","v":0},{"$f":"+($M50*(EnergíaVig!Y50-$R$3*12*ClientesVig!T50)+$M39*(($R$3-$Q$3)*12*ClientesVig!T50)+$M30*(($Q$3-$P$3)*12*ClientesVig!T50)+$M21*($P$3*12*ClientesVig!T50))*(1-$G50)*1000","v":0},{"$f":"+SUMPRODUCT(O50:R50,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I50,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":16.89},null,{"$f":"+PotenciaVig!P50*U50*12*(1-$G50)*1000","v":0},{"$f":"+PotenciaVig!Q50*U50*12*(1-$G50)*1000","v":0},{"$f":"+PotenciaVig!T50*U50*12*(1-$G50)*1000","v":0}]
[{"$f":"+EnergíaVig!A51","v":"MTD_4 Discapacitados 601-más"},"MTD",4,"Jubilados - 2","Et","Pp",0.25,"MTD4EtCD","MTD4PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H51,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+($M51*(EnergíaVig!V51-$R$3*12*ClientesVig!Q51)+$M40*(($R$3-$Q$3)*12*ClientesVig!Q51)+$M31*(($Q$3-$P$3)*12*ClientesVig!Q51)+$M22*(($P$3-$P$4)*12*ClientesVig!Q51)+$M22*$P$4*12*ClientesVig!Q51*(1-$G51))*1000","v":0},{"$f":"+($M51*(EnergíaVig!W51-$R$3*12*ClientesVig!R51)+$M40*(($R$3-$Q$3)*12*ClientesVig!R51)+$M31*(($Q$3-$P$3)*12*ClientesVig!R51)+$M22*(($P$3-$P$4)*12*ClientesVig!R51)+$M22*$P$4*12*ClientesVig!R51*(1-$G51))*1000","v":0},{"$f":"+($M51*(EnergíaVig!X51-$R$3*12*ClientesVig!S51)+$M40*(($R$3-$Q$3)*12*ClientesVig!S51)+$M31*(($Q$3-$P$3)*12*ClientesVig!S51)+$M22*(($P$3-$P$4)*12*ClientesVig!S51)+$M22*$P$4*12*ClientesVig!S51*(1-$G51))*1000","v":0},{"$f":"+($M51*(EnergíaVig!Y51-$R$3*12*ClientesVig!T51)+$M40*(($R$3-$Q$3)*12*ClientesVig!T51)+$M31*(($Q$3-$P$3)*12*ClientesVig!T51)+$M22*(($P$3-$P$4)*12*ClientesVig!T51)+$M22*$P$4*12*ClientesVig!T51*(1-$G51))*1000","v":0},{"$f":"+SUMPRODUCT(O51:R51,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I51,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":16.89},null,{"$f":"+PotenciaVig!P51*U51*12*(1-$G51)*1000","v":0},{"$f":"+PotenciaVig!Q51*U51*12*(1-$G51)*1000","v":0},{"$f":"+PotenciaVig!T51*U51*12*(1-$G51)*1000","v":0}]
[{"$f":"+EnergíaVig!A52","v":"MTD_4 Político"},"MTD",4,"Político","Et","Pp",0.5,"MTD4EtCD","MTD4PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H52,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+($M52*(EnergíaVig!V52-$R$3*12*ClientesVig!Q52)+$M43*(($R$3-$Q$3)*12*ClientesVig!Q52)+$M34*(($Q$3-$P$3)*12*ClientesVig!Q52)+$M25*($P$3*12*ClientesVig!Q52))*(1-$G52)*1000","v":0},{"$f":"+($M52*(EnergíaVig!W52-$R$3*12*ClientesVig!R52)+$M43*(($R$3-$Q$3)*12*ClientesVig!R52)+$M34*(($Q$3-$P$3)*12*ClientesVig!R52)+$M25*($P$3*12*ClientesVig!R52))*(1-$G52)*1000","v":0},{"$f":"+($M52*(EnergíaVig!X52-$R$3*12*ClientesVig!S52)+$M43*(($R$3-$Q$3)*12*ClientesVig!S52)+$M34*(($Q$3-$P$3)*12*ClientesVig!S52)+$M25*($P$3*12*ClientesVig!S52))*(1-$G52)*1000","v":0},{"$f":"+($M52*(EnergíaVig!Y52-$R$3*12*ClientesVig!T52)+$M43*(($R$3-$Q$3)*12*ClientesVig!T52)+$M34*(($Q$3-$P$3)*12*ClientesVig!T52)+$M25*($P$3*12*ClientesVig!T52))*(1-$G52)*1000","v":0},{"$f":"+SUMPRODUCT(O52:R52,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I52,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":16.89},null,{"$f":"+PotenciaVig!P52*U52*12*(1-$G52)*1000","v":0},{"$f":"+PotenciaVig!Q52*U52*12*(1-$G52)*1000","v":0},{"$f":"+PotenciaVig!T52*U52*12*(1-$G52)*1000","v":0}]
[{"$f":"+EnergíaVig!A53","v":"MTD_4 Cruz Roja"},"MTD",4,"Cruz Roja","Et","Pp",0.5,{"$f":"+B53&C53&E53&$A$3","v":"MTD4EtCD"},{"$f":"+B53&C53&F53&$A$3","v":"MTD4PpCD"},null,null,null,{"$f":"+IFERROR(VLOOKUP(H53,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V53*$M53*(1-$G53)*1000","v":0},{"$f":"+EnergíaVig!W53*$M53*(1-$G53)*1000","v":0},{"$f":"+EnergíaVig!X53*$M53*(1-$G53)*1000","v":0},{"$f":"+EnergíaVig!Y53*$M53*(1-$G53)*1000","v":0},{"$f":"+SUMPRODUCT(O53:R53,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I53,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":16.89},null,{"$f":"+PotenciaVig!P53*U53*12*(1-$G53)*1000","v":0},{"$f":"+PotenciaVig!Q53*U53*12*(1-$G53)*1000","v":0},{"$f":"+PotenciaVig!T53*U53*12*(1-$G53)*1000","v":0}]
[{"$f":"+EnergíaVig!A54","v":"BTH"},"BTH",1,null,null,null,null,{"$f":"+B54&C54&E54&$A$3","v":"BTH1CD"},{"$f":"+B54&C54&F54&$A$3","v":"BTH1CD"},null,null,null,{"$f":"+IFERROR(VLOOKUP(H54,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O55:O57)","v":0},{"$f":"+SUM(P55:P57)","v":0},{"$f":"+SUM(Q55:Q57)","v":0},{"$f":"+SUM(R55:R57)","v":0},{"$f":"+SUM(S55:S57)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I54,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W55:W57)","v":1259130.5037331069},{"$f":"+SUM(X55:X57)","v":1281301.8544994425},{"$f":"+SUM(Y55:Y57)","v":4240475.0665018279},null,{"$f":"+SUM(Y54,S54)/SUM($Y$7,$S$7)","v":5.4576593690465651E-3}]
[{"$f":"+EnergíaVig!A55","v":"BTH Punta"},"BTH",1,"Regular","Ep","Pp",0,"BTH1EpCD","BTH1PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H55,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V55*$M55*(1-$G55)*1000","v":0},{"$f":"+EnergíaVig!W55*$M55*(1-$G55)*1000","v":0},{"$f":"+EnergíaVig!X55*$M55*(1-$G55)*1000","v":0},{"$f":"+EnergíaVig!Y55*$M55*(1-$G55)*1000","v":0},{"$f":"+SUMPRODUCT(O55:R55,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I55,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":16.59},null,{"$f":"+PotenciaVig!P55*U55*12*(1-$G55)*1000","v":1086156.7628646914},{"$f":"+PotenciaVig!Q55*U55*12*(1-$G55)*1000","v":1105286.7153785289},{"$f":"+PotenciaVig!T55*U55*12*(1-$G55)*1000","v":3657956.2286660955},null,{"$f":"+SUM(Y55,S55)/SUM($Y$7,$S$7)","v":4.7079345521092572E-3}]
[{"$f":"+EnergíaVig!A56","v":"BTH Fuera de Punta Medio"},"BTH",1,"Regular","Efpm","Pfp",0,{"$f":"+B56&C56&E56&$A$3","v":"BTH1EfpmCD"},{"$f":"+B56&C56&F56&$A$3","v":"BTH1PfpCD"},null,null,null,{"$f":"+IFERROR(VLOOKUP(H56,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V56*$M56*(1-$G56)*1000","v":0},{"$f":"+EnergíaVig!W56*$M56*(1-$G56)*1000","v":0},{"$f":"+EnergíaVig!X56*$M56*(1-$G56)*1000","v":0},{"$f":"+EnergíaVig!Y56*$M56*(1-$G56)*1000","v":0},{"$f":"+SUMPRODUCT(O56:R56,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I56,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.29},null,{"$f":"+PotenciaVig!P56*U56*12*(1-$G56)*1000","v":81837.32951708445},{"$f":"+PotenciaVig!Q56*U56*12*(1-$G56)*1000","v":83275.213947235985},{"$f":"+PotenciaVig!T56*U56*12*(1-$G56)*1000","v":275596.77048631402},null,{"$f":"+SUM(Y56,S56)/SUM($Y$7,$S$7)","v":3.5470395956470585E-4}]
[{"$f":"+EnergíaVig!A57","v":"BTH Fuera de Punta Bajo"},"BTH",1,"Regular","Efpb","Pfp",0,"BTH1EfpbCD","BTH1PfpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H57,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V57*$M57*(1-$G57)*1000","v":0},{"$f":"+EnergíaVig!W57*$M57*(1-$G57)*1000","v":0},{"$f":"+EnergíaVig!X57*$M57*(1-$G57)*1000","v":0},{"$f":"+EnergíaVig!Y57*$M57*(1-$G57)*1000","v":0},{"$f":"+SUMPRODUCT(O57:R57,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I57,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.29},null,{"$f":"+PotenciaVig!P57*U57*12*(1-$G57)*1000","v":91136.411351330957},{"$f":"+PotenciaVig!Q57*U57*12*(1-$G57)*1000","v":92739.925173677562},{"$f":"+PotenciaVig!T57*U57*12*(1-$G57)*1000","v":306922.06734941894},null,{"$f":"+SUM(Y57,S57)/SUM($Y$7,$S$7)","v":3.9502085737260287E-4}]
[{"$f":"+EnergíaVig!A58","v":"BTD"},"BTD",1,null,null,null,null,"BTD1CD","BTD1CD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H58,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O59:O93)","v":0},{"$f":"+SUM(P59:P93)","v":0},{"$f":"+SUM(Q59:Q93)","v":0},{"$f":"+SUM(R59:R93)","v":0},{"$f":"+SUM(S59:S93)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I58,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W59:W93)","v":87038004.431418046},{"$f":"+SUM(X59:X93)","v":88586272.382205859},{"$f":"+SUM(Y59:Y93)","v":293190748.99317598},null,{"$f":"+SUM(Y58,S58)/SUM($Y$7,$S$7)","v":0.3773481067724837}]
[{"$f":"+EnergíaVig!A59","v":"BTD_1 (0-10,000)"},"BTD",1,null,null,null,null,"BTD1CD","BTD1CD",null,null,null,{"$f":"+M60","v":0},null,null,null,null,null,{"$f":"+SUMPRODUCT(O59:R59,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U60","v":16.02}]
[{"$f":"+EnergíaVig!A60","v":"BTD_1 Regular"},"BTD",1,"Regular","Et","Pp",0,"BTD1EtCD","BTD1PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H60,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V60*$M60*(1-$G60)*1000","v":0},{"$f":"+EnergíaVig!W60*$M60*(1-$G60)*1000","v":0},{"$f":"+EnergíaVig!X60*$M60*(1-$G60)*1000","v":0},{"$f":"+EnergíaVig!Y60*$M60*(1-$G60)*1000","v":0},{"$f":"+SUMPRODUCT(O60:R60,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I60,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":16.02},null,{"$f":"+PotenciaVig!P60*U60*12*(1-$G60)*1000","v":39571644.373615175},{"$f":"+PotenciaVig!Q60*U60*12*(1-$G60)*1000","v":40275210.123761572},{"$f":"+PotenciaVig!T60*U60*12*(1-$G60)*1000","v":133296903.95198919}]
[{"$f":"+EnergíaVig!A61","v":"BTD_1 Agro"},"BTD",1,"Agropecuario","Et","Pp",0.05,"BTD1EtCD","BTD1PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H61,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V61*$M61*(1-$G61)*1000","v":0},{"$f":"+EnergíaVig!W61*$M61*(1-$G61)*1000","v":0},{"$f":"+EnergíaVig!X61*$M61*(1-$G61)*1000","v":0},{"$f":"+EnergíaVig!Y61*$M61*(1-$G61)*1000","v":0},{"$f":"+SUMPRODUCT(O61:R61,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I61,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":16.02},null,{"$f":"+PotenciaVig!P61*U61*12*(1-$G61)*1000","v":231495.6992303502},{"$f":"+PotenciaVig!Q61*U61*12*(1-$G61)*1000","v":235624.7549413626},{"$f":"+PotenciaVig!T61*U61*12*(1-$G61)*1000","v":779851.30072186154}]
[{"$f":"+EnergíaVig!A62","v":"BTD_1 Jub. 1"},"BTD",1,"Jubilados - 1","Et","Pp",0.25,"BTD1EtCD","BTD1PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H62,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V62*$M62*(1-$G62)*1000","v":0},{"$f":"+EnergíaVig!W62*$M62*(1-$G62)*1000","v":0},{"$f":"+EnergíaVig!X62*$M62*(1-$G62)*1000","v":0},{"$f":"+EnergíaVig!Y62*$M62*(1-$G62)*1000","v":0},{"$f":"+SUMPRODUCT(O62:R62,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I62,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":16.02},null,{"$f":"+PotenciaVig!P62*U62*12*(1-$G62)*1000","v":0},{"$f":"+PotenciaVig!Q62*U62*12*(1-$G62)*1000","v":0},{"$f":"+PotenciaVig!T62*U62*12*(1-$G62)*1000","v":0}]
[{"$f":"+EnergíaVig!A63","v":"BTD_1 Jub. 2"},"BTD",1,"Jubilados - 2","Et","Pp",0.25,"BTD1EtCD","BTD1PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H63,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+((EnergíaVig!V63-ClientesVig!P63*0.6*12)+(ClientesVig!P63*0.6*12)*(1-$G63))*$M63*1000","v":0},{"$f":"+((EnergíaVig!W63-ClientesVig!Q63*0.6*12)+(ClientesVig!Q63*0.6*12)*(1-$G63))*$M63*1000","v":0},{"$f":"+((EnergíaVig!X63-ClientesVig!R63*0.6*12)+(ClientesVig!R63*0.6*12)*(1-$G63))*$M63*1000","v":0},{"$f":"+((EnergíaVig!Y63-ClientesVig!S63*0.6*12)+(ClientesVig!S63*0.6*12)*(1-$G63))*$M63*1000","v":0},{"$f":"+SUMPRODUCT(O63:R63,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I63,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":16.02},null,{"$f":"+PotenciaVig!P63*U63*12*(1-$G63)*1000","v":31454.173299808142},{"$f":"+PotenciaVig!Q63*U63*12*(1-$G63)*1000","v":31796.740975490287},{"$f":"+PotenciaVig!T63*U63*12*(1-$G63)*1000","v":105031.42933310637}]
[{"$f":"+EnergíaVig!A64","v":"BTD_1 Discap."},"BTD",1,"Jubilados - 1","Et","Pp",0.25,{"$f":"+B64&C64&E64&$A$3","v":"BTD1EtCD"},{"$f":"+B64&C64&F64&$A$3","v":"BTD1PpCD"},null,null,null,{"$f":"+IFERROR(VLOOKUP(H64,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V64*$M64*(1-$G64)*1000","v":0},{"$f":"+EnergíaVig!W64*$M64*(1-$G64)*1000","v":0},{"$f":"+EnergíaVig!X64*$M64*(1-$G64)*1000","v":0},{"$f":"+EnergíaVig!Y64*$M64*(1-$G64)*1000","v":0},{"$f":"+SUMPRODUCT(O64:R64,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I64,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":16.02},null,{"$f":"+PotenciaVig!P64*U64*12*(1-$G64)*1000","v":0},{"$f":"+PotenciaVig!Q64*U64*12*(1-$G64)*1000","v":0},{"$f":"+PotenciaVig!T64*U64*12*(1-$G64)*1000","v":0}]
[{"$f":"+EnergíaVig!A65","v":"BTD_1 Discapacitados 601-más"},"BTD",1,"Jubilados - 2","Et","Pp",0.25,{"$f":"+B65&C65&E65&$A$3","v":"BTD1EtCD"},{"$f":"+B65&C65&F65&$A$3","v":"BTD1PpCD"},null,null,null,{"$f":"+IFERROR(VLOOKUP(H65,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+((EnergíaVig!V65-ClientesVig!P65*0.6*12)+(ClientesVig!P65*0.6*12)*(1-$G65))*$M65*1000","v":0},{"$f":"+((EnergíaVig!W65-ClientesVig!Q65*0.6*12)+(ClientesVig!Q65*0.6*12)*(1-$G65))*$M65*1000","v":0},{"$f":"+((EnergíaVig!X65-ClientesVig!R65*0.6*12)+(ClientesVig!R65*0.6*12)*(1-$G65))*$M65*1000","v":0},{"$f":"+((EnergíaVig!Y65-ClientesVig!S65*0.6*12)+(ClientesVig!S65*0.6*12)*(1-$G65))*$M65*1000","v":0},{"$f":"+SUMPRODUCT(O65:R65,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I65,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":16.02},null,{"$f":"+PotenciaVig!P65*U65*12*(1-$G65)*1000","v":0},{"$f":"+PotenciaVig!Q65*U65*12*(1-$G65)*1000","v":0},{"$f":"+PotenciaVig!T65*U65*12*(1-$G65)*1000","v":0}]
[{"$f":"+EnergíaVig!A66","v":"BTD_1 Político"},"BTD",1,"Político","Et","Pp",0.5,"BTD1EtCD","BTD1PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H66,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V66*$M66*(1-$G66)*1000","v":0},{"$f":"+EnergíaVig!W66*$M66*(1-$G66)*1000","v":0},{"$f":"+EnergíaVig!X66*$M66*(1-$G66)*1000","v":0},{"$f":"+EnergíaVig!Y66*$M66*(1-$G66)*1000","v":0},{"$f":"+SUMPRODUCT(O66:R66,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I66,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":16.02},null,{"$f":"+PotenciaVig!P66*U66*12*(1-$G66)*1000","v":7402.906289828451},{"$f":"+PotenciaVig!Q66*U66*12*(1-$G66)*1000","v":7534.9476737320447},{"$f":"+PotenciaVig!T66*U66*12*(1-$G66)*1000","v":24938.545806417627}]
[{"$f":"+EnergíaVig!A67","v":"BTD_1 Cruz Roja"},"BTD",1,"Cruz Roja","Et","Pp",1,{"$f":"+B67&C67&E67&$A$3","v":"BTD1EtCD"},{"$f":"+B67&C67&F67&$A$3","v":"BTD1PpCD"},null,null,null,{"$f":"+IFERROR(VLOOKUP(H67,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V67*$M67*(1-$G67)*1000","v":0},{"$f":"+EnergíaVig!W67*$M67*(1-$G67)*1000","v":0},{"$f":"+EnergíaVig!X67*$M67*(1-$G67)*1000","v":0},{"$f":"+EnergíaVig!Y67*$M67*(1-$G67)*1000","v":0},{"$f":"+SUMPRODUCT(O67:R67,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I67,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":16.02},null,{"$f":"+PotenciaVig!P67*U67*12*(1-$G67)*1000","v":0},{"$f":"+PotenciaVig!Q67*U67*12*(1-$G67)*1000","v":0},{"$f":"+PotenciaVig!T67*U67*12*(1-$G67)*1000","v":0}]
[{"$f":"+EnergíaVig!A68","v":"BTD_2 (10,001-30,000)"},"BTD",2,null,null,null,null,"BTD2CD","BTD2CD",null,null,null,{"$f":"+M69","v":0},null,null,null,null,null,{"$f":"+SUMPRODUCT(O68:R68,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U69","v":16.02}]
[{"$f":"+EnergíaVig!A69","v":"BTD_2 Regular"},"BTD",2,"Regular","Et","Pp",0,"BTD2EtCD","BTD2PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H69,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+($M69*(EnergíaVig!V69-$P$3*12*ClientesVig!Q69)+$M60*($P$3*12*ClientesVig!Q69))*(1-$G69)*1000","v":0},{"$f":"+($M69*(EnergíaVig!W69-$P$3*12*ClientesVig!R69)+$M60*($P$3*12*ClientesVig!R69))*(1-$G69)*1000","v":0},{"$f":"+($M69*(EnergíaVig!X69-$P$3*12*ClientesVig!S69)+$M60*($P$3*12*ClientesVig!S69))*(1-$G69)*1000","v":0},{"$f":"+($M69*(EnergíaVig!Y69-$P$3*12*ClientesVig!T69)+$M60*($P$3*12*ClientesVig!T69))*(1-$G69)*1000","v":0},{"$f":"+SUMPRODUCT(O69:R69,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I69,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":16.02},null,{"$f":"+PotenciaVig!P69*U69*12*(1-$G69)*1000","v":23724934.779026728},{"$f":"+PotenciaVig!Q69*U69*12*(1-$G69)*1000","v":24146829.092202872},{"$f":"+PotenciaVig!T69*U69*12*(1-$G69)*1000","v":79917686.572562829}]
[{"$f":"+EnergíaVig!A70","v":"BTD_2 Agro"},"BTD",2,"Agropecuario","Et","Pp",0.05,"BTD2EtCD","BTD2PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H70,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+($M70*(EnergíaVig!V70-$P$3*12*ClientesVig!Q70)+$M61*($P$3*12*ClientesVig!Q70))*(1-$G70)*1000","v":0},{"$f":"+($M70*(EnergíaVig!W70-$P$3*12*ClientesVig!R70)+$M61*($P$3*12*ClientesVig!R70))*(1-$G70)*1000","v":0},{"$f":"+($M70*(EnergíaVig!X70-$P$3*12*ClientesVig!S70)+$M61*($P$3*12*ClientesVig!S70))*(1-$G70)*1000","v":0},{"$f":"+($M70*(EnergíaVig!Y70-$P$3*12*ClientesVig!T70)+$M61*($P$3*12*ClientesVig!T70))*(1-$G70)*1000","v":0},{"$f":"+SUMPRODUCT(O70:R70,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I70,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":16.02},null,{"$f":"+PotenciaVig!P70*U70*12*(1-$G70)*1000","v":118971.52362495776},{"$f":"+PotenciaVig!Q70*U70*12*(1-$G70)*1000","v":121093.55030063554},{"$f":"+PotenciaVig!T70*U70*12*(1-$G70)*1000","v":400785.40446431364}]
[{"$f":"+EnergíaVig!A71","v":"BTD_2 Jub. 1"},"BTD",2,"Jubilados - 1","Et","Pp",0.25,"BTD2EtCD","BTD2PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H71,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+($M71*(EnergíaVig!V71-$P$3*12*ClientesVig!Q71)+$M62*($P$3*12*ClientesVig!Q71))*(1-$G71)*1000","v":0},{"$f":"+($M71*(EnergíaVig!W71-$P$3*12*ClientesVig!R71)+$M62*($P$3*12*ClientesVig!R71))*(1-$G71)*1000","v":0},{"$f":"+($M71*(EnergíaVig!X71-$P$3*12*ClientesVig!S71)+$M62*($P$3*12*ClientesVig!S71))*(1-$G71)*1000","v":0},{"$f":"+($M71*(EnergíaVig!Y71-$P$3*12*ClientesVig!T71)+$M62*($P$3*12*ClientesVig!T71))*(1-$G71)*1000","v":0},{"$f":"+SUMPRODUCT(O71:R71,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I71,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":16.02},null,{"$f":"+PotenciaVig!P71*U71*12*(1-$G71)*1000","v":0},{"$f":"+PotenciaVig!Q71*U71*12*(1-$G71)*1000","v":0},{"$f":"+PotenciaVig!T71*U71*12*(1-$G71)*1000","v":0}]
[{"$f":"+EnergíaVig!A72","v":"BTD_2 Jub. 2"},"BTD",2,"Jubilados - 2","Et","Pp",0.25,"BTD2EtCD","BTD2PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H72,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+($M72*(EnergíaVig!V72-$P$3*12*ClientesVig!Q72)+$M63*($P$3*12*ClientesVig!Q72-$P$4*12*ClientesVig!Q72)+$M63*$P$4*12*ClientesVig!Q72*(1-$G72))*1000","v":0},{"$f":"+($M72*(EnergíaVig!W72-$P$3*12*ClientesVig!R72)+$M63*($P$3*12*ClientesVig!R72-$P$4*12*ClientesVig!R72)+$M63*$P$4*12*ClientesVig!R72*(1-$G72))*1000","v":0},{"$f":"+($M72*(EnergíaVig!X72-$P$3*12*ClientesVig!S72)+$M63*($P$3*12*ClientesVig!S72-$P$4*12*ClientesVig!S72)+$M63*$P$4*12*ClientesVig!S72*(1-$G72))*1000","v":0},{"$f":"+($M72*(EnergíaVig!Y72-$P$3*12*ClientesVig!T72)+$M63*($P$3*12*ClientesVig!T72-$P$4*12*ClientesVig!T72)+$M63*$P$4*12*ClientesVig!T72*(1-$G72))*1000","v":0},{"$f":"+SUMPRODUCT(O72:R72,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I72,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":16.02},null,{"$f":"+PotenciaVig!P72*U72*12*(1-$G72)*1000","v":18579.907018956434},{"$f":"+PotenciaVig!Q72*U72*12*(1-$G72)*1000","v":18782.260948312865},{"$f":"+PotenciaVig!T72*U72*12*(1-$G72)*1000","v":62041.821047927951}]
[{"$f":"+EnergíaVig!A73","v":"BTD_2 Discap."},"BTD",2,"Jubilados - 1","Et","Pp",0.25,{"$f":"+B73&C73&E73&$A$3","v":"BTD2EtCD"},{"$f":"+B73&C73&F73&$A$3","v":"BTD2PpCD"},null,null,null,{"$f":"+IFERROR(VLOOKUP(H73,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+($M73*(EnergíaVig!V73-$P$3*12*ClientesVig!Q73)+$M64*($P$3*12*ClientesVig!Q73))*(1-$G73)*1000","v":0},{"$f":"+($M73*(EnergíaVig!W73-$P$3*12*ClientesVig!R73)+$M64*($P$3*12*ClientesVig!R73))*(1-$G73)*1000","v":0},{"$f":"+($M73*(EnergíaVig!X73-$P$3*12*ClientesVig!S73)+$M64*($P$3*12*ClientesVig!S73))*(1-$G73)*1000","v":0},{"$f":"+($M73*(EnergíaVig!Y73-$P$3*12*ClientesVig!T73)+$M64*($P$3*12*ClientesVig!T73))*(1-$G73)*1000","v":0},{"$f":"+SUMPRODUCT(O73:R73,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I73,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":16.02},null,{"$f":"+PotenciaVig!P73*U73*12*(1-$G73)*1000","v":0},{"$f":"+PotenciaVig!Q73*U73*12*(1-$G73)*1000","v":0},{"$f":"+PotenciaVig!T73*U73*12*(1-$G73)*1000","v":0}]
[{"$f":"+EnergíaVig!A74","v":"BTD_2 Discapacitados 601-más"},"BTD",2,"Jubilados - 2","Et","Pp",0.25,{"$f":"+B74&C74&E74&$A$3","v":"BTD2EtCD"},{"$f":"+B74&C74&F74&$A$3","v":"BTD2PpCD"},null,null,null,{"$f":"+IFERROR(VLOOKUP(H74,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+($M74*(EnergíaVig!V74-$P$3*12*ClientesVig!Q74)+$M65*($P$3*12*ClientesVig!Q74-$P$4*12*ClientesVig!Q74)+$M65*$P$4*12*ClientesVig!Q74*(1-$G74))*1000","v":0},{"$f":"+($M74*(EnergíaVig!W74-$P$3*12*ClientesVig!R74)+$M65*($P$3*12*ClientesVig!R74-$P$4*12*ClientesVig!R74)+$M65*$P$4*12*ClientesVig!R74*(1-$G74))*1000","v":0},{"$f":"+($M74*(EnergíaVig!X74-$P$3*12*ClientesVig!S74)+$M65*($P$3*12*ClientesVig!S74-$P$4*12*ClientesVig!S74)+$M65*$P$4*12*ClientesVig!S74*(1-$G74))*1000","v":0},{"$f":"+($M74*(EnergíaVig!Y74-$P$3*12*ClientesVig!T74)+$M65*($P$3*12*ClientesVig!T74-$P$4*12*ClientesVig!T74)+$M65*$P$4*12*ClientesVig!T74*(1-$G74))*1000","v":0},{"$f":"+SUMPRODUCT(O74:R74,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I74,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":16.02},null,{"$f":"+PotenciaVig!P74*U74*12*(1-$G74)*1000","v":0},{"$f":"+PotenciaVig!Q74*U74*12*(1-$G74)*1000","v":0},{"$f":"+PotenciaVig!T74*U74*12*(1-$G74)*1000","v":0}]
[{"$f":"+EnergíaVig!A75","v":"BTD_2 Político"},"BTD",2,"Político","Et","Pp",0.5,"BTD2EtCD","BTD2PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H75,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+($M75*(EnergíaVig!V75-$P$3*12*ClientesVig!Q75)+$M66*($P$3*12*ClientesVig!Q75))*(1-$G75)*1000","v":0},{"$f":"+($M75*(EnergíaVig!W75-$P$3*12*ClientesVig!R75)+$M66*($P$3*12*ClientesVig!R75))*(1-$G75)*1000","v":0},{"$f":"+($M75*(EnergíaVig!X75-$P$3*12*ClientesVig!S75)+$M66*($P$3*12*ClientesVig!S75))*(1-$G75)*1000","v":0},{"$f":"+($M75*(EnergíaVig!Y75-$P$3*12*ClientesVig!T75)+$M66*($P$3*12*ClientesVig!T75))*(1-$G75)*1000","v":0},{"$f":"+SUMPRODUCT(O75:R75,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I75,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":16.02},null,{"$f":"+PotenciaVig!P75*U75*12*(1-$G75)*1000","v":7098.9023689364931},{"$f":"+PotenciaVig!Q75*U75*12*(1-$G75)*1000","v":7225.5214096609188},{"$f":"+PotenciaVig!T75*U75*12*(1-$G75)*1000","v":23914.432382624676}]
[{"$f":"+EnergíaVig!A76","v":"BTD_2 Cruz Roja"},"BTD",2,"Cruz Roja","Et","Pp",1,{"$f":"+B76&C76&E76&$A$3","v":"BTD2EtCD"},{"$f":"+B76&C76&F76&$A$3","v":"BTD2PpCD"},null,null,null,{"$f":"+IFERROR(VLOOKUP(H76,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V76*$M76*(1-$G76)*1000","v":0},{"$f":"+EnergíaVig!W76*$M76*(1-$G76)*1000","v":0},{"$f":"+EnergíaVig!X76*$M76*(1-$G76)*1000","v":0},{"$f":"+EnergíaVig!Y76*$M76*(1-$G76)*1000","v":0},{"$f":"+SUMPRODUCT(O76:R76,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I76,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":16.02},null,{"$f":"+PotenciaVig!P76*U76*12*(1-$G76)*1000","v":0},{"$f":"+PotenciaVig!Q76*U76*12*(1-$G76)*1000","v":0},{"$f":"+PotenciaVig!T76*U76*12*(1-$G76)*1000","v":0}]
[{"$f":"+EnergíaVig!A77","v":"BTD_3 (30,001-50,000)"},"BTD",3,null,null,null,null,"BTD3CD","BTD3CD",null,null,null,{"$f":"+M78","v":0},null,null,null,null,null,{"$f":"+SUMPRODUCT(O77:R77,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U78","v":16.02}]
[{"$f":"+EnergíaVig!A78","v":"BTD_3 Regular"},"BTD",3,"Regular","Et","Pp",0,"BTD3EtCD","BTD3PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H78,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+($M78*(EnergíaVig!V78-$Q$3*12*ClientesVig!Q78)+$M69*(($Q$3-$P$3)*12*ClientesVig!Q78)+$M60*($P$3*12*ClientesVig!Q78))*(1-$G78)*1000","v":0},{"$f":"+($M78*(EnergíaVig!W78-$Q$3*12*ClientesVig!R78)+$M69*(($Q$3-$P$3)*12*ClientesVig!R78)+$M60*($P$3*12*ClientesVig!R78))*(1-$G78)*1000","v":0},{"$f":"+($M78*(EnergíaVig!X78-$Q$3*12*ClientesVig!S78)+$M69*(($Q$3-$P$3)*12*ClientesVig!S78)+$M60*($P$3*12*ClientesVig!S78))*(1-$G78)*1000","v":0},{"$f":"+($M78*(EnergíaVig!Y78-$Q$3*12*ClientesVig!T78)+$M69*(($Q$3-$P$3)*12*ClientesVig!T78)+$M60*($P$3*12*ClientesVig!T78))*(1-$G78)*1000","v":0},{"$f":"+SUMPRODUCT(O78:R78,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I78,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":16.02},null,{"$f":"+PotenciaVig!P78*U78*12*(1-$G78)*1000","v":9404397.0447504092},{"$f":"+PotenciaVig!Q78*U78*12*(1-$G78)*1000","v":9571883.2800578736},{"$f":"+PotenciaVig!T78*U78*12*(1-$G78)*1000","v":31679985.60119829}]
[{"$f":"+EnergíaVig!A79","v":"BTD_3 Agro"},"BTD",3,"Agropecuario","Et","Pp",0.05,"BTD3EtCD","BTD3PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H79,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+($M79*(EnergíaVig!V79-$Q$3*12*ClientesVig!Q79)+$M70*(($Q$3-$P$3)*12*ClientesVig!Q79)+$M61*($P$3*12*ClientesVig!Q79))*(1-$G79)*1000","v":0},{"$f":"+($M79*(EnergíaVig!W79-$Q$3*12*ClientesVig!R79)+$M70*(($Q$3-$P$3)*12*ClientesVig!R79)+$M61*($P$3*12*ClientesVig!R79))*(1-$G79)*1000","v":0},{"$f":"+($M79*(EnergíaVig!X79-$Q$3*12*ClientesVig!S79)+$M70*(($Q$3-$P$3)*12*ClientesVig!S79)+$M61*($P$3*12*ClientesVig!S79))*(1-$G79)*1000","v":0},{"$f":"+($M79*(EnergíaVig!Y79-$Q$3*12*ClientesVig!T79)+$M70*(($Q$3-$P$3)*12*ClientesVig!T79)+$M61*($P$3*12*ClientesVig!T79))*(1-$G79)*1000","v":0},{"$f":"+SUMPRODUCT(O79:R79,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I79,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":16.02},null,{"$f":"+PotenciaVig!P79*U79*12*(1-$G79)*1000","v":32314.795158596324},{"$f":"+PotenciaVig!Q79*U79*12*(1-$G79)*1000","v":32891.175583560638},{"$f":"+PotenciaVig!T79*U79*12*(1-$G79)*1000","v":108860.48907507274}]
[{"$f":"+EnergíaVig!A80","v":"BTD_3 Jub. 1"},"BTD",3,"Jubilados - 1","Et","Pp",0.25,"BTD3EtCD","BTD3PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H80,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+($M80*(EnergíaVig!V80-$Q$3*12*ClientesVig!Q80)+$M71*(($Q$3-$P$3)*12*ClientesVig!Q80)+$M62*($P$3*12*ClientesVig!Q80))*(1-$G80)*1000","v":0},{"$f":"+($M80*(EnergíaVig!W80-$Q$3*12*ClientesVig!R80)+$M71*(($Q$3-$P$3)*12*ClientesVig!R80)+$M62*($P$3*12*ClientesVig!R80))*(1-$G80)*1000","v":0},{"$f":"+($M80*(EnergíaVig!X80-$Q$3*12*ClientesVig!S80)+$M71*(($Q$3-$P$3)*12*ClientesVig!S80)+$M62*($P$3*12*ClientesVig!S80))*(1-$G80)*1000","v":0},{"$f":"+($M80*(EnergíaVig!Y80-$Q$3*12*ClientesVig!T80)+$M71*(($Q$3-$P$3)*12*ClientesVig!T80)+$M62*($P$3*12*ClientesVig!T80))*(1-$G80)*1000","v":0},{"$f":"+SUMPRODUCT(O80:R80,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I80,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":16.02},null,{"$f":"+PotenciaVig!P80*U80*12*(1-$G80)*1000","v":0},{"$f":"+PotenciaVig!Q80*U80*12*(1-$G80)*1000","v":0},{"$f":"+PotenciaVig!T80*U80*12*(1-$G80)*1000","v":0}]
[{"$f":"+EnergíaVig!A81","v":"BTD_3 Jub. 2"},"BTD",3,"Jubilados - 2","Et","Pp",0.25,"BTD3EtCD","BTD3PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H81,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+($M81*(EnergíaVig!V81-$Q$3*12*ClientesVig!Q81)+$M72*(($Q$3-$P$3)*12*ClientesVig!Q81)+$M63*(($P$3-$P$4)*12*ClientesVig!Q81)+$M63*$P$4*12*ClientesVig!Q81*(1-$G81))*1000","v":0},{"$f":"+($M81*(EnergíaVig!W81-$Q$3*12*ClientesVig!R81)+$M72*(($Q$3-$P$3)*12*ClientesVig!R81)+$M63*(($P$3-$P$4)*12*ClientesVig!R81)+$M63*$P$4*12*ClientesVig!R81*(1-$G81))*1000","v":0},{"$f":"+($M81*(EnergíaVig!X81-$Q$3*12*ClientesVig!S81)+$M72*(($Q$3-$P$3)*12*ClientesVig!S81)+$M63*(($P$3-$P$4)*12*ClientesVig!S81)+$M63*$P$4*12*ClientesVig!S81*(1-$G81))*1000","v":0},{"$f":"+($M81*(EnergíaVig!Y81-$Q$3*12*ClientesVig!T81)+$M72*(($Q$3-$P$3)*12*ClientesVig!T81)+$M63*(($P$3-$P$4)*12*ClientesVig!T81)+$M63*$P$4*12*ClientesVig!T81*(1-$G81))*1000","v":0},{"$f":"+SUMPRODUCT(O81:R81,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I81,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":16.02},null,{"$f":"+PotenciaVig!P81*U81*12*(1-$G81)*1000","v":0},{"$f":"+PotenciaVig!Q81*U81*12*(1-$G81)*1000","v":0},{"$f":"+PotenciaVig!T81*U81*12*(1-$G81)*1000","v":0}]
[{"$f":"+EnergíaVig!A82","v":"BTD_3 Discap."},"BTD",3,"Jubilados - 1","Et","Pp",0.25,{"$f":"+B82&C82&E82&$A$3","v":"BTD3EtCD"},{"$f":"+B82&C82&F82&$A$3","v":"BTD3PpCD"},null,null,null,{"$f":"+IFERROR(VLOOKUP(H82,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+($M82*(EnergíaVig!V82-$Q$3*12*ClientesVig!Q82)+$M73*(($Q$3-$P$3)*12*ClientesVig!Q82)+$M64*($P$3*12*ClientesVig!Q82))*(1-$G82)*1000","v":0},{"$f":"+($M82*(EnergíaVig!W82-$Q$3*12*ClientesVig!R82)+$M73*(($Q$3-$P$3)*12*ClientesVig!R82)+$M64*($P$3*12*ClientesVig!R82))*(1-$G82)*1000","v":0},{"$f":"+($M82*(EnergíaVig!X82-$Q$3*12*ClientesVig!S82)+$M73*(($Q$3-$P$3)*12*ClientesVig!S82)+$M64*($P$3*12*ClientesVig!S82))*(1-$G82)*1000","v":0},{"$f":"+($M82*(EnergíaVig!Y82-$Q$3*12*ClientesVig!T82)+$M73*(($Q$3-$P$3)*12*ClientesVig!T82)+$M64*($P$3*12*ClientesVig!T82))*(1-$G82)*1000","v":0},{"$f":"+SUMPRODUCT(O82:R82,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I82,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":16.02},null,{"$f":"+PotenciaVig!P82*U82*12*(1-$G82)*1000","v":0},{"$f":"+PotenciaVig!Q82*U82*12*(1-$G82)*1000","v":0},{"$f":"+PotenciaVig!T82*U82*12*(1-$G82)*1000","v":0}]
[{"$f":"+EnergíaVig!A83","v":"BTD_3 Discapacitados 601-más"},"BTD",3,"Jubilados - 2","Et","Pp",0.25,{"$f":"+B83&C83&E83&$A$3","v":"BTD3EtCD"},{"$f":"+B83&C83&F83&$A$3","v":"BTD3PpCD"},null,null,null,{"$f":"+IFERROR(VLOOKUP(H83,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+($M83*(EnergíaVig!V83-$Q$3*12*ClientesVig!Q83)+$M74*(($Q$3-$P$3)*12*ClientesVig!Q83)+$M65*(($P$3-$P$4)*12*ClientesVig!Q83)+$M65*$P$4*12*ClientesVig!Q83*(1-$G83))*1000","v":0},{"$f":"+($M83*(EnergíaVig!W83-$Q$3*12*ClientesVig!R83)+$M74*(($Q$3-$P$3)*12*ClientesVig!R83)+$M65*(($P$3-$P$4)*12*ClientesVig!R83)+$M65*$P$4*12*ClientesVig!R83*(1-$G83))*1000","v":0},{"$f":"+($M83*(EnergíaVig!X83-$Q$3*12*ClientesVig!S83)+$M74*(($Q$3-$P$3)*12*ClientesVig!S83)+$M65*(($P$3-$P$4)*12*ClientesVig!S83)+$M65*$P$4*12*ClientesVig!S83*(1-$G83))*1000","v":0},{"$f":"+($M83*(EnergíaVig!Y83-$Q$3*12*ClientesVig!T83)+$M74*(($Q$3-$P$3)*12*ClientesVig!T83)+$M65*(($P$3-$P$4)*12*ClientesVig!T83)+$M65*$P$4*12*ClientesVig!T83*(1-$G83))*1000","v":0},{"$f":"+SUMPRODUCT(O83:R83,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I83,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":16.02},null,{"$f":"+PotenciaVig!P83*U83*12*(1-$G83)*1000","v":0},{"$f":"+PotenciaVig!Q83*U83*12*(1-$G83)*1000","v":0},{"$f":"+PotenciaVig!T83*U83*12*(1-$G83)*1000","v":0}]
[{"$f":"+EnergíaVig!A84","v":"BTD_3 Político"},"BTD",3,"Político","Et","Pp",0.5,"BTD3EtCD","BTD3PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H84,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+($M84*(EnergíaVig!V84-$Q$3*12*ClientesVig!Q84)+$M75*(($Q$3-$P$3)*12*ClientesVig!Q84)+$M66*($P$3*12*ClientesVig!Q84))*(1-$G84)*1000","v":0},{"$f":"+($M84*(EnergíaVig!W84-$Q$3*12*ClientesVig!R84)+$M75*(($Q$3-$P$3)*12*ClientesVig!R84)+$M66*($P$3*12*ClientesVig!R84))*(1-$G84)*1000","v":0},{"$f":"+($M84*(EnergíaVig!X84-$Q$3*12*ClientesVig!S84)+$M75*(($Q$3-$P$3)*12*ClientesVig!S84)+$M66*($P$3*12*ClientesVig!S84))*(1-$G84)*1000","v":0},{"$f":"+($M84*(EnergíaVig!Y84-$Q$3*12*ClientesVig!T84)+$M75*(($Q$3-$P$3)*12*ClientesVig!T84)+$M66*($P$3*12*ClientesVig!T84))*(1-$G84)*1000","v":0},{"$f":"+SUMPRODUCT(O84:R84,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I84,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":16.02},null,{"$f":"+PotenciaVig!P84*U84*12*(1-$G84)*1000","v":0},{"$f":"+PotenciaVig!Q84*U84*12*(1-$G84)*1000","v":0},{"$f":"+PotenciaVig!T84*U84*12*(1-$G84)*1000","v":0}]
[{"$f":"+EnergíaVig!A85","v":"BTD_3 Cruz Roja"},"BTD",3,"Cruz Roja","Et","Pp",1,{"$f":"+B85&C85&E85&$A$3","v":"BTD3EtCD"},{"$f":"+B85&C85&F85&$A$3","v":"BTD3PpCD"},null,null,null,{"$f":"+IFERROR(VLOOKUP(H85,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V85*$M85*(1-$G85)*1000","v":0},{"$f":"+EnergíaVig!W85*$M85*(1-$G85)*1000","v":0},{"$f":"+EnergíaVig!X85*$M85*(1-$G85)*1000","v":0},{"$f":"+EnergíaVig!Y85*$M85*(1-$G85)*1000","v":0},{"$f":"+SUMPRODUCT(O85:R85,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I85,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":16.02},null,{"$f":"+PotenciaVig!P85*U85*12*(1-$G85)*1000","v":0},{"$f":"+PotenciaVig!Q85*U85*12*(1-$G85)*1000","v":0},{"$f":"+PotenciaVig!T85*U85*12*(1-$G85)*1000","v":0}]
[{"$f":"+EnergíaVig!A86","v":"BTD_4 (50,001-más)"},"BTD",4,null,null,null,null,"BTD4CD","BTD4CD",null,null,null,{"$f":"+M87","v":0},null,null,null,null,null,{"$f":"+SUMPRODUCT(O86:R86,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U87","v":16.02}]
[{"$f":"+EnergíaVig!A87","v":"BTD_4 Regular"},"BTD",4,"Regular","Et","Pp",0,"BTD4EtCD","BTD4PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H87,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+($M87*(EnergíaVig!V87-$R$3*12*ClientesVig!Q87)+$M78*(($R$3-$Q$3)*12*ClientesVig!Q87)+$M69*(($Q$3-$P$3)*12*ClientesVig!Q87)+$M60*($P$3*12*ClientesVig!Q87))*(1-$G87)*1000","v":0},{"$f":"+($M87*(EnergíaVig!W87-$R$3*12*ClientesVig!R87)+$M78*(($R$3-$Q$3)*12*ClientesVig!R87)+$M69*(($Q$3-$P$3)*12*ClientesVig!R87)+$M60*($P$3*12*ClientesVig!R87))*(1-$G87)*1000","v":0},{"$f":"+($M87*(EnergíaVig!X87-$R$3*12*ClientesVig!S87)+$M78*(($R$3-$Q$3)*12*ClientesVig!S87)+$M69*(($Q$3-$P$3)*12*ClientesVig!S87)+$M60*($P$3*12*ClientesVig!S87))*(1-$G87)*1000","v":0},{"$f":"+($M87*(EnergíaVig!Y87-$R$3*12*ClientesVig!T87)+$M78*(($R$3-$Q$3)*12*ClientesVig!T87)+$M69*(($Q$3-$P$3)*12*ClientesVig!T87)+$M60*($P$3*12*ClientesVig!T87))*(1-$G87)*1000","v":0},{"$f":"+SUMPRODUCT(O87:R87,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I87,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":16.02},null,{"$f":"+PotenciaVig!P87*U87*12*(1-$G87)*1000","v":13786134.38359553},{"$f":"+PotenciaVig!Q87*U87*12*(1-$G87)*1000","v":14031977.566349903},{"$f":"+PotenciaVig!T87*U87*12*(1-$G87)*1000","v":46441827.911785059}]
[{"$f":"+EnergíaVig!A88","v":"BTD_4 Agro"},"BTD",4,"Agropecuario","Et","Pp",0.05,"BTD4EtCD","BTD4PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H88,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+($M88*(EnergíaVig!V88-$R$3*12*ClientesVig!Q88)+$M79*(($R$3-$Q$3)*12*ClientesVig!Q88)+$M70*(($Q$3-$P$3)*12*ClientesVig!Q88)+$M61*($P$3*12*ClientesVig!Q88))*(1-$G88)*1000","v":0},{"$f":"+($M88*(EnergíaVig!W88-$R$3*12*ClientesVig!R88)+$M79*(($R$3-$Q$3)*12*ClientesVig!R88)+$M70*(($Q$3-$P$3)*12*ClientesVig!R88)+$M61*($P$3*12*ClientesVig!R88))*(1-$G88)*1000","v":0},{"$f":"+($M88*(EnergíaVig!X88-$R$3*12*ClientesVig!S88)+$M79*(($R$3-$Q$3)*12*ClientesVig!S88)+$M70*(($Q$3-$P$3)*12*ClientesVig!S88)+$M61*($P$3*12*ClientesVig!S88))*(1-$G88)*1000","v":0},{"$f":"+($M88*(EnergíaVig!Y88-$R$3*12*ClientesVig!T88)+$M79*(($R$3-$Q$3)*12*ClientesVig!T88)+$M70*(($Q$3-$P$3)*12*ClientesVig!T88)+$M61*($P$3*12*ClientesVig!T88))*(1-$G88)*1000","v":0},{"$f":"+SUMPRODUCT(O88:R88,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I88,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":16.02},null,{"$f":"+PotenciaVig!P88*U88*12*(1-$G88)*1000","v":103575.94343877047},{"$f":"+PotenciaVig!Q88*U88*12*(1-$G88)*1000","v":105423.36800087348},{"$f":"+PotenciaVig!T88*U88*12*(1-$G88)*1000","v":348921.53280932014}]
[{"$f":"+EnergíaVig!A89","v":"BTD_4 Jub. 1"},"BTD",4,"Jubilados - 1","Et","Pp",0.25,"BTD4EtCD","BTD4PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H89,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+($M89*(EnergíaVig!V89-$R$3*12*ClientesVig!Q89)+$M80*(($R$3-$Q$3)*12*ClientesVig!Q89)+$M71*(($Q$3-$P$3)*12*ClientesVig!Q89)+$M62*($P$3*12*ClientesVig!Q89))*(1-$G89)*1000","v":0},{"$f":"+($M89*(EnergíaVig!W89-$R$3*12*ClientesVig!R89)+$M80*(($R$3-$Q$3)*12*ClientesVig!R89)+$M71*(($Q$3-$P$3)*12*ClientesVig!R89)+$M62*($P$3*12*ClientesVig!R89))*(1-$G89)*1000","v":0},{"$f":"+($M89*(EnergíaVig!X89-$R$3*12*ClientesVig!S89)+$M80*(($R$3-$Q$3)*12*ClientesVig!S89)+$M71*(($Q$3-$P$3)*12*ClientesVig!S89)+$M62*($P$3*12*ClientesVig!S89))*(1-$G89)*1000","v":0},{"$f":"+($M89*(EnergíaVig!Y89-$R$3*12*ClientesVig!T89)+$M80*(($R$3-$Q$3)*12*ClientesVig!T89)+$M71*(($Q$3-$P$3)*12*ClientesVig!T89)+$M62*($P$3*12*ClientesVig!T89))*(1-$G89)*1000","v":0},{"$f":"+SUMPRODUCT(O89:R89,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I89,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":16.02},null,{"$f":"+PotenciaVig!P89*U89*12*(1-$G89)*1000","v":0},{"$f":"+PotenciaVig!Q89*U89*12*(1-$G89)*1000","v":0},{"$f":"+PotenciaVig!T89*U89*12*(1-$G89)*1000","v":0}]
[{"$f":"+EnergíaVig!A90","v":"BTD_4 Jub. 2"},"BTD",4,"Jubilados - 2","Et","Pp",0.25,"BTD4EtCD","BTD4PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H90,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+($M90*(EnergíaVig!V90-$R$3*12*ClientesVig!Q90)+$M81*(($R$3-$Q$3)*12*ClientesVig!Q90)+$M72*(($Q$3-$P$3)*12*ClientesVig!Q90)+$M63*(($P$3-$P$4)*12*ClientesVig!Q90)+$M63*$P$4*12*ClientesVig!Q90*(1-$G90))*1000","v":0},{"$f":"+($M90*(EnergíaVig!W90-$R$3*12*ClientesVig!R90)+$M81*(($R$3-$Q$3)*12*ClientesVig!R90)+$M72*(($Q$3-$P$3)*12*ClientesVig!R90)+$M63*(($P$3-$P$4)*12*ClientesVig!R90)+$M63*$P$4*12*ClientesVig!R90*(1-$G90))*1000","v":0},{"$f":"+($M90*(EnergíaVig!X90-$R$3*12*ClientesVig!S90)+$M81*(($R$3-$Q$3)*12*ClientesVig!S90)+$M72*(($Q$3-$P$3)*12*ClientesVig!S90)+$M63*(($P$3-$P$4)*12*ClientesVig!S90)+$M63*$P$4*12*ClientesVig!S90*(1-$G90))*1000","v":0},{"$f":"+($M90*(EnergíaVig!Y90-$R$3*12*ClientesVig!T90)+$M81*(($R$3-$Q$3)*12*ClientesVig!T90)+$M72*(($Q$3-$P$3)*12*ClientesVig!T90)+$M63*(($P$3-$P$4)*12*ClientesVig!T90)+$M63*$P$4*12*ClientesVig!T90*(1-$G90))*1000","v":0},{"$f":"+SUMPRODUCT(O90:R90,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I90,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":16.02},null,{"$f":"+PotenciaVig!P90*U90*12*(1-$G90)*1000","v":0},{"$f":"+PotenciaVig!Q90*U90*12*(1-$G90)*1000","v":0},{"$f":"+PotenciaVig!T90*U90*12*(1-$G90)*1000","v":0}]
[{"$f":"+EnergíaVig!A91","v":"BTD_4 Discap."},"BTD",4,"Jubilados - 1","Et","Pp",0.25,{"$f":"+B91&C91&E91&$A$3","v":"BTD4EtCD"},{"$f":"+B91&C91&F91&$A$3","v":"BTD4PpCD"},null,null,null,{"$f":"+IFERROR(VLOOKUP(H91,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+($M91*(EnergíaVig!V91-$R$3*12*ClientesVig!Q91)+$M82*(($R$3-$Q$3)*12*ClientesVig!Q91)+$M73*(($Q$3-$P$3)*12*ClientesVig!Q91)+$M64*($P$3*12*ClientesVig!Q91))*(1-$G91)*1000","v":0},{"$f":"+($M91*(EnergíaVig!W91-$R$3*12*ClientesVig!R91)+$M82*(($R$3-$Q$3)*12*ClientesVig!R91)+$M73*(($Q$3-$P$3)*12*ClientesVig!R91)+$M64*($P$3*12*ClientesVig!R91))*(1-$G91)*1000","v":0},{"$f":"+($M91*(EnergíaVig!X91-$R$3*12*ClientesVig!S91)+$M82*(($R$3-$Q$3)*12*ClientesVig!S91)+$M73*(($Q$3-$P$3)*12*ClientesVig!S91)+$M64*($P$3*12*ClientesVig!S91))*(1-$G91)*1000","v":0},{"$f":"+($M91*(EnergíaVig!Y91-$R$3*12*ClientesVig!T91)+$M82*(($R$3-$Q$3)*12*ClientesVig!T91)+$M73*(($Q$3-$P$3)*12*ClientesVig!T91)+$M64*($P$3*12*ClientesVig!T91))*(1-$G91)*1000","v":0},{"$f":"+SUMPRODUCT(O91:R91,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I91,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":16.02},null,{"$f":"+PotenciaVig!P91*U91*12*(1-$G91)*1000","v":0},{"$f":"+PotenciaVig!Q91*U91*12*(1-$G91)*1000","v":0},{"$f":"+PotenciaVig!T91*U91*12*(1-$G91)*1000","v":0}]
[{"$f":"+EnergíaVig!A92","v":"BTD_4 Discapacitados 601-más"},"BTD",4,"Jubilados - 2","Et","Pp",0.25,{"$f":"+B92&C92&E92&$A$3","v":"BTD4EtCD"},{"$f":"+B92&C92&F92&$A$3","v":"BTD4PpCD"},null,null,null,{"$f":"+IFERROR(VLOOKUP(H92,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+($M92*(EnergíaVig!V92-$R$3*12*ClientesVig!Q92)+$M83*(($R$3-$Q$3)*12*ClientesVig!Q92)+$M74*(($Q$3-$P$3)*12*ClientesVig!Q92)+$M65*(($P$3-$P$4)*12*ClientesVig!Q92)+$M65*$P$4*12*ClientesVig!Q92*(1-$G92))*1000","v":0},{"$f":"+($M92*(EnergíaVig!W92-$R$3*12*ClientesVig!R92)+$M83*(($R$3-$Q$3)*12*ClientesVig!R92)+$M74*(($Q$3-$P$3)*12*ClientesVig!R92)+$M65*(($P$3-$P$4)*12*ClientesVig!R92)+$M65*$P$4*12*ClientesVig!R92*(1-$G92))*1000","v":0},{"$f":"+($M92*(EnergíaVig!X92-$R$3*12*ClientesVig!S92)+$M83*(($R$3-$Q$3)*12*ClientesVig!S92)+$M74*(($Q$3-$P$3)*12*ClientesVig!S92)+$M65*(($P$3-$P$4)*12*ClientesVig!S92)+$M65*$P$4*12*ClientesVig!S92*(1-$G92))*1000","v":0},{"$f":"+($M92*(EnergíaVig!Y92-$R$3*12*ClientesVig!T92)+$M83*(($R$3-$Q$3)*12*ClientesVig!T92)+$M74*(($Q$3-$P$3)*12*ClientesVig!T92)+$M65*(($P$3-$P$4)*12*ClientesVig!T92)+$M65*$P$4*12*ClientesVig!T92*(1-$G92))*1000","v":0},{"$f":"+SUMPRODUCT(O92:R92,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I92,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":16.02},null,{"$f":"+PotenciaVig!P92*U92*12*(1-$G92)*1000","v":0},{"$f":"+PotenciaVig!Q92*U92*12*(1-$G92)*1000","v":0},{"$f":"+PotenciaVig!T92*U92*12*(1-$G92)*1000","v":0}]
[{"$f":"+EnergíaVig!A93","v":"BTD_4 Político"},"BTD",4,"Político","Et","Pp",0.5,"BTD4EtCD","BTD4PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H93,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+($M93*(EnergíaVig!V93-$R$3*12*ClientesVig!Q93)+$M84*(($R$3-$Q$3)*12*ClientesVig!Q93)+$M75*(($Q$3-$P$3)*12*ClientesVig!Q93)+$M66*($P$3*12*ClientesVig!Q93))*(1-$G93)*1000","v":0},{"$f":"+($M93*(EnergíaVig!W93-$R$3*12*ClientesVig!R93)+$M84*(($R$3-$Q$3)*12*ClientesVig!R93)+$M75*(($Q$3-$P$3)*12*ClientesVig!R93)+$M66*($P$3*12*ClientesVig!R93))*(1-$G93)*1000","v":0},{"$f":"+($M93*(EnergíaVig!X93-$R$3*12*ClientesVig!S93)+$M84*(($R$3-$Q$3)*12*ClientesVig!S93)+$M75*(($Q$3-$P$3)*12*ClientesVig!S93)+$M66*($P$3*12*ClientesVig!S93))*(1-$G93)*1000","v":0},{"$f":"+($M93*(EnergíaVig!Y93-$R$3*12*ClientesVig!T93)+$M84*(($R$3-$Q$3)*12*ClientesVig!T93)+$M75*(($Q$3-$P$3)*12*ClientesVig!T93)+$M66*($P$3*12*ClientesVig!T93))*(1-$G93)*1000","v":0},{"$f":"+SUMPRODUCT(O93:R93,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I93,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":16.02},null,{"$f":"+PotenciaVig!P93*U93*12*(1-$G93)*1000","v":0},{"$f":"+PotenciaVig!Q93*U93*12*(1-$G93)*1000","v":0},{"$f":"+PotenciaVig!T93*U93*12*(1-$G93)*1000","v":0}]
[{"$f":"+EnergíaVig!A94","v":"BTD_4 Cruz Roja"},"BTD",4,"Cruz Roja","Et","Pp",1,{"$f":"+B94&C94&E94&$A$3","v":"BTD4EtCD"},{"$f":"+B94&C94&F94&$A$3","v":"BTD4PpCD"},null,null,null,{"$f":"+IFERROR(VLOOKUP(H94,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V94*$M94*(1-$G94)*1000","v":0},{"$f":"+EnergíaVig!W94*$M94*(1-$G94)*1000","v":0},{"$f":"+EnergíaVig!X94*$M94*(1-$G94)*1000","v":0},{"$f":"+EnergíaVig!Y94*$M94*(1-$G94)*1000","v":0},{"$f":"+SUMPRODUCT(O94:R94,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I94,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":16.02},null,{"$f":"+PotenciaVig!P94*U94*12*(1-$G94)*1000","v":0},{"$f":"+PotenciaVig!Q94*U94*12*(1-$G94)*1000","v":0},{"$f":"+PotenciaVig!T94*U94*12*(1-$G94)*1000","v":0}]
[{"$f":"+EnergíaVig!A95","v":"BTS"},"BTS",1,null,null,null,null,"BTS1CD","BTS1CD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H95,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O96:O121)","v":98999954.873162061},{"$f":"+SUM(P96:P121)","v":100106970.99398556},{"$f":"+SUM(Q96:Q121)","v":101313381.40966116},{"$f":"+SUM(R96:R121)","v":102560175.63529111},{"$f":"+SUM(S96:S121)","v":330662387.96894342},null,{"$f":"+IFERROR(VLOOKUP(I95,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W96:W121)","v":0},{"$f":"+SUM(X96:X121)","v":0},{"$f":"+SUM(Y96:Y121)","v":0},null,{"$f":"+SUM(Y95,S95)/SUM($Y$7,$S$7)","v":0.42557559032619213}]
[{"$f":"+EnergíaVig!A96","v":"BTS_1 (0-300)"},"BTS",1,null,null,null,null,"BTS1CD","BTS1CD",null,null,null,{"$f":"+M97","v":4.9070000000000003E-2},null,null,null,null,null,{"$f":"+SUMPRODUCT(O96:R96,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U97","v":0}]
[{"$f":"+EnergíaVig!A97","v":"BTS_1 Regular"},"BTS",1,"Regular","Et","Pp",0,"BTS1EtCD","BTS1PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H97,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":4.9070000000000003E-2},null,{"$f":"+EnergíaVig!V97*$M97*(1-$G97)*1000","v":20854109.655998878},{"$f":"+EnergíaVig!W97*$M97*(1-$G97)*1000","v":21051120.008044619},{"$f":"+EnergíaVig!X97*$M97*(1-$G97)*1000","v":21270185.229148272},{"$f":"+EnergíaVig!Y97*$M97*(1-$G97)*1000","v":21504524.09308764},{"$f":"+SUMPRODUCT(O97:R97,PremisaCosto!$F$69:$I$69)","v":69497169.55774492},null,{"$f":"+IFERROR(VLOOKUP(I97,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P97*U97*12*(1-$G97)*1000","v":0},{"$f":"+PotenciaVig!Q97*V97*12*(1-$G97)*1000","v":0},{"$f":"+PotenciaVig!T97*U97*12*(1-$G97)*1000","v":0}]
[{"$f":"+EnergíaVig!A98","v":"BTS_1 Agro"},"BTS",1,"Agropecuario","Et","Pp",0.05,"BTS1EtCD","BTS1PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H98,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":4.9070000000000003E-2},null,{"$f":"+EnergíaVig!V98*$M98*(1-$G98)*1000","v":8339.9861612722998},{"$f":"+EnergíaVig!W98*$M98*(1-$G98)*1000","v":8483.8014048683708},{"$f":"+EnergíaVig!X98*$M98*(1-$G98)*1000","v":8634.3871469313599},{"$f":"+EnergíaVig!Y98*$M98*(1-$G98)*1000","v":8777.0409790195972},{"$f":"+SUMPRODUCT(O98:R98,PremisaCosto!$F$69:$I$69)","v":28072.483916305806},null,{"$f":"+IFERROR(VLOOKUP(I98,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P98*U98*12*(1-$G98)*1000","v":0},{"$f":"+PotenciaVig!Q98*V98*12*(1-$G98)*1000","v":0},{"$f":"+PotenciaVig!T98*U98*12*(1-$G98)*1000","v":0}]
[{"$f":"+EnergíaVig!A99","v":"BTS_1 Jub. 1"},"BTS",1,"Jubilados - 1","Et","Pp",0.25,{"$f":"+B99&C99&E99&$A$3","v":"BTS1EtCD"},{"$f":"+B99&C99&F99&$A$3","v":"BTS1PpCD"},null,null,null,{"$f":"+IFERROR(VLOOKUP(H99,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":4.9070000000000003E-2},null,{"$f":"+EnergíaVig!V99*$M99*(1-$G99)*1000","v":5842542.7451609448},{"$f":"+EnergíaVig!W99*$M99*(1-$G99)*1000","v":5896658.9986691801},{"$f":"+EnergíaVig!X99*$M99*(1-$G99)*1000","v":5957044.7874578713},{"$f":"+EnergíaVig!Y99*$M99*(1-$G99)*1000","v":6022441.194004857},{"$f":"+SUMPRODUCT(O99:R99,PremisaCosto!$F$69:$I$69)","v":19466353.592985094},null,{"$f":"+IFERROR(VLOOKUP(I99,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P99*U99*12*(1-$G99)*1000","v":0},{"$f":"+PotenciaVig!Q99*V99*12*(1-$G99)*1000","v":0},{"$f":"+PotenciaVig!T99*U99*12*(1-$G99)*1000","v":0}]
[{"$f":"+EnergíaVig!A100","v":"BTS_1 Jub. 2"},"BTS",1,"Jubilados - 2","Et","Pp",0.25,"BTS1EtCD","BTS1PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H100,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":4.9070000000000003E-2},null,{"$f":"+((EnergíaVig!V100-ClientesVig!Q100*(0.6*12-0.01*12)+(ClientesVig!Q100*(0.6*12-0.01*12))*(1-$G100))*$M100*1000)","v":0},{"$f":"+((EnergíaVig!W100-ClientesVig!R100*(0.6*12-0.01*12)+(ClientesVig!R100*(0.6*12-0.01*12))*(1-$G100))*$M100*1000)","v":0},{"$f":"+((EnergíaVig!X100-ClientesVig!S100*(0.6*12-0.01*12)+(ClientesVig!S100*(0.6*12-0.01*12))*(1-$G100))*$M100*1000)","v":0},{"$f":"+((EnergíaVig!Y100-ClientesVig!T100*(0.6*12-0.01*12)+(ClientesVig!T100*(0.6*12-0.01*12))*(1-$G100))*$M100*1000)","v":0},{"$f":"+SUMPRODUCT(O100:R100,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I100,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P100*U100*12*(1-$G100)*1000","v":0},{"$f":"+PotenciaVig!Q100*V100*12*(1-$G100)*1000","v":0},{"$f":"+PotenciaVig!T100*U100*12*(1-$G100)*1000","v":0}]
[{"$f":"+EnergíaVig!A101","v":"BTS_1 Discap."},"BTS",1,"Jubilados - 1","Et","Pp",0.25,{"$f":"+B101&C101&E101&$A$3","v":"BTS1EtCD"},{"$f":"+B101&C101&F101&$A$3","v":"BTS1PpCD"},null,null,null,{"$f":"+IFERROR(VLOOKUP(H101,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":4.9070000000000003E-2},null,{"$f":"+EnergíaVig!V101*$M101*(1-$G101)*1000","v":103420.61315182735},{"$f":"+EnergíaVig!W101*$M101*(1-$G101)*1000","v":104411.10319034623},{"$f":"+EnergíaVig!X101*$M101*(1-$G101)*1000","v":105512.48145771648},{"$f":"+EnergíaVig!Y101*$M101*(1-$G101)*1000","v":106702.8176720492},{"$f":"+SUMPRODUCT(O101:R101,PremisaCosto!$F$69:$I$69)","v":344726.72779035114},null,{"$f":"+IFERROR(VLOOKUP(I101,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P101*U101*12*(1-$G101)*1000","v":0},{"$f":"+PotenciaVig!Q101*V101*12*(1-$G101)*1000","v":0},{"$f":"+PotenciaVig!T101*U101*12*(1-$G101)*1000","v":0}]
[{"$f":"+EnergíaVig!A102","v":"BTS_1 Discapacitados 601-más"},"BTS",1,"Jubilados - 2","Et","Pp",0.25,{"$f":"+B102&C102&E102&$A$3","v":"BTS1EtCD"},{"$f":"+B102&C102&F102&$A$3","v":"BTS1PpCD"},null,null,null,{"$f":"+IFERROR(VLOOKUP(H102,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":4.9070000000000003E-2},null,{"$f":"+((EnergíaVig!V102-ClientesVig!P102*0.6*12)+(ClientesVig!P102*0.6*12)*(1-$G102))*$M102*1000","v":0},{"$f":"+((EnergíaVig!W102-ClientesVig!Q102*0.6*12)+(ClientesVig!Q102*0.6*12)*(1-$G102))*$M102*1000","v":0},{"$f":"+((EnergíaVig!X102-ClientesVig!R102*0.6*12)+(ClientesVig!R102*0.6*12)*(1-$G102))*$M102*1000","v":0},{"$f":"+((EnergíaVig!Y102-ClientesVig!S102*0.6*12)+(ClientesVig!S102*0.6*12)*(1-$G102))*$M102*1000","v":0},{"$f":"+SUMPRODUCT(O102:R102,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I102,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P102*U102*12*(1-$G102)*1000","v":0},{"$f":"+PotenciaVig!Q102*V102*12*(1-$G102)*1000","v":0},{"$f":"+PotenciaVig!T102*U102*12*(1-$G102)*1000","v":0}]
[{"$f":"+EnergíaVig!A103","v":"BTS_1 Político"},"BTS",1,"Político","Et","Pp",0.5,"BTS1EtCD","BTS1PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H103,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":4.9070000000000003E-2},null,{"$f":"+EnergíaVig!V103*$M103*(1-$G103)*1000","v":93.154826465718941},{"$f":"+EnergíaVig!W103*$M103*(1-$G103)*1000","v":94.710678354615467},{"$f":"+EnergíaVig!X103*$M103*(1-$G103)*1000","v":96.342871232057732},{"$f":"+EnergíaVig!Y103*$M103*(1-$G103)*1000","v":97.876550288324466},{"$f":"+SUMPRODUCT(O103:R103,PremisaCosto!$F$69:$I$69)","v":313.32681287464061},null,{"$f":"+IFERROR(VLOOKUP(I103,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P103*U103*12*(1-$G103)*1000","v":0},{"$f":"+PotenciaVig!Q103*V103*12*(1-$G103)*1000","v":0},{"$f":"+PotenciaVig!T103*U103*12*(1-$G103)*1000","v":0}]
[{"$f":"+EnergíaVig!A104","v":"BTS_1 Cruz Roja"},"BTS",1,"Cruz Roja","Et","Pp",1,{"$f":"+B104&C104&E104&$A$3","v":"BTS1EtCD"},{"$f":"+B104&C104&F104&$A$3","v":"BTS1PpCD"},null,null,null,{"$f":"+IFERROR(VLOOKUP(H104,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":4.9070000000000003E-2},null,{"$f":"+EnergíaVig!V104*$M104*(1-$G104)*1000","v":0},{"$f":"+EnergíaVig!W104*$M104*(1-$G104)*1000","v":0},{"$f":"+EnergíaVig!X104*$M104*(1-$G104)*1000","v":0},{"$f":"+EnergíaVig!Y104*$M104*(1-$G104)*1000","v":0},{"$f":"+SUMPRODUCT(O104:R104,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I104,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P104*U104*12*(1-$G104)*1000","v":0},{"$f":"+PotenciaVig!Q104*V104*12*(1-$G104)*1000","v":0},{"$f":"+PotenciaVig!T104*U104*12*(1-$G104)*1000","v":0}]
[{"$f":"+EnergíaVig!A105","v":"BTS_2 (301-750)"},"BTS",2,null,null,null,null,"BTS2CD","BTS2CD",null,null,null,{"$f":"+M106","v":4.9070000000000003E-2},null,null,null,null,null,{"$f":"+SUMPRODUCT(O105:R105,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U106","v":0}]
[{"$f":"+EnergíaVig!A106","v":"BTS_2 Regular"},"BTS",2,"Regular","Et","Pp",0,"BTS2EtCD","BTS2PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H106,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":4.9070000000000003E-2},null,{"$f":"+EnergíaVig!V106*$M106*(1-$G106)*1000","v":22144415.659742933},{"$f":"+EnergíaVig!W106*$M106*(1-$G106)*1000","v":22402348.845816936},{"$f":"+EnergíaVig!X106*$M106*(1-$G106)*1000","v":22682972.101334345},{"$f":"+EnergíaVig!Y106*$M106*(1-$G106)*1000","v":22976197.960862178},{"$f":"+SUMPRODUCT(O106:R106,PremisaCosto!$F$69:$I$69)","v":74012958.393134579},null,{"$f":"+IFERROR(VLOOKUP(I106,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P106*U106*12*(1-$G106)*1000","v":0},{"$f":"+PotenciaVig!Q106*V106*12*(1-$G106)*1000","v":0},{"$f":"+PotenciaVig!T106*U106*12*(1-$G106)*1000","v":0}]
[{"$f":"+EnergíaVig!A107","v":"BTS_2 Agro"},"BTS",2,"Agropecuario","Et","Pp",0.05,"BTS2EtCD","BTS2PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H107,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":4.9070000000000003E-2},null,{"$f":"+EnergíaVig!V107*$M107*(1-$G107)*1000","v":19777.436141994316},{"$f":"+EnergíaVig!W107*$M107*(1-$G107)*1000","v":20126.685342425098},{"$f":"+EnergíaVig!X107*$M107*(1-$G107)*1000","v":20491.873657718781},{"$f":"+EnergíaVig!Y107*$M107*(1-$G107)*1000","v":20839.863190863784},{"$f":"+SUMPRODUCT(O107:R107,PremisaCosto!$F$69:$I$69)","v":66608.969361037263},null,{"$f":"+IFERROR(VLOOKUP(I107,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P107*U107*12*(1-$G107)*1000","v":0},{"$f":"+PotenciaVig!Q107*V107*12*(1-$G107)*1000","v":0},{"$f":"+PotenciaVig!T107*U107*12*(1-$G107)*1000","v":0}]
[{"$f":"+EnergíaVig!A108","v":"BTS_2 Jub. 1"},"BTS",2,"Jubilados - 1","Et","Pp",0.25,"BTS2EtCD","BTS2PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H108,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":4.9070000000000003E-2},null,{"$f":"+((EnergíaVig!V108-($P$4*12-0.01*12)*ClientesVig!Q108)+($P$4*12-0.01*12)*ClientesVig!Q108*(1-$G108))*$M108*1000","v":4493663.2392393155},{"$f":"+((EnergíaVig!W108-($P$4*12-0.01*12)*ClientesVig!R108)+($P$4*12-0.01*12)*ClientesVig!R108*(1-$G108))*$M108*1000","v":4481504.6407041661},{"$f":"+((EnergíaVig!X108-($P$4*12-0.01*12)*ClientesVig!S108)+($P$4*12-0.01*12)*ClientesVig!S108*(1-$G108))*$M108*1000","v":4474319.0182505939},{"$f":"+((EnergíaVig!Y108-($P$4*12-0.01*12)*ClientesVig!T108)+($P$4*12-0.01*12)*ClientesVig!T108*(1-$G108))*$M108*1000","v":4470560.5290846257},{"$f":"+SUMPRODUCT(O108:R108,PremisaCosto!$F$69:$I$69)","v":14729456.311768511},null,{"$f":"+IFERROR(VLOOKUP(I108,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P108*U108*12*(1-$G108)*1000","v":0},{"$f":"+PotenciaVig!Q108*V108*12*(1-$G108)*1000","v":0},{"$f":"+PotenciaVig!T108*U108*12*(1-$G108)*1000","v":0}]
[{"$f":"+EnergíaVig!A109","v":"BTS_2 Jub. 2"},"BTS",2,"Jubilados - 2","Et","Pp",0.25,"BTS2EtCD","BTS2PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H109,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":4.9070000000000003E-2},null,{"$f":"+((EnergíaVig!V109-($P$4*12-0.01*12)*ClientesVig!Q109)+($P$4*12-0.01*12)*ClientesVig!Q109*(1-$G109))*$M109*1000","v":1556995.9576923759},{"$f":"+((EnergíaVig!W109-($P$4*12-0.01*12)*ClientesVig!R109)+($P$4*12-0.01*12)*ClientesVig!R109*(1-$G109))*$M109*1000","v":1563422.0675579766},{"$f":"+((EnergíaVig!X109-($P$4*12-0.01*12)*ClientesVig!S109)+($P$4*12-0.01*12)*ClientesVig!S109*(1-$G109))*$M109*1000","v":1571541.3812569825},{"$f":"+((EnergíaVig!Y109-($P$4*12-0.01*12)*ClientesVig!T109)+($P$4*12-0.01*12)*ClientesVig!T109*(1-$G109))*$M109*1000","v":1580932.4406707652},{"$f":"+SUMPRODUCT(O109:R109,PremisaCosto!$F$69:$I$69)","v":5151568.3272226062},null,{"$f":"+IFERROR(VLOOKUP(I109,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P109*U109*12*(1-$G109)*1000","v":0},{"$f":"+PotenciaVig!Q109*V109*12*(1-$G109)*1000","v":0},{"$f":"+PotenciaVig!T109*U109*12*(1-$G109)*1000","v":0}]
[{"$f":"+EnergíaVig!A110","v":"BTS_2 Discap."},"BTS",2,"Jubilados - 1","Et","Pp",0.25,{"$f":"+B110&C110&E110&$A$3","v":"BTS2EtCD"},{"$f":"+B110&C110&F110&$A$3","v":"BTS2PpCD"},null,null,null,{"$f":"+IFERROR(VLOOKUP(H110,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":4.9070000000000003E-2},null,{"$f":"+((EnergíaVig!V110-($P$4*12-0.01*12)*ClientesVig!Q110)+($P$4*12-0.01*12)*ClientesVig!Q110*(1-$G110))*$M110*1000","v":101047.76777161112},{"$f":"+((EnergíaVig!W110-($P$4*12-0.01*12)*ClientesVig!R110)+($P$4*12-0.01*12)*ClientesVig!R110*(1-$G110))*$M110*1000","v":100906.57403844487},{"$f":"+((EnergíaVig!X110-($P$4*12-0.01*12)*ClientesVig!S110)+($P$4*12-0.01*12)*ClientesVig!S110*(1-$G110))*$M110*1000","v":100876.83577825625},{"$f":"+((EnergíaVig!Y110-($P$4*12-0.01*12)*ClientesVig!T110)+($P$4*12-0.01*12)*ClientesVig!T110*(1-$G110))*$M110*1000","v":100925.21506652786},{"$f":"+SUMPRODUCT(O110:R110,PremisaCosto!$F$69:$I$69)","v":331813.7824702512},null,{"$f":"+IFERROR(VLOOKUP(I110,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P110*U110*12*(1-$G110)*1000","v":0},{"$f":"+PotenciaVig!Q110*V110*12*(1-$G110)*1000","v":0},{"$f":"+PotenciaVig!T110*U110*12*(1-$G110)*1000","v":0}]
[{"$f":"+EnergíaVig!A111","v":"BTS_2 Discapacitados 601-más"},"BTS",2,"Jubilados - 2","Et","Pp",0.25,{"$f":"+B111&C111&E111&$A$3","v":"BTS2EtCD"},{"$f":"+B111&C111&F111&$A$3","v":"BTS2PpCD"},null,null,null,{"$f":"+IFERROR(VLOOKUP(H111,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":4.9070000000000003E-2},null,{"$f":"+((EnergíaVig!V111-($P$4*12-0.01*12)*ClientesVig!Q111)+($P$4*12-0.01*12)*ClientesVig!Q111*(1-$G111))*$M111*1000","v":0},{"$f":"+((EnergíaVig!W111-($P$4*12-0.01*12)*ClientesVig!R111)+($P$4*12-0.01*12)*ClientesVig!R111*(1-$G111))*$M111*1000","v":0},{"$f":"+((EnergíaVig!X111-($P$4*12-0.01*12)*ClientesVig!S111)+($P$4*12-0.01*12)*ClientesVig!S111*(1-$G111))*$M111*1000","v":0},{"$f":"+((EnergíaVig!Y111-($P$4*12-0.01*12)*ClientesVig!T111)+($P$4*12-0.01*12)*ClientesVig!T111*(1-$G111))*$M111*1000","v":0},{"$f":"+SUMPRODUCT(O111:R111,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I111,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P111*U111*12*(1-$G111)*1000","v":0},{"$f":"+PotenciaVig!Q111*V111*12*(1-$G111)*1000","v":0},{"$f":"+PotenciaVig!T111*U111*12*(1-$G111)*1000","v":0}]
[{"$f":"+EnergíaVig!A112","v":"BTS_2 Político"},"BTS",2,"Político","Et","Pp",0.5,"BTS2EtCD","BTS2PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H112,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":4.9070000000000003E-2},null,{"$f":"+EnergíaVig!V112*$M112*(1-$G112)*1000","v":180.38425960397717},{"$f":"+EnergíaVig!W112*$M112*(1-$G112)*1000","v":183.55588220671237},{"$f":"+EnergíaVig!X112*$M112*(1-$G112)*1000","v":186.87307636198449},{"$f":"+EnergíaVig!Y112*$M112*(1-$G112)*1000","v":190.03070055318983},{"$f":"+SUMPRODUCT(O112:R112,PremisaCosto!$F$69:$I$69)","v":607.45744892390439},null,{"$f":"+IFERROR(VLOOKUP(I112,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P112*U112*12*(1-$G112)*1000","v":0},{"$f":"+PotenciaVig!Q112*V112*12*(1-$G112)*1000","v":0},{"$f":"+PotenciaVig!T112*U112*12*(1-$G112)*1000","v":0}]
[{"$f":"+EnergíaVig!A113","v":"BTS_2 Cruz Roja"},"BTS",2,"Cruz Roja","Et","Pp",1,{"$f":"+B113&C113&E113&$A$3","v":"BTS2EtCD"},{"$f":"+B113&C113&F113&$A$3","v":"BTS2PpCD"},null,null,null,{"$f":"+IFERROR(VLOOKUP(H113,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":4.9070000000000003E-2},null,{"$f":"+EnergíaVig!V113*$M113*(1-$G113)*1000","v":0},{"$f":"+EnergíaVig!W113*$M113*(1-$G113)*1000","v":0},{"$f":"+EnergíaVig!X113*$M113*(1-$G113)*1000","v":0},{"$f":"+EnergíaVig!Y113*$M113*(1-$G113)*1000","v":0},{"$f":"+SUMPRODUCT(O113:R113,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I113,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P113*U113*12*(1-$G113)*1000","v":0},{"$f":"+PotenciaVig!Q113*V113*12*(1-$G113)*1000","v":0},{"$f":"+PotenciaVig!T113*U113*12*(1-$G113)*1000","v":0}]
[{"$f":"+EnergíaVig!A114","v":"BTS_3 (751-más)"},"BTS",3,null,null,null,null,"BTS3CD","BTS3CD",null,null,null,{"$f":"+M115","v":4.9070000000000003E-2},null,null,null,null,null,{"$f":"+SUMPRODUCT(O114:R114,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U115","v":0}]
[{"$f":"+EnergíaVig!A115","v":"BTS_3 Regular"},"BTS",3,"Regular","Et","Pp",0,"BTS3EtCD","BTS3PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H115,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":4.9070000000000003E-2},null,{"$f":"+EnergíaVig!V115*$M115*(1-$G115)*1000","v":38984266.022634737},{"$f":"+EnergíaVig!W115*$M115*(1-$G115)*1000","v":39547766.830644175},{"$f":"+EnergíaVig!X115*$M115*(1-$G115)*1000","v":40147506.174091987},{"$f":"+EnergíaVig!Y115*$M115*(1-$G115)*1000","v":40746024.496305659},{"$f":"+SUMPRODUCT(O115:R115,PremisaCosto!$F$69:$I$69)","v":130765848.86244342},null,{"$f":"+IFERROR(VLOOKUP(I115,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P115*U115*12*(1-$G115)*1000","v":0},{"$f":"+PotenciaVig!Q115*V115*12*(1-$G115)*1000","v":0},{"$f":"+PotenciaVig!T115*U115*12*(1-$G115)*1000","v":0}]
[{"$f":"+EnergíaVig!A116","v":"BTS_3 Agro"},"BTS",3,"Agropecuario","Et","Pp",0.05,"BTS3EtCD","BTS3PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H116,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":4.9070000000000003E-2},null,{"$f":"+EnergíaVig!V116*$M116*(1-$G116)*1000","v":142639.68337296255},{"$f":"+EnergíaVig!W116*$M116*(1-$G116)*1000","v":145178.20619603922},{"$f":"+EnergíaVig!X116*$M116*(1-$G116)*1000","v":147831.40692880086},{"$f":"+EnergíaVig!Y116*$M116*(1-$G116)*1000","v":150364.42397974659},{"$f":"+SUMPRODUCT(O116:R116,PremisaCosto!$F$69:$I$69)","v":480490.87969305622},null,{"$f":"+IFERROR(VLOOKUP(I116,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P116*U116*12*(1-$G116)*1000","v":0},{"$f":"+PotenciaVig!Q116*V116*12*(1-$G116)*1000","v":0},{"$f":"+PotenciaVig!T116*U116*12*(1-$G116)*1000","v":0}]
[{"$f":"+EnergíaVig!A117","v":"BTS_3 Jub. 1"},"BTS",3,"Jubilados - 1","Et","Pp",0.25,"BTS3EtCD","BTS3PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H117,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":4.9070000000000003E-2},null,null,null,null,null,{"$f":"+SUMPRODUCT(O117:R117,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I117,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P117*U117*12*(1-$G117)*1000","v":0},{"$f":"+PotenciaVig!Q117*V117*12*(1-$G117)*1000","v":0},{"$f":"+PotenciaVig!T117*U117*12*(1-$G117)*1000","v":0}]
[{"$f":"+EnergíaVig!A118","v":"BTS_3 Jub. 2"},"BTS",3,"Jubilados - 2","Et","Pp",0.25,"BTS3EtCD","BTS3PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H118,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":4.9070000000000003E-2},null,{"$f":"+((EnergíaVig!V118-($P$4*12-0.01*12)*ClientesVig!Q118)+($P$4*12-0.01*12)*ClientesVig!Q118*(1-$G118))*$M118*1000","v":4744768.2997647235},{"$f":"+((EnergíaVig!W118-($P$4*12-0.01*12)*ClientesVig!R118)+($P$4*12-0.01*12)*ClientesVig!R118*(1-$G118))*$M118*1000","v":4781167.2680097669},{"$f":"+((EnergíaVig!X118-($P$4*12-0.01*12)*ClientesVig!S118)+($P$4*12-0.01*12)*ClientesVig!S118*(1-$G118))*$M118*1000","v":4822677.2265722146},{"$f":"+((EnergíaVig!Y118-($P$4*12-0.01*12)*ClientesVig!T118)+($P$4*12-0.01*12)*ClientesVig!T118*(1-$G118))*$M118*1000","v":4868183.8614407079},{"$f":"+SUMPRODUCT(O118:R118,PremisaCosto!$F$69:$I$69)","v":15774681.97068347},null,{"$f":"+IFERROR(VLOOKUP(I118,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P118*U118*12*(1-$G118)*1000","v":0},{"$f":"+PotenciaVig!Q118*V118*12*(1-$G118)*1000","v":0},{"$f":"+PotenciaVig!T118*U118*12*(1-$G118)*1000","v":0}]
[{"$f":"+EnergíaVig!A119","v":"BTS_3 Discap."},"BTS",3,"Jubilados - 1","Et","Pp",0.25,{"$f":"+B119&C119&E119&$A$3","v":"BTS3EtCD"},{"$f":"+B119&C119&F119&$A$3","v":"BTS3PpCD"},null,null,null,{"$f":"+IFERROR(VLOOKUP(H119,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":4.9070000000000003E-2},null,{"$f":"+((EnergíaVig!V119-($P$4*12-0.01*12)*ClientesVig!Q119)+($P$4*12-0.01*12)*ClientesVig!Q119*(1-$G119))*$M119*1000","v":3004.4046207561209},{"$f":"+((EnergíaVig!W119-($P$4*12-0.01*12)*ClientesVig!R119)+($P$4*12-0.01*12)*ClientesVig!R119*(1-$G119))*$M119*1000","v":2895.5725704513184},{"$f":"+((EnergíaVig!X119-($P$4*12-0.01*12)*ClientesVig!S119)+($P$4*12-0.01*12)*ClientesVig!S119*(1-$G119))*$M119*1000","v":2790.3479455153665},{"$f":"+((EnergíaVig!Y119-($P$4*12-0.01*12)*ClientesVig!T119)+($P$4*12-0.01*12)*ClientesVig!T119*(1-$G119))*$M119*1000","v":2686.6157005404521},{"$f":"+SUMPRODUCT(O119:R119,PremisaCosto!$F$69:$I$69)","v":9393.5470828836478},null,{"$f":"+IFERROR(VLOOKUP(I119,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P119*U119*12*(1-$G119)*1000","v":0},{"$f":"+PotenciaVig!Q119*V119*12*(1-$G119)*1000","v":0},{"$f":"+PotenciaVig!T119*U119*12*(1-$G119)*1000","v":0}]
[{"$f":"+EnergíaVig!A120","v":"BTS_3 Discapacitados 601-más"},"BTS",3,"Jubilados - 2","Et","Pp",0.25,{"$f":"+B120&C120&E120&$A$3","v":"BTS3EtCD"},{"$f":"+B120&C120&F120&$A$3","v":"BTS3PpCD"},null,null,null,{"$f":"+IFERROR(VLOOKUP(H120,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":4.9070000000000003E-2},null,{"$f":"+((EnergíaVig!V120-($P$4*12-0.01*12)*ClientesVig!Q120)+($P$4*12-0.01*12)*ClientesVig!Q120*(1-$G120))*$M120*1000","v":0},{"$f":"+((EnergíaVig!W120-($P$4*12-0.01*12)*ClientesVig!R120)+($P$4*12-0.01*12)*ClientesVig!R120*(1-$G120))*$M120*1000","v":0},{"$f":"+((EnergíaVig!X120-($P$4*12-0.01*12)*ClientesVig!S120)+($P$4*12-0.01*12)*ClientesVig!S120*(1-$G120))*$M120*1000","v":0},{"$f":"+((EnergíaVig!Y120-($P$4*12-0.01*12)*ClientesVig!T120)+($P$4*12-0.01*12)*ClientesVig!T120*(1-$G120))*$M120*1000","v":0},{"$f":"+SUMPRODUCT(O120:R120,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I120,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P120*U120*12*(1-$G120)*1000","v":0},{"$f":"+PotenciaVig!Q120*V120*12*(1-$G120)*1000","v":0},{"$f":"+PotenciaVig!T120*U120*12*(1-$G120)*1000","v":0}]
[{"$f":"+EnergíaVig!A121","v":"BTS_3 Político"},"BTS",3,"Político","Et","Pp",0.5,"BTS3EtCD","BTS3PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H121,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":4.9070000000000003E-2},null,{"$f":"+EnergíaVig!V121*$M121*(1-$G121)*1000","v":689.8626216717945},{"$f":"+EnergíaVig!W121*$M121*(1-$G121)*1000","v":702.12523558272187},{"$f":"+EnergíaVig!X121*$M121*(1-$G121)*1000","v":714.9426863562478},{"$f":"+EnergíaVig!Y121*$M121*(1-$G121)*1000","v":727.17599509273839},{"$f":"+SUMPRODUCT(O121:R121,PremisaCosto!$F$69:$I$69)","v":2323.7783850862329},null,{"$f":"+IFERROR(VLOOKUP(I121,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P121*U121*12*(1-$G121)*1000","v":0},{"$f":"+PotenciaVig!Q121*V121*12*(1-$G121)*1000","v":0},{"$f":"+PotenciaVig!T121*U121*12*(1-$G121)*1000","v":0}]
[{"$f":"+EnergíaVig!A122","v":"BTS_3 Cruz Roja"},"BTS",3,"Cruz Roja","Et","Pp",1,{"$f":"+B122&C122&E122&$A$3","v":"BTS3EtCD"},{"$f":"+B122&C122&F122&$A$3","v":"BTS3PpCD"},null,null,null,{"$f":"+IFERROR(VLOOKUP(H122,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":4.9070000000000003E-2},null,{"$f":"+EnergíaVig!V122*$M122*(1-$G122)*1000","v":0},{"$f":"+EnergíaVig!W122*$M122*(1-$G122)*1000","v":0},{"$f":"+EnergíaVig!X122*$M122*(1-$G122)*1000","v":0},{"$f":"+EnergíaVig!Y122*$M122*(1-$G122)*1000","v":0},{"$f":"+SUMPRODUCT(O122:R122,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I122,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P122*U122*12*(1-$G122)*1000","v":0},{"$f":"+PotenciaVig!Q122*V122*12*(1-$G122)*1000","v":0},{"$f":"+PotenciaVig!T122*U122*12*(1-$G122)*1000","v":0}]
[{"$f":"+EnergíaVig!A123","v":"Alumbrado Público"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IFERROR(VLOOKUP(H123,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V123*$M123*(1-$G123)*1000","v":0},{"$f":"+EnergíaVig!W123*$M123*(1-$G123)*1000","v":0},{"$f":"+EnergíaVig!X123*$M123*(1-$G123)*1000","v":0},{"$f":"+EnergíaVig!Y123*$M123*(1-$G123)*1000","v":0},{"$f":"+SUMPRODUCT(O123:R123,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I123,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P123*U123*12*(1-$G123)*1000","v":0},{"$f":"+PotenciaVig!Q123*V123*12*(1-$G123)*1000","v":0},{"$f":"+PotenciaVig!T123*U123*12*(1-$G123)*1000","v":0}]
[{"$f":"+EnergíaVig!A124","v":"GRANDES CLIENTES"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IFERROR(VLOOKUP(H124,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V124*$M124*(1-$G124)*1000","v":0},{"$f":"+EnergíaVig!W124*$M124*(1-$G124)*1000","v":0},{"$f":"+EnergíaVig!X124*$M124*(1-$G124)*1000","v":0},{"$f":"+EnergíaVig!Y124*$M124*(1-$G124)*1000","v":0},{"$f":"+SUMPRODUCT(O124:R124,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I124,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P124*U124*12*(1-$G124)*1000","v":0},{"$f":"+PotenciaVig!Q124*V124*12*(1-$G124)*1000","v":0},{"$f":"+PotenciaVig!T124*U124*12*(1-$G124)*1000","v":0}]
[{"$f":"+EnergíaVig!A125","v":"MTD_GC"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IFERROR(VLOOKUP(H125,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V125*$M125*(1-$G125)*1000","v":0},{"$f":"+EnergíaVig!W125*$M125*(1-$G125)*1000","v":0},{"$f":"+EnergíaVig!X125*$M125*(1-$G125)*1000","v":0},{"$f":"+EnergíaVig!Y125*$M125*(1-$G125)*1000","v":0},{"$f":"+SUMPRODUCT(O125:R125,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I125,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P125*U125*12*(1-$G125)*1000","v":0},{"$f":"+PotenciaVig!Q125*V125*12*(1-$G125)*1000","v":0},{"$f":"+PotenciaVig!T125*U125*12*(1-$G125)*1000","v":0}]
[{"$f":"+EnergíaVig!A126","v":"BTD_GC"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IFERROR(VLOOKUP(H126,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V126*$M126*(1-$G126)*1000","v":0},{"$f":"+EnergíaVig!W126*$M126*(1-$G126)*1000","v":0},{"$f":"+EnergíaVig!X126*$M126*(1-$G126)*1000","v":0},{"$f":"+EnergíaVig!Y126*$M126*(1-$G126)*1000","v":0},{"$f":"+SUMPRODUCT(O126:R126,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I126,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P126*U126*12*(1-$G126)*1000","v":0},{"$f":"+PotenciaVig!Q126*V126*12*(1-$G126)*1000","v":0},{"$f":"+PotenciaVig!T126*U126*12*(1-$G126)*1000","v":0}]
[{"$f":"+EnergíaVig!A127","v":"BTSH"},"BTSH",1,null,null,null,null,{"$f":"+B127&C127&E127&$A$3","v":"BTSH1CD"},{"$f":"+B127&C127&F127&$A$3","v":"BTSH1CD"},null,null,null,{"$f":"+IFERROR(VLOOKUP(H127,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+O128+O132+O136","v":56545.471469904485},{"$f":"+P128+P132+P136","v":57423.17767469713},58351.156444376866,59262.371687947023,189928.7332533591,null,{"$f":"+IFERROR(VLOOKUP(I127,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+W129+W132+W136","v":0},{"$f":"+X129+X132+X136","v":0},{"$f":"+PotenciaVig!T127*U127*12*(1-$G127)*1000","v":0},null,{"$f":"+SUM(Y127,S127)/SUM($Y$7,$S$7)","v":2.4444580247147982E-4}]
[{"$f":"+EnergíaVig!A128","v":"BTSH_1"},"BTSH",1,null,null,null,null,"BTSH1CD","BTSH1CD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H128,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O129:O131)","v":56545.471469904485},{"$f":"+SUM(P129:P131)","v":57423.17767469713},58351.156444376866,59262.371687947023,{"$f":"+SUMPRODUCT(O128:R128,PremisaCosto!$F$69:$I$69)","v":189928.7332533591},null,{"$f":"+IFERROR(VLOOKUP(I128,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W129:W131)","v":0},0,0]
[{"$f":"+EnergíaVig!A129","v":"BTSH_1 Punta"},"BTSH",1,"Regular","Ep","Pp",0,{"$f":"+B129&C129&E129&$A$3","v":"BTSH1EpCD"},{"$f":"+B129&C129&F129&$A$3","v":"BTSH1PpCD"},null,null,null,{"$f":"+IFERROR(VLOOKUP(H129,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.2089999999999997E-2},null,{"$f":"+EnergíaVig!V129*$M129*(1-$G129)*1000","v":11616.982114239552},{"$f":"+EnergíaVig!W129*$M129*(1-$G129)*1000","v":11791.368877668008},{"$f":"+EnergíaVig!X129*$M129*(1-$G129)*1000","v":11976.186383090006},{"$f":"+EnergíaVig!Y129*$M129*(1-$G129)*1000","v":12157.633152376487},{"$f":"+SUMPRODUCT(O129:R129,PremisaCosto!$F$69:$I$69)","v":38993.399763560752},null,{"$f":"+IFERROR(VLOOKUP(I129,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P129*U129*12*(1-$G129)*1000","v":0},{"$f":"+PotenciaVig!Q129*V129*12*(1-$G129)*1000","v":0},{"$f":"+PotenciaVig!T129*U129*12*(1-$G129)*1000","v":0}]
[{"$f":"+EnergíaVig!A130","v":"BTSH_1 Fuera de Punta Medio"},"BTSH",1,"Regular","Efpm","Pfp",0,"BTSH1EfpmCD","BTSH1PfpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H130,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":4.65E-2},null,{"$f":"+EnergíaVig!V130*$M130*(1-$G130)*1000","v":17775.478142854034},{"$f":"+EnergíaVig!W130*$M130*(1-$G130)*1000","v":18056.070348506528},{"$f":"+EnergíaVig!X130*$M130*(1-$G130)*1000","v":18352.336514251863},{"$f":"+EnergíaVig!Y130*$M130*(1-$G130)*1000","v":18642.731376504795},{"$f":"+SUMPRODUCT(O130:R130,PremisaCosto!$F$69:$I$69)","v":59725.882125801036},null,{"$f":"+IFERROR(VLOOKUP(I130,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P130*U130*12*(1-$G130)*1000","v":0},{"$f":"+PotenciaVig!Q130*V130*12*(1-$G130)*1000","v":0},{"$f":"+PotenciaVig!T130*U130*12*(1-$G130)*1000","v":0}]
[{"$f":"+EnergíaVig!A131","v":"BTSH_1 Fuera de Punta Bajo"},"BTSH",1,"Regular","Efpb","Pfp",0,"BTSH1EfpbCD","BTSH1PfpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H131,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":4.1509999999999998E-2},null,{"$f":"+EnergíaVig!V131*$M131*(1-$G131)*1000","v":27153.011212810899},{"$f":"+EnergíaVig!W131*$M131*(1-$G131)*1000","v":27575.738448522592},{"$f":"+EnergíaVig!X131*$M131*(1-$G131)*1000","v":28022.633547034995},{"$f":"+EnergíaVig!Y131*$M131*(1-$G131)*1000","v":28462.007159065739},{"$f":"+SUMPRODUCT(O131:R131,PremisaCosto!$F$69:$I$69)","v":91209.451363997301},null,{"$f":"+IFERROR(VLOOKUP(I131,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P131*U131*12*(1-$G131)*1000","v":0},{"$f":"+PotenciaVig!Q131*V131*12*(1-$G131)*1000","v":0},{"$f":"+PotenciaVig!T131*U131*12*(1-$G131)*1000","v":0}]
[{"$f":"+EnergíaVig!A132","v":"BTSH_2"},"BTSH",2,null,null,null,null,"BTSH2CD","BTSH2CD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H132,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O133:O135)","v":0},{"$f":"+SUM(P133:P135)","v":0},{"$f":"+SUM(Q133:Q135)","v":0},{"$f":"+SUM(R133:R135)","v":0},{"$f":"+SUMPRODUCT(O132:R132,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I132,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W133:W135)","v":0},{"$f":"+SUM(X133:X135)","v":0},0]
[{"$f":"+EnergíaVig!A133","v":"BTSH_2 Punta"},"BTSH",2,"Regular","Ep","Pp",0,"BTSH2EpCD","BTSH2PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H133,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V133*$M133*(1-$G133)*1000","v":0},{"$f":"+EnergíaVig!W133*$M133*(1-$G133)*1000","v":0},{"$f":"+EnergíaVig!X133*$M133*(1-$G133)*1000","v":0},{"$f":"+EnergíaVig!Y133*$M133*(1-$G133)*1000","v":0},{"$f":"+SUMPRODUCT(O133:R133,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I133,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P133*U133*12*(1-$G133)*1000","v":0},{"$f":"+PotenciaVig!Q133*V133*12*(1-$G133)*1000","v":0},{"$f":"+PotenciaVig!T133*U133*12*(1-$G133)*1000","v":0}]
[{"$f":"+EnergíaVig!A134","v":"BTSH_2 Fuera de Punta Medio"},"BTSH",2,"Regular","Efpm","Pfp",0,"BTSH2EfpmCD","BTSH2PfpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H134,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V134*$M134*(1-$G134)*1000","v":0},{"$f":"+EnergíaVig!W134*$M134*(1-$G134)*1000","v":0},{"$f":"+EnergíaVig!X134*$M134*(1-$G134)*1000","v":0},{"$f":"+EnergíaVig!Y134*$M134*(1-$G134)*1000","v":0},{"$f":"+SUMPRODUCT(O134:R134,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I134,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P134*U134*12*(1-$G134)*1000","v":0},{"$f":"+PotenciaVig!Q134*V134*12*(1-$G134)*1000","v":0},{"$f":"+PotenciaVig!T134*U134*12*(1-$G134)*1000","v":0}]
[{"$f":"+EnergíaVig!A135","v":"BTSH_2 Fuera de Punta Bajo"},"BTSH",2,"Regular","Efb","Pfp",0,"BTSH2EfbCD","BTSH2PfpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H135,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V135*$M135*(1-$G135)*1000","v":0},{"$f":"+EnergíaVig!W135*$M135*(1-$G135)*1000","v":0},{"$f":"+EnergíaVig!X135*$M135*(1-$G135)*1000","v":0},{"$f":"+EnergíaVig!Y135*$M135*(1-$G135)*1000","v":0},{"$f":"+SUMPRODUCT(O135:R135,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I135,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P135*U135*12*(1-$G135)*1000","v":0},{"$f":"+PotenciaVig!Q135*V135*12*(1-$G135)*1000","v":0},{"$f":"+PotenciaVig!T135*U135*12*(1-$G135)*1000","v":0}]
[{"$f":"+EnergíaVig!A136","v":"BTSH_3"},"BTSH",3,null,null,null,null,"BTSH3CD","BTSH3CD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H136,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O137:O139)","v":0},{"$f":"+SUM(P137:P139)","v":0},{"$f":"+SUM(Q137:Q139)","v":0},{"$f":"+SUM(R137:R139)","v":0},{"$f":"+SUMPRODUCT(O136:R136,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I136,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W137:W139)","v":0},{"$f":"+SUM(X137:X139)","v":0},0]
[{"$f":"+EnergíaVig!A137","v":"BTSH_3 Punta"},"BTSH",3,"Regular","Ep","Pp",0,"BTSH3EpCD","BTSH3PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H137,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V137*$M137*(1-$G137)*1000","v":0},{"$f":"+EnergíaVig!W137*$M137*(1-$G137)*1000","v":0},{"$f":"+EnergíaVig!X137*$M137*(1-$G137)*1000","v":0},{"$f":"+EnergíaVig!Y137*$M137*(1-$G137)*1000","v":0},{"$f":"+SUMPRODUCT(O137:R137,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I137,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P137*U137*12*(1-$G137)*1000","v":0},{"$f":"+PotenciaVig!Q137*V137*12*(1-$G137)*1000","v":0},{"$f":"+PotenciaVig!T137*U137*12*(1-$G137)*1000","v":0}]
[{"$f":"+EnergíaVig!A138","v":"BTSH_3 Fuera de Punta Medio"},"BTSH",3,"Regular","Efpm","Pfp",0,"BTSH3EfpmCD","BTSH3PfpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H138,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V138*$M138*(1-$G138)*1000","v":0},{"$f":"+EnergíaVig!W138*$M138*(1-$G138)*1000","v":0},{"$f":"+EnergíaVig!X138*$M138*(1-$G138)*1000","v":0},{"$f":"+EnergíaVig!Y138*$M138*(1-$G138)*1000","v":0},{"$f":"+SUMPRODUCT(O138:R138,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I138,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P138*U138*12*(1-$G138)*1000","v":0},{"$f":"+PotenciaVig!Q138*V138*12*(1-$G138)*1000","v":0},{"$f":"+PotenciaVig!T138*U138*12*(1-$G138)*1000","v":0}]
[{"$f":"+EnergíaVig!A139","v":"BTSH_3 Fuera de Punta Bajo"},"BTSH",3,"Regular","Efb","Pfp",0,"BTSH3EfbCD","BTSH3PfpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H139,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V139*$M139*(1-$G139)*1000","v":0},{"$f":"+EnergíaVig!W139*$M139*(1-$G139)*1000","v":0},{"$f":"+EnergíaVig!X139*$M139*(1-$G139)*1000","v":0},{"$f":"+EnergíaVig!Y139*$M139*(1-$G139)*1000","v":0},{"$f":"+SUMPRODUCT(O139:R139,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I139,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P139*U139*12*(1-$G139)*1000","v":0},{"$f":"+PotenciaVig!Q139*V139*12*(1-$G139)*1000","v":0},{"$f":"+PotenciaVig!T139*U139*12*(1-$G139)*1000","v":0}]
[{"$f":"+EnergíaVig!A140","v":"BTS Prepago"},"BTS Prepago",1,null,null,null,null,{"$f":"+B140&C140&E140&$A$3","v":"BTS Prepago1CD"},{"$f":"+B140&C140&F140&$A$3","v":"BTS Prepago1CD"},null,null,null,{"$f":"+IFERROR(VLOOKUP(H140,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O141:O149)","v":465079.21601910918},{"$f":"+SUM(P141:P149)","v":468557.69341991935},{"$f":"+SUM(Q141:Q149)","v":472534.66692610556},{"$f":"+SUM(R141:R149)","v":476880.02314508555},{"$f":"+SUMPRODUCT(O140:R140,PremisaCosto!$F$69:$I$69)","v":1545799.5788726623},null,{"$f":"+IFERROR(VLOOKUP(I140,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W141:W149)","v":0},{"$f":"+SUM(X141:X149)","v":0},{"$f":"+SUMPRODUCT(T140:W140,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+SUM(Y140,S140)/SUM($Y$7,$S$7)","v":1.9895052846666665E-3}]
[{"$f":"+EnergíaVig!A141","v":"BTS Prep"},"BTS Prepago",1,null,null,null,null,{"$f":"+B141&C141&E141&$A$3","v":"BTS Prepago1CD"},{"$f":"+B141&C141&F141&$A$3","v":"BTS Prepago1CD"},null,null,null,{"$f":"+M142","v":4.9759999999999999E-2},null,null,null,null,null,{"$f":"+SUMPRODUCT(O141:R141,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I141,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P141*U141*12*(1-$G141)*1000","v":0},{"$f":"+PotenciaVig!Q141*V141*12*(1-$G141)*1000","v":0},{"$f":"+PotenciaVig!T141*U141*12*(1-$G141)*1000","v":0}]
[{"$f":"+EnergíaVig!A142","v":"BTS Prepago Regular"},"BTS Prepago",1,"Regular","Et","Pp",0,{"$f":"+B142&C142&E142&$A$3","v":"BTS Prepago1EtCD"},{"$f":"+B142&C142&F142&$A$3","v":"BTS Prepago1PpCD"},null,null,null,{"$f":"+IFERROR(VLOOKUP(H142,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":4.9759999999999999E-2},null,{"$f":"+EnergíaVig!V142*$M142*(1-$G142)*1000","v":373518.04879383941},{"$f":"+EnergíaVig!W142*$M142*(1-$G142)*1000","v":376340.69610740256},{"$f":"+EnergíaVig!X142*$M142*(1-$G142)*1000","v":379562.94828379696},{"$f":"+EnergíaVig!Y142*$M142*(1-$G142)*1000","v":383076.50753801008},{"$f":"+SUMPRODUCT(O142:R142,PremisaCosto!$F$69:$I$69)","v":1241600.5941821039},null,{"$f":"+IFERROR(VLOOKUP(I142,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P142*U142*12*(1-$G142)*1000","v":0},{"$f":"+PotenciaVig!Q142*V142*12*(1-$G142)*1000","v":0},{"$f":"+PotenciaVig!T142*U142*12*(1-$G142)*1000","v":0}]
[{"$f":"+EnergíaVig!A143","v":"BTS Prepago Agro"},"BTS Prepago",1,"Agropecuario","Et","Pp",0.05,"BTS Prepago1EtCD","BTS Prepago1PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H143,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":4.9759999999999999E-2},null,{"$f":"+EnergíaVig!V143*$M143*(1-$G143)*1000","v":0},{"$f":"+EnergíaVig!W143*$M143*(1-$G143)*1000","v":0},{"$f":"+EnergíaVig!X143*$M143*(1-$G143)*1000","v":0},{"$f":"+EnergíaVig!Y143*$M143*(1-$G143)*1000","v":0},{"$f":"+SUMPRODUCT(O143:R143,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I143,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P143*U143*12*(1-$G143)*1000","v":0},{"$f":"+PotenciaVig!Q143*V143*12*(1-$G143)*1000","v":0},{"$f":"+PotenciaVig!T143*U143*12*(1-$G143)*1000","v":0}]
[{"$f":"+EnergíaVig!A144","v":"BTS Prepago Jub. 1"},"BTS Prepago",1,"Jubilados - 1","Et","Pp",0.25,"BTS Prepago1EtCD","BTS Prepago1PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H144,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":4.9759999999999999E-2},null,{"$f":"+EnergíaVig!V144*$M144*(1-$G144)*1000","v":90271.423073756232},{"$f":"+EnergíaVig!W144*$M144*(1-$G144)*1000","v":90918.015041339124},{"$f":"+EnergíaVig!X144*$M144*(1-$G144)*1000","v":91662.105254789582},{"$f":"+EnergíaVig!Y144*$M144*(1-$G144)*1000","v":92482.185404414558},{"$f":"+SUMPRODUCT(O144:R144,PremisaCosto!$F$69:$I$69)","v":299913.99277432659},null,{"$f":"+IFERROR(VLOOKUP(I144,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P144*U144*12*(1-$G144)*1000","v":0},{"$f":"+PotenciaVig!Q144*V144*12*(1-$G144)*1000","v":0},{"$f":"+PotenciaVig!T144*U144*12*(1-$G144)*1000","v":0}]
[{"$f":"+EnergíaVig!A145","v":"BTS Prepago Jub. 2"},"BTS Prepago",1,"Jubilados - 2","Et","Pp",0.25,"BTS Prepago1EtCD","BTS Prepago1PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H145,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":4.9759999999999999E-2},null,{"$f":"+((EnergíaVig!V145-ClientesVig!Q145*(0.6*12-0.01*12)+(ClientesVig!Q145*(0.6*12-0.01*12))*(1-$G145))*$M145*1000)","v":0},{"$f":"+((EnergíaVig!W145-ClientesVig!R145*(0.6*12-0.01*12)+(ClientesVig!R145*(0.6*12-0.01*12))*(1-$G145))*$M145*1000)","v":0},{"$f":"+((EnergíaVig!X145-ClientesVig!S145*(0.6*12-0.01*12)+(ClientesVig!S145*(0.6*12-0.01*12))*(1-$G145))*$M145*1000)","v":0},{"$f":"+((EnergíaVig!Y145-ClientesVig!T145*(0.6*12-0.01*12)+(ClientesVig!T145*(0.6*12-0.01*12))*(1-$G145))*$M145*1000)","v":0},{"$f":"+SUMPRODUCT(O145:R145,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I145,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P145*U145*12*(1-$G145)*1000","v":0},{"$f":"+PotenciaVig!Q145*V145*12*(1-$G145)*1000","v":0},{"$f":"+PotenciaVig!T145*U145*12*(1-$G145)*1000","v":0}]
[{"$f":"+EnergíaVig!A146","v":"BTS Prepago Discap."},"BTS Prepago",1,"Jubilados - 1","Et","Pp",0.25,"BTS Prepago1EtCD","BTS Prepago1PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H146,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":4.9759999999999999E-2},null,{"$f":"+EnergíaVig!V146*$M146*(1-$G146)*1000","v":1289.7441515135611},{"$f":"+EnergíaVig!W146*$M146*(1-$G146)*1000","v":1298.9822711776796},{"$f":"+EnergíaVig!X146*$M146*(1-$G146)*1000","v":1309.6133875190283},{"$f":"+EnergíaVig!Y146*$M146*(1-$G146)*1000","v":1321.3302026609256},{"$f":"+SUMPRODUCT(O146:R146,PremisaCosto!$F$69:$I$69)","v":4284.9919162315991},null,{"$f":"+IFERROR(VLOOKUP(I146,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P146*U146*12*(1-$G146)*1000","v":0},{"$f":"+PotenciaVig!Q146*V146*12*(1-$G146)*1000","v":0},{"$f":"+PotenciaVig!T146*U146*12*(1-$G146)*1000","v":0}]
[{"$f":"+EnergíaVig!A147","v":"BTS Prepago Discapacitados 601-más"},"BTS Prepago",1,"Jubilados - 2","Et","Pp",0.25,"BTS Prepago1EtCD","BTS Prepago1PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H147,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":4.9759999999999999E-2},null,{"$f":"+((EnergíaVig!V147-ClientesVig!P147*0.6*12)+(ClientesVig!P147*0.6*12)*(1-$G147))*$M147*1000","v":0},{"$f":"+((EnergíaVig!W147-ClientesVig!Q147*0.6*12)+(ClientesVig!Q147*0.6*12)*(1-$G147))*$M147*1000","v":0},{"$f":"+((EnergíaVig!X147-ClientesVig!R147*0.6*12)+(ClientesVig!R147*0.6*12)*(1-$G147))*$M147*1000","v":0},{"$f":"+((EnergíaVig!Y147-ClientesVig!S147*0.6*12)+(ClientesVig!S147*0.6*12)*(1-$G147))*$M147*1000","v":0},{"$f":"+SUMPRODUCT(O147:R147,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I147,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P147*U147*12*(1-$G147)*1000","v":0},{"$f":"+PotenciaVig!Q147*V147*12*(1-$G147)*1000","v":0},{"$f":"+PotenciaVig!T147*U147*12*(1-$G147)*1000","v":0}]
[{"$f":"+EnergíaVig!A148","v":"BTS Prepago Político"},"BTS Prepago",1,"Político","Et","Pp",0.5,"BTS Prepago1EtCD","BTS Prepago1PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H148,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":4.9759999999999999E-2},null,{"$f":"+EnergíaVig!V148*$M148*(1-$G148)*1000","v":0},{"$f":"+EnergíaVig!W148*$M148*(1-$G148)*1000","v":0},{"$f":"+EnergíaVig!X148*$M148*(1-$G148)*1000","v":0},{"$f":"+EnergíaVig!Y148*$M148*(1-$G148)*1000","v":0},{"$f":"+SUMPRODUCT(O148:R148,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I148,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P148*U148*12*(1-$G148)*1000","v":0},{"$f":"+PotenciaVig!Q148*V148*12*(1-$G148)*1000","v":0},{"$f":"+PotenciaVig!T148*U148*12*(1-$G148)*1000","v":0}]
[{"$f":"+EnergíaVig!A149","v":"BTS Prepago Cruz Roja"},"BTS Prepago",1,"Cruz Roja","Et","Pp",1,"BTS Prepago1EtCD",null,null,null,null,{"$f":"+IFERROR(VLOOKUP(H149,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":4.9759999999999999E-2},null,{"$f":"+EnergíaVig!V149*$M149*(1-$G149)*1000","v":0},{"$f":"+EnergíaVig!W149*$M149*(1-$G149)*1000","v":0},{"$f":"+EnergíaVig!X149*$M149*(1-$G149)*1000","v":0},{"$f":"+EnergíaVig!Y149*$M149*(1-$G149)*1000","v":0},{"$f":"+SUMPRODUCT(O149:R149,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I149,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P149*U149*12*(1-$G149)*1000","v":0},{"$f":"+PotenciaVig!Q149*V149*12*(1-$G149)*1000","v":0},{"$f":"+PotenciaVig!T149*U149*12*(1-$G149)*1000","v":0}]

{"sheet":"ITV_CCOMF","index":21,"n_rows":149,"n_cols":27,"rows_kept":149,"cut":false,"hidden":false,"merged":[[4,14,4,18],[4,20,5,20],[4,26,5,26],[4,2,5,2],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,12,5,12]]}
["Ingreso a Tarifa Vigente - Cargo de Comercialización Fijo"]
["Componente de Costo:"]
["CCOF"]
["-"]
[null,null,"Bloque","Sub Categoría","Vble Cobro Clientes","Vble Cobro Potencia","Descuento","Auxiliar Cliente","Auxiliar Energia fp","Auxiliar Potencia",null,null,"Tarifa Vigente Clientes ($/kWh)",null,"Ingreso por Cliente a Tarifa Vigente ",null,null,null,null,null,null,null,"Ingreso Potencia ",null,"Ingreso por Potencia a Tarifa Vigente",null,"% Asignacion"]
["Estructura Tarifaria Vigente","Categoría",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+PotenciaVig!J6","v":"2026/2027"},{"$f":"+PotenciaVig!K6","v":"2027/2028"},{"$f":"+PotenciaVig!L6","v":"2028/2029"},{"$f":"+PotenciaVig!M6","v":"2029/2030"},"VP",null,null,null,{"$f":"+O6","v":"2026/2027"},{"$f":"+P6","v":"2027/2028"},"VP"]
[{"$f":"+EnergíaVig!A7","v":"TOTAL"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(O8,O12,O13,O17,O54,O95,O123,O58,O140,O127)","v":22902651.138215207},{"$f":"+SUM(P8,P12,P13,P17,P54,P95,P123,P58,P140,P127)","v":23610748.20336663},24340930.219582275,25093871.304365888,78542550.635596022,null,null,null,{"$f":"+SUM(W8,W12,W13,W17,W54,W95,W123,W58,W140,W127)","v":0},null,{"$f":"+SUM(Y8,Y12,Y13,Y17,Y54,Y95,Y123,Y58,Y140)","v":0},null,{"$f":"+SUM(AA8,AA12:AA13,AA17,AA54,AA58,AA95,AA140,AA127)","v":1.0000000000000002}]
[{"$f":"+EnergíaVig!A8","v":"ATH"},{"$f":"+ITV_CD!B8","v":"ATH"},{"$f":"+ITV_CD!C8","v":1},null,"C",null,null,{"$f":"+B8&C8&E8&$A$3","v":"ATH1CCCOF"},{"$f":"+B8&C8&E8&$A$4","v":"ATH1C-"},{"$f":"+B8&C8&F8&$A$3","v":"ATH1CCOF"},null,null,{"$f":"+IFERROR(VLOOKUP(H8,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I8,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":14.34},null,{"$f":"+$M8*ClientesVig!Q8*12","v":6.8874800588760528E-4},{"$f":"+$M8*ClientesVig!R8*12","v":7.0655774129668497E-4},{"$f":"+$M8*ClientesVig!S8*12","v":7.2484242338280934E-4},{"$f":"+$M8*ClientesVig!T8*12","v":7.4363678699581215E-4},{"$f":"+SUMPRODUCT(O8:R8,PremisaCosto!$F$69:$I$69)","v":2.3457387755051965E-3},null,null,null,{"$f":"+SUM(W9:W11)","v":0},null,{"$f":"+SUM(Y9:Y11)","v":0},null,{"$f":"+SUM(Y8,S8)/SUM($Y$7,$S$7)","v":2.9865833952712148E-11}]
[{"$f":"+EnergíaVig!A9","v":"ATH Punta"},{"$f":"+ITV_CD!B9","v":"ATH"},{"$f":"+ITV_CD!C9","v":1},{"$f":"+ITV_CD!D9","v":"Regular"},null,{"$f":"+ITV_CD!F9","v":"Pp"},{"$f":"+ITV_CD!G9","v":0},"ATH1CCOF",{"$f":"+B9&C9&E9&$A$4","v":"ATH1-"},"ATH1PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H9,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I9,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M9*ClientesVig!Q9*12*(1-$G9)","v":0},{"$f":"+$M9*ClientesVig!R9*12*(1-$G9)","v":0},{"$f":"+$M9*ClientesVig!S9*12*(1-$G9)","v":0},{"$f":"+$M9*ClientesVig!T9*12*(1-$G9)","v":0},{"$f":"+SUMPRODUCT(O9:R9,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J9,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P9*U9*12*(1-$G9)*1000","v":0},null,{"$f":"+PotenciaVig!T9*U9*12*(1-$G9)*1000","v":0},null,0]
[{"$f":"+EnergíaVig!A10","v":"ATH Fuera de Punta Medio"},{"$f":"+ITV_CD!B10","v":"ATH"},{"$f":"+ITV_CD!C10","v":1},{"$f":"+ITV_CD!D10","v":"Regular"},null,{"$f":"+ITV_CD!F10","v":"Pfp"},{"$f":"+ITV_CD!G10","v":0},{"$f":"+B10&C10&E10&$A$3","v":"ATH1CCOF"},{"$f":"+B10&C10&E10&$A$4","v":"ATH1-"},{"$f":"+B10&C10&F10&$A$3","v":"ATH1PfpCCOF"},null,null,{"$f":"+IFERROR(VLOOKUP(H10,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I10,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M10*ClientesVig!Q10*12*(1-$G10)","v":0},{"$f":"+$M10*ClientesVig!R10*12*(1-$G10)","v":0},{"$f":"+$M10*ClientesVig!S10*12*(1-$G10)","v":0},{"$f":"+$M10*ClientesVig!T10*12*(1-$G10)","v":0},{"$f":"+SUMPRODUCT(O10:R10,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J10,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P10*U10*12*(1-$G10)*1000","v":0},null,{"$f":"+PotenciaVig!T10*U10*12*(1-$G10)*1000","v":0},null,0]
[{"$f":"+EnergíaVig!A11","v":"ATH Fuera de Punta Bajo"},{"$f":"+ITV_CD!B11","v":"ATH"},{"$f":"+ITV_CD!C11","v":1},{"$f":"+ITV_CD!D11","v":"Regular"},null,{"$f":"+ITV_CD!F11","v":"Pfp"},{"$f":"+ITV_CD!G11","v":0},"ATH1CCOF","ATH1-","ATH1PfpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H11,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I11,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M11*ClientesVig!Q11*12*(1-$G11)","v":0},{"$f":"+$M11*ClientesVig!R11*12*(1-$G11)","v":0},{"$f":"+$M11*ClientesVig!S11*12*(1-$G11)","v":0},{"$f":"+$M11*ClientesVig!T11*12*(1-$G11)","v":0},{"$f":"+SUMPRODUCT(O11:R11,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J11,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P11*U11*12*(1-$G11)*1000","v":0},null,{"$f":"+PotenciaVig!T11*U11*12*(1-$G11)*1000","v":0},null,0]
[{"$f":"+EnergíaVig!A12","v":"ATD"},{"$f":"+ITV_CD!B12","v":"ATD"},{"$f":"+ITV_CD!C12","v":1},{"$f":"+ITV_CD!D12","v":"Regular"},"C",{"$f":"+ITV_CD!F12","v":"Pp"},{"$f":"+ITV_CD!G12","v":0},"ATD1CCCOF","ATD1C-","ATD1PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H12,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I12,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":14.34},null,{"$f":"+$M12*ClientesVig!Q12*12","v":377.82747751548635},{"$f":"+$M12*ClientesVig!R12*12","v":387.59738951132442},{"$f":"+$M12*ClientesVig!S12*12","v":397.62784368428402},{"$f":"+$M12*ClientesVig!T12*12","v":407.93789458055977},{"$f":"+SUMPRODUCT(O12:R12,PremisaCosto!$F$69:$I$69)","v":1286.8052711342791},null,{"$f":"+IFERROR(VLOOKUP(J12,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P12*U12*12*(1-$G12)*1000","v":0},null,{"$f":"+PotenciaVig!T12*U12*12*(1-$G12)*1000","v":0},null,1.6383543196916374E-5]
[{"$f":"+EnergíaVig!A13","v":"MTH"},{"$f":"+ITV_CD!B13","v":"MTH"},{"$f":"+ITV_CD!C13","v":1},{"$f":"+ITV_CD!D13","v":""},"C",null,{"$f":"+ITV_CD!G13","v":""},"MTH1CCCOF","MTH1C-","MTH1CCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H13,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I13,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":14.34},null,{"$f":"+$M13*ClientesVig!Q13*12","v":2138.1676495302127},{"$f":"+$M13*ClientesVig!R13*12","v":2194.578675671341},{"$f":"+$M13*ClientesVig!S13*12","v":2252.5236829275041},{"$f":"+$M13*ClientesVig!T13*12","v":2312.106252230813},{"$f":"+SUMPRODUCT(O13:R13,PremisaCosto!$F$69:$I$69)","v":7287.405442206049},null,{"$f":"+IFERROR(VLOOKUP(J13,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W14:W16)","v":0},null,{"$f":"+SUM(Y14:Y16)","v":0},null,9.2782897718925706E-5]
[{"$f":"+EnergíaVig!A14","v":"MTH Punta"},{"$f":"+ITV_CD!B14","v":"MTH"},{"$f":"+ITV_CD!C14","v":1},{"$f":"+ITV_CD!D14","v":"Regular"},null,{"$f":"+ITV_CD!F14","v":"Pp"},{"$f":"+ITV_CD!G14","v":0},"MTH1CCOF","MTH1-","MTH1PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H14,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I14,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M14*ClientesVig!Q14*12*(1-$G14)","v":0},{"$f":"+$M14*ClientesVig!R14*12*(1-$G14)","v":0},{"$f":"+$M14*ClientesVig!S14*12*(1-$G14)","v":0},{"$f":"+$M14*ClientesVig!T14*12*(1-$G14)","v":0},{"$f":"+SUMPRODUCT(O14:R14,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J14,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P14*U14*12*(1-$G14)*1000","v":0},null,{"$f":"+PotenciaVig!T14*U14*12*(1-$G14)*1000","v":0},null,0]
[{"$f":"+EnergíaVig!A15","v":"MTH Fuera de Punta Medio"},{"$f":"+ITV_CD!B15","v":"MTH"},{"$f":"+ITV_CD!C15","v":1},{"$f":"+ITV_CD!D15","v":"Regular"},null,{"$f":"+ITV_CD!F15","v":"Pfp"},{"$f":"+ITV_CD!G15","v":0},{"$f":"+B15&C15&E15&$A$3","v":"MTH1CCOF"},{"$f":"+B15&C15&E15&$A$4","v":"MTH1-"},{"$f":"+B15&C15&F15&$A$3","v":"MTH1PfpCCOF"},null,null,{"$f":"+IFERROR(VLOOKUP(H15,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I15,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M15*ClientesVig!Q15*12*(1-$G15)","v":0},{"$f":"+$M15*ClientesVig!R15*12*(1-$G15)","v":0},{"$f":"+$M15*ClientesVig!S15*12*(1-$G15)","v":0},{"$f":"+$M15*ClientesVig!T15*12*(1-$G15)","v":0},{"$f":"+SUMPRODUCT(O15:R15,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J15,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P15*U15*12*(1-$G15)*1000","v":0},null,{"$f":"+PotenciaVig!T15*U15*12*(1-$G15)*1000","v":0},null,0]
[{"$f":"+EnergíaVig!A16","v":"MTH Fuera de Punta Bajo"},{"$f":"+ITV_CD!B16","v":"MTH"},{"$f":"+ITV_CD!C16","v":1},{"$f":"+ITV_CD!D16","v":"Regular"},null,{"$f":"+ITV_CD!F16","v":"Pfp"},{"$f":"+ITV_CD!G16","v":0},"MTH1CCOF","MTH1-","MTH1PfpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H16,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I16,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M16*ClientesVig!Q16*12*(1-$G16)","v":0},{"$f":"+$M16*ClientesVig!R16*12*(1-$G16)","v":0},{"$f":"+$M16*ClientesVig!S16*12*(1-$G16)","v":0},{"$f":"+$M16*ClientesVig!T16*12*(1-$G16)","v":0},{"$f":"+SUMPRODUCT(O16:R16,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J16,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P16*U16*12*(1-$G16)*1000","v":0},null,{"$f":"+PotenciaVig!T16*U16*12*(1-$G16)*1000","v":0},null,0]
[{"$f":"+EnergíaVig!A17","v":"MTD"},{"$f":"+ITV_CD!B17","v":"MTD"},{"$f":"+ITV_CD!C17","v":1},null,"C",null,null,"MTD1CCCOF","MTD1C-","MTD1CCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H17,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I17,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":14.27},null,{"$f":"+O18+O27+O36+O45","v":122923.38162424357},{"$f":"+P18+P27+P36+P45","v":126113.18550074402},{"$f":"+Q18+Q27+Q36+Q45","v":129388.35108865658},{"$f":"+R18+R27+R36+R45","v":132755.03507848753},{"$f":"+SUMPRODUCT(O17:R17,PremisaCosto!$F$69:$I$69)","v":418704.98420779046},null,{"$f":"+IFERROR(VLOOKUP(J17,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W18:W52)","v":0},null,{"$f":"+SUM(Y18:Y52)","v":0},null,5.3309318429242674E-3]
[{"$f":"+EnergíaVig!A18","v":"MTD_1 (0-10,000)"},{"$f":"+ITV_CD!B18","v":"MTD"},{"$f":"+ITV_CD!C18","v":1},null,null,null,null,"MTD1CCOF","MTD1-","MTD1CCOF",null,null,{"$f":"+M19","v":14.27},null,{"$f":"+SUM(O19:O25)","v":122923.38162424357},{"$f":"+SUM(P19:P25)","v":126113.18550074402},{"$f":"+SUM(Q19:Q25)","v":129388.35108865658},{"$f":"+SUM(R19:R25)","v":132755.03507848753},{"$f":"+SUMPRODUCT(O18:R18,PremisaCosto!$F$69:$I$69)","v":418704.98420779046},null,{"$f":"+U19","v":0},null,{"$f":"+PotenciaVig!P18*U18*12*(1-$G18)*1000","v":0},null,{"$f":"+PotenciaVig!T18*U18*12*(1-$G18)*1000","v":0}]
[{"$f":"+EnergíaVig!A19","v":"MTD_1 Regular"},{"$f":"+ITV_CD!B19","v":"MTD"},{"$f":"+ITV_CD!C19","v":1},{"$f":"+ITV_CD!D19","v":"Regular"},"c",{"$f":"+ITV_CD!F19","v":"Pp"},{"$f":"+ITV_CD!G19","v":0},"MTD1cCCOF","MTD1c-","MTD1PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H19,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I19,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":14.27},null,{"$f":"+$M19*ClientesVig!Q19*12*(1-$G19)","v":113883.07615076461},{"$f":"+$M19*ClientesVig!R19*12*(1-$G19)","v":116837.37005227359},{"$f":"+$M19*ClientesVig!S19*12*(1-$G19)","v":119870.69907026702},{"$f":"+$M19*ClientesVig!T19*12*(1-$G19)","v":122988.7705852889},{"$f":"+SUMPRODUCT(O19:R19,PremisaCosto!$F$69:$I$69)","v":387907.36674630718},null,{"$f":"+IFERROR(VLOOKUP(J19,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P19*U19*12*(1-$G19)*1000","v":0},null,{"$f":"+PotenciaVig!T19*U19*12*(1-$G19)*1000","v":0}]
[{"$f":"+EnergíaVig!A20","v":"MTD_1 Agro"},{"$f":"+ITV_CD!B20","v":"MTD"},{"$f":"+ITV_CD!C20","v":1},{"$f":"+ITV_CD!D20","v":"Agropecuario"},"c",{"$f":"+ITV_CD!F20","v":"Pp"},{"$f":"+ITV_CD!G20","v":0.05},"MTD1cCCOF","MTD1c-","MTD1PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H20,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I20,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":14.27},null,{"$f":"+$M20*ClientesVig!Q20*12*(1-$G20)","v":8751.0073831239824},{"$f":"+$M20*ClientesVig!R20*12*(1-$G20)","v":8977.2920688494833},{"$f":"+$M20*ClientesVig!S20*12*(1-$G20)","v":9209.6112720499914},{"$f":"+$M20*ClientesVig!T20*12*(1-$G20)","v":9448.4063223914418},{"$f":"+SUMPRODUCT(O20:R20,PremisaCosto!$F$69:$I$69)","v":29804.191326654836},null,{"$f":"+IFERROR(VLOOKUP(J20,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P20*U20*12*(1-$G20)*1000","v":0},null,{"$f":"+PotenciaVig!T20*U20*12*(1-$G20)*1000","v":0}]
[{"$f":"+EnergíaVig!A21","v":"MTD_1 Jub. 1"},{"$f":"+ITV_CD!B21","v":"MTD"},{"$f":"+ITV_CD!C21","v":1},{"$f":"+ITV_CD!D21","v":"Jubilados - 1"},"c",{"$f":"+ITV_CD!F21","v":"Pp"},{"$f":"+ITV_CD!G21","v":0.25},"MTD1cCCOF","MTD1c-","MTD1PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H21,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I21,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":14.27},null,{"$f":"+$M21*ClientesVig!Q21*12*(1-$G21)","v":150.43500698458868},{"$f":"+$M21*ClientesVig!R21*12*(1-$G21)","v":155.23215740289646},{"$f":"+$M21*ClientesVig!S21*12*(1-$G21)","v":160.18118809657585},{"$f":"+$M21*ClientesVig!T21*12*(1-$G21)","v":165.28624881973434},{"$f":"+SUMPRODUCT(O21:R21,PremisaCosto!$F$69:$I$69)","v":516.58159011080625},null,{"$f":"+IFERROR(VLOOKUP(J21,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P21*U21*12*(1-$G21)*1000","v":0},null,{"$f":"+PotenciaVig!T21*U21*12*(1-$G21)*1000","v":0}]
[{"$f":"+EnergíaVig!A22","v":"MTD_1 Jub. 2"},{"$f":"+ITV_CD!B22","v":"MTD"},{"$f":"+ITV_CD!C22","v":1},{"$f":"+ITV_CD!D22","v":"Jubilados - 2"},"c",{"$f":"+ITV_CD!F22","v":"Pp"},{"$f":"+ITV_CD!G22","v":0.25},"MTD1cCCOF","MTD1c-","MTD1PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H22,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I22,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":14.27},null,{"$f":"+$M22*ClientesVig!Q22*12*(1-$G22)","v":138.86308337038955},{"$f":"+$M22*ClientesVig!R22*12*(1-$G22)","v":143.29122221805827},{"$f":"+$M22*ClientesVig!S22*12*(1-$G22)","v":147.8595582429931},{"$f":"+$M22*ClientesVig!T22*12*(1-$G22)","v":152.57192198744704},{"$f":"+SUMPRODUCT(O22:R22,PremisaCosto!$F$69:$I$69)","v":476.8445447176673},null,{"$f":"+IFERROR(VLOOKUP(J22,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P22*U22*12*(1-$G22)*1000","v":0},null,{"$f":"+PotenciaVig!T22*U22*12*(1-$G22)*1000","v":0}]
[{"$f":"+EnergíaVig!A23","v":"MTD_1 Discap."},{"$f":"+ITV_CD!B23","v":"MTD"},{"$f":"+ITV_CD!C23","v":1},{"$f":"+ITV_CD!D23","v":"Jubilados - 1"},"c",{"$f":"+ITV_CD!F23","v":"Pp"},{"$f":"+ITV_CD!G23","v":0.25},"MTD1cCCOF","MTD1c-","MTD1PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H23,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I23,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":14.27},null,{"$f":"+$M23*ClientesVig!Q23*12*(1-$G23)","v":0},{"$f":"+$M23*ClientesVig!R23*12*(1-$G23)","v":0},{"$f":"+$M23*ClientesVig!S23*12*(1-$G23)","v":0},{"$f":"+$M23*ClientesVig!T23*12*(1-$G23)","v":0},{"$f":"+SUMPRODUCT(O23:R23,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J23,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P23*U23*12*(1-$G23)*1000","v":0},null,{"$f":"+PotenciaVig!T23*U23*12*(1-$G23)*1000","v":0}]
[{"$f":"+EnergíaVig!A24","v":"MTD_1 Discapacitados 601-más"},{"$f":"+ITV_CD!B24","v":"MTD"},{"$f":"+ITV_CD!C24","v":1},{"$f":"+ITV_CD!D24","v":"Jubilados - 2"},"c",{"$f":"+ITV_CD!F24","v":"Pp"},{"$f":"+ITV_CD!G24","v":0.25},"MTD1cCCOF","MTD1c-","MTD1PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H24,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I24,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":14.27},null,{"$f":"+$M24*ClientesVig!Q24*12*(1-$G24)","v":0},{"$f":"+$M24*ClientesVig!R24*12*(1-$G24)","v":0},{"$f":"+$M24*ClientesVig!S24*12*(1-$G24)","v":0},{"$f":"+$M24*ClientesVig!T24*12*(1-$G24)","v":0},{"$f":"+SUMPRODUCT(O24:R24,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J24,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P24*U24*12*(1-$G24)*1000","v":0},null,{"$f":"+PotenciaVig!T24*U24*12*(1-$G24)*1000","v":0}]
[{"$f":"+EnergíaVig!A25","v":"MTD_1 Político"},{"$f":"+ITV_CD!B25","v":"MTD"},{"$f":"+ITV_CD!C25","v":1},{"$f":"+ITV_CD!D25","v":"Político"},"c",{"$f":"+ITV_CD!F25","v":"Pp"},{"$f":"+ITV_CD!G25","v":0.5},"MTD1cCCOF","MTD1c-","MTD1PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H25,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I25,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":14.27},null,{"$f":"+$M25*ClientesVig!Q25*12*(1-$G25)","v":0},{"$f":"+$M25*ClientesVig!R25*12*(1-$G25)","v":0},{"$f":"+$M25*ClientesVig!S25*12*(1-$G25)","v":0},{"$f":"+$M25*ClientesVig!T25*12*(1-$G25)","v":0},{"$f":"+SUMPRODUCT(O25:R25,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J25,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P25*U25*12*(1-$G25)*1000","v":0},null,{"$f":"+PotenciaVig!T25*U25*12*(1-$G25)*1000","v":0}]
[{"$f":"+EnergíaVig!A26","v":"MTD_1 Cruz Roja"},{"$f":"+ITV_CD!B26","v":"MTD"},{"$f":"+ITV_CD!C26","v":1},{"$f":"+ITV_CD!D26","v":"Cruz Roja"},"c",{"$f":"+ITV_CD!F26","v":"Pp"},{"$f":"+ITV_CD!G26","v":1},{"$f":"+B26&C26&E26&$A$3","v":"MTD1cCCOF"},{"$f":"+B26&C26&E26&$A$4","v":"MTD1c-"},{"$f":"+B26&C26&F26&$A$3","v":"MTD1PpCCOF"},null,null,{"$f":"+IFERROR(VLOOKUP(H26,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I26,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":14.27},null,{"$f":"+$M26*ClientesVig!Q26*12*(1-$G26)","v":0},{"$f":"+$M26*ClientesVig!R26*12*(1-$G26)","v":0},{"$f":"+$M26*ClientesVig!S26*12*(1-$G26)","v":0},{"$f":"+$M26*ClientesVig!T26*12*(1-$G26)","v":0},{"$f":"+SUMPRODUCT(O26:R26,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J26,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P26*U26*12*(1-$G26)*1000","v":0},null,{"$f":"+PotenciaVig!T26*U26*12*(1-$G26)*1000","v":0}]
[{"$f":"+EnergíaVig!A27","v":"MTD_2 (10,001-30,000)"},{"$f":"+ITV_CD!B27","v":"MTD"},{"$f":"+ITV_CD!C27","v":2},null,null,null,null,"MTD2CCOF","MTD2-","MTD2CCOF",null,null,{"$f":"+M28","v":14.27},null,{"$f":"+SUM(O28:O34)","v":0},{"$f":"+SUM(P28:P34)","v":0},{"$f":"+SUM(Q28:Q34)","v":0},{"$f":"+SUM(R28:R34)","v":0},{"$f":"+SUMPRODUCT(O27:R27,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U28","v":0},null,{"$f":"+PotenciaVig!P27*U27*12*(1-$G27)*1000","v":0},null,{"$f":"+PotenciaVig!T27*U27*12*(1-$G27)*1000","v":0}]
[{"$f":"+EnergíaVig!A28","v":"MTD_2 Regular"},{"$f":"+ITV_CD!B28","v":"MTD"},{"$f":"+ITV_CD!C28","v":2},{"$f":"+ITV_CD!D28","v":"Regular"},"c",{"$f":"+ITV_CD!F28","v":"Pp"},{"$f":"+ITV_CD!G28","v":0},"MTD2cCCOF","MTD2c-","MTD2PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H28,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I28,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":14.27},null,{"$f":"+$M28*ClientesVig!Q28*12*(1-$G28)","v":0},{"$f":"+$M28*ClientesVig!R28*12*(1-$G28)","v":0},{"$f":"+$M28*ClientesVig!S28*12*(1-$G28)","v":0},{"$f":"+$M28*ClientesVig!T28*12*(1-$G28)","v":0},{"$f":"+SUMPRODUCT(O28:R28,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J28,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P28*U28*12*(1-$G28)*1000","v":0},null,{"$f":"+PotenciaVig!T28*U28*12*(1-$G28)*1000","v":0}]
[{"$f":"+EnergíaVig!A29","v":"MTD_2 Agro"},{"$f":"+ITV_CD!B29","v":"MTD"},{"$f":"+ITV_CD!C29","v":2},{"$f":"+ITV_CD!D29","v":"Agropecuario"},"c",{"$f":"+ITV_CD!F29","v":"Pp"},{"$f":"+ITV_CD!G29","v":0.05},"MTD2cCCOF","MTD2c-","MTD2PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H29,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I29,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":14.27},null,{"$f":"+$M29*ClientesVig!Q29*12*(1-$G29)","v":0},{"$f":"+$M29*ClientesVig!R29*12*(1-$G29)","v":0},{"$f":"+$M29*ClientesVig!S29*12*(1-$G29)","v":0},{"$f":"+$M29*ClientesVig!T29*12*(1-$G29)","v":0},{"$f":"+SUMPRODUCT(O29:R29,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J29,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P29*U29*12*(1-$G29)*1000","v":0},null,{"$f":"+PotenciaVig!T29*U29*12*(1-$G29)*1000","v":0}]
[{"$f":"+EnergíaVig!A30","v":"MTD_2 Jub. 1"},{"$f":"+ITV_CD!B30","v":"MTD"},{"$f":"+ITV_CD!C30","v":2},{"$f":"+ITV_CD!D30","v":"Jubilados - 1"},"c",{"$f":"+ITV_CD!F30","v":"Pp"},{"$f":"+ITV_CD!G30","v":0.25},"MTD2cCCOF","MTD2c-","MTD2PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H30,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I30,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":14.27},null,{"$f":"+$M30*ClientesVig!Q30*12*(1-$G30)","v":0},{"$f":"+$M30*ClientesVig!R30*12*(1-$G30)","v":0},{"$f":"+$M30*ClientesVig!S30*12*(1-$G30)","v":0},{"$f":"+$M30*ClientesVig!T30*12*(1-$G30)","v":0},{"$f":"+SUMPRODUCT(O30:R30,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J30,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P30*U30*12*(1-$G30)*1000","v":0},null,{"$f":"+PotenciaVig!T30*U30*12*(1-$G30)*1000","v":0}]
[{"$f":"+EnergíaVig!A31","v":"MTD_2 Jub. 2"},{"$f":"+ITV_CD!B31","v":"MTD"},{"$f":"+ITV_CD!C31","v":2},{"$f":"+ITV_CD!D31","v":"Jubilados - 2"},"c",{"$f":"+ITV_CD!F31","v":"Pp"},{"$f":"+ITV_CD!G31","v":0.25},"MTD2cCCOF","MTD2c-","MTD2PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H31,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I31,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":14.27},null,{"$f":"+$M31*ClientesVig!Q31*12*(1-$G31)","v":0},{"$f":"+$M31*ClientesVig!R31*12*(1-$G31)","v":0},{"$f":"+$M31*ClientesVig!S31*12*(1-$G31)","v":0},{"$f":"+$M31*ClientesVig!T31*12*(1-$G31)","v":0},{"$f":"+SUMPRODUCT(O31:R31,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J31,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P31*U31*12*(1-$G31)*1000","v":0},null,{"$f":"+PotenciaVig!T31*U31*12*(1-$G31)*1000","v":0}]
[{"$f":"+EnergíaVig!A32","v":"MTD_2 Discap."},{"$f":"+ITV_CD!B32","v":"MTD"},{"$f":"+ITV_CD!C32","v":2},{"$f":"+ITV_CD!D32","v":"Jubilados - 1"},"c",{"$f":"+ITV_CD!F32","v":"Pp"},{"$f":"+ITV_CD!G32","v":0.25},"MTD2cCCOF","MTD2c-","MTD2PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H32,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I32,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":14.27},null,{"$f":"+$M32*ClientesVig!Q32*12*(1-$G32)","v":0},{"$f":"+$M32*ClientesVig!R32*12*(1-$G32)","v":0},{"$f":"+$M32*ClientesVig!S32*12*(1-$G32)","v":0},{"$f":"+$M32*ClientesVig!T32*12*(1-$G32)","v":0},{"$f":"+SUMPRODUCT(O32:R32,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J32,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P32*U32*12*(1-$G32)*1000","v":0},null,{"$f":"+PotenciaVig!T32*U32*12*(1-$G32)*1000","v":0}]
[{"$f":"+EnergíaVig!A33","v":"MTD_2 Discapacitados 601-más"},{"$f":"+ITV_CD!B33","v":"MTD"},{"$f":"+ITV_CD!C33","v":2},{"$f":"+ITV_CD!D33","v":"Jubilados - 2"},"c",{"$f":"+ITV_CD!F33","v":"Pp"},{"$f":"+ITV_CD!G33","v":0.25},"MTD2cCCOF","MTD2c-","MTD2PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H33,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I33,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":14.27},null,{"$f":"+$M33*ClientesVig!Q33*12*(1-$G33)","v":0},{"$f":"+$M33*ClientesVig!R33*12*(1-$G33)","v":0},{"$f":"+$M33*ClientesVig!S33*12*(1-$G33)","v":0},{"$f":"+$M33*ClientesVig!T33*12*(1-$G33)","v":0},{"$f":"+SUMPRODUCT(O33:R33,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J33,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P33*U33*12*(1-$G33)*1000","v":0},null,{"$f":"+PotenciaVig!T33*U33*12*(1-$G33)*1000","v":0}]
[{"$f":"+EnergíaVig!A34","v":"MTD_2 Político"},{"$f":"+ITV_CD!B34","v":"MTD"},{"$f":"+ITV_CD!C34","v":2},{"$f":"+ITV_CD!D34","v":"Político"},"c",{"$f":"+ITV_CD!F34","v":"Pp"},{"$f":"+ITV_CD!G34","v":0.5},"MTD2cCCOF","MTD2c-","MTD2PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H34,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I34,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":14.27},null,{"$f":"+$M34*ClientesVig!Q34*12*(1-$G34)","v":0},{"$f":"+$M34*ClientesVig!R34*12*(1-$G34)","v":0},{"$f":"+$M34*ClientesVig!S34*12*(1-$G34)","v":0},{"$f":"+$M34*ClientesVig!T34*12*(1-$G34)","v":0},{"$f":"+SUMPRODUCT(O34:R34,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J34,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P34*U34*12*(1-$G34)*1000","v":0},null,{"$f":"+PotenciaVig!T34*U34*12*(1-$G34)*1000","v":0}]
[{"$f":"+EnergíaVig!A35","v":"MTD_2 Cruz Roja"},{"$f":"+ITV_CD!B35","v":"MTD"},{"$f":"+ITV_CD!C35","v":2},{"$f":"+ITV_CD!D35","v":"Cruz Roja"},"c",{"$f":"+ITV_CD!F35","v":"Pp"},{"$f":"+ITV_CD!G35","v":1},{"$f":"+B35&C35&E35&$A$3","v":"MTD2cCCOF"},{"$f":"+B35&C35&E35&$A$4","v":"MTD2c-"},{"$f":"+B35&C35&F35&$A$3","v":"MTD2PpCCOF"},null,null,{"$f":"+IFERROR(VLOOKUP(H35,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I35,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":14.27},null,{"$f":"+$M35*ClientesVig!Q35*12*(1-$G35)","v":0},{"$f":"+$M35*ClientesVig!R35*12*(1-$G35)","v":0},{"$f":"+$M35*ClientesVig!S35*12*(1-$G35)","v":0},{"$f":"+$M35*ClientesVig!T35*12*(1-$G35)","v":0},{"$f":"+SUMPRODUCT(O35:R35,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J35,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P35*U35*12*(1-$G35)*1000","v":0},null,{"$f":"+PotenciaVig!T35*U35*12*(1-$G35)*1000","v":0}]
[{"$f":"+EnergíaVig!A36","v":"MTD_3 (30,001-50,000)"},{"$f":"+ITV_CD!B36","v":"MTD"},{"$f":"+ITV_CD!C36","v":3},null,null,null,null,"MTD3CCOF","MTD3-","MTD3CCOF",null,null,{"$f":"+M37","v":14.27},null,{"$f":"+SUM(O37:O43)","v":0},{"$f":"+SUM(P37:P43)","v":0},{"$f":"+SUM(Q37:Q43)","v":0},{"$f":"+SUM(R37:R43)","v":0},{"$f":"+SUMPRODUCT(O36:R36,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U37","v":0},null,{"$f":"+PotenciaVig!P36*U36*12*(1-$G36)*1000","v":0},null,{"$f":"+PotenciaVig!T36*U36*12*(1-$G36)*1000","v":0}]
[{"$f":"+EnergíaVig!A37","v":"MTD_3 Regular"},{"$f":"+ITV_CD!B37","v":"MTD"},{"$f":"+ITV_CD!C37","v":3},{"$f":"+ITV_CD!D37","v":"Regular"},"c",{"$f":"+ITV_CD!F37","v":"Pp"},{"$f":"+ITV_CD!G37","v":0},"MTD3cCCOF","MTD3c-","MTD3PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H37,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I37,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":14.27},null,{"$f":"+$M37*ClientesVig!Q37*12*(1-$G37)","v":0},{"$f":"+$M37*ClientesVig!R37*12*(1-$G37)","v":0},{"$f":"+$M37*ClientesVig!S37*12*(1-$G37)","v":0},{"$f":"+$M37*ClientesVig!T37*12*(1-$G37)","v":0},{"$f":"+SUMPRODUCT(O37:R37,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J37,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P37*U37*12*(1-$G37)*1000","v":0},null,{"$f":"+PotenciaVig!T37*U37*12*(1-$G37)*1000","v":0}]
[{"$f":"+EnergíaVig!A38","v":"MTD_3 Agro"},{"$f":"+ITV_CD!B38","v":"MTD"},{"$f":"+ITV_CD!C38","v":3},{"$f":"+ITV_CD!D38","v":"Agropecuario"},"c",{"$f":"+ITV_CD!F38","v":"Pp"},{"$f":"+ITV_CD!G38","v":0.05},"MTD3cCCOF","MTD3c-","MTD3PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H38,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I38,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":14.27},null,{"$f":"+$M38*ClientesVig!Q38*12*(1-$G38)","v":0},{"$f":"+$M38*ClientesVig!R38*12*(1-$G38)","v":0},{"$f":"+$M38*ClientesVig!S38*12*(1-$G38)","v":0},{"$f":"+$M38*ClientesVig!T38*12*(1-$G38)","v":0},{"$f":"+SUMPRODUCT(O38:R38,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J38,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P38*U38*12*(1-$G38)*1000","v":0},null,{"$f":"+PotenciaVig!T38*U38*12*(1-$G38)*1000","v":0}]
[{"$f":"+EnergíaVig!A39","v":"MTD_3 Jub. 1"},{"$f":"+ITV_CD!B39","v":"MTD"},{"$f":"+ITV_CD!C39","v":3},{"$f":"+ITV_CD!D39","v":"Jubilados - 1"},"c",{"$f":"+ITV_CD!F39","v":"Pp"},{"$f":"+ITV_CD!G39","v":0.25},"MTD3cCCOF","MTD3c-","MTD3PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H39,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I39,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":14.27},null,{"$f":"+$M39*ClientesVig!Q39*12*(1-$G39)","v":0},{"$f":"+$M39*ClientesVig!R39*12*(1-$G39)","v":0},{"$f":"+$M39*ClientesVig!S39*12*(1-$G39)","v":0},{"$f":"+$M39*ClientesVig!T39*12*(1-$G39)","v":0},{"$f":"+SUMPRODUCT(O39:R39,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J39,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P39*U39*12*(1-$G39)*1000","v":0},null,{"$f":"+PotenciaVig!T39*U39*12*(1-$G39)*1000","v":0}]
[{"$f":"+EnergíaVig!A40","v":"MTD_3 Jub. 2"},{"$f":"+ITV_CD!B40","v":"MTD"},{"$f":"+ITV_CD!C40","v":3},{"$f":"+ITV_CD!D40","v":"Jubilados - 2"},"c",{"$f":"+ITV_CD!F40","v":"Pp"},{"$f":"+ITV_CD!G40","v":0.25},"MTD3cCCOF","MTD3c-","MTD3PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H40,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I40,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":14.27},null,{"$f":"+$M40*ClientesVig!Q40*12*(1-$G40)","v":0},{"$f":"+$M40*ClientesVig!R40*12*(1-$G40)","v":0},{"$f":"+$M40*ClientesVig!S40*12*(1-$G40)","v":0},{"$f":"+$M40*ClientesVig!T40*12*(1-$G40)","v":0},{"$f":"+SUMPRODUCT(O40:R40,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J40,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P40*U40*12*(1-$G40)*1000","v":0},null,{"$f":"+PotenciaVig!T40*U40*12*(1-$G40)*1000","v":0}]
[{"$f":"+EnergíaVig!A41","v":"MTD_3 Discap."},{"$f":"+ITV_CD!B41","v":"MTD"},{"$f":"+ITV_CD!C41","v":3},{"$f":"+ITV_CD!D41","v":"Jubilados - 1"},"c",{"$f":"+ITV_CD!F41","v":"Pp"},{"$f":"+ITV_CD!G41","v":0.25},"MTD3cCCOF","MTD3c-","MTD3PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H41,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I41,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":14.27},null,{"$f":"+$M41*ClientesVig!Q41*12*(1-$G41)","v":0},{"$f":"+$M41*ClientesVig!R41*12*(1-$G41)","v":0},{"$f":"+$M41*ClientesVig!S41*12*(1-$G41)","v":0},{"$f":"+$M41*ClientesVig!T41*12*(1-$G41)","v":0},{"$f":"+SUMPRODUCT(O41:R41,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J41,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P41*U41*12*(1-$G41)*1000","v":0},null,{"$f":"+PotenciaVig!T41*U41*12*(1-$G41)*1000","v":0}]
[{"$f":"+EnergíaVig!A42","v":"MTD_3 Discapacitados 601-más"},{"$f":"+ITV_CD!B42","v":"MTD"},{"$f":"+ITV_CD!C42","v":3},{"$f":"+ITV_CD!D42","v":"Jubilados - 2"},"c",{"$f":"+ITV_CD!F42","v":"Pp"},{"$f":"+ITV_CD!G42","v":0.25},"MTD3cCCOF","MTD3c-","MTD3PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H42,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I42,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":14.27},null,{"$f":"+$M42*ClientesVig!Q42*12*(1-$G42)","v":0},{"$f":"+$M42*ClientesVig!R42*12*(1-$G42)","v":0},{"$f":"+$M42*ClientesVig!S42*12*(1-$G42)","v":0},{"$f":"+$M42*ClientesVig!T42*12*(1-$G42)","v":0},{"$f":"+SUMPRODUCT(O42:R42,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J42,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P42*U42*12*(1-$G42)*1000","v":0},null,{"$f":"+PotenciaVig!T42*U42*12*(1-$G42)*1000","v":0}]
[{"$f":"+EnergíaVig!A43","v":"MTD_3 Político"},{"$f":"+ITV_CD!B43","v":"MTD"},{"$f":"+ITV_CD!C43","v":3},{"$f":"+ITV_CD!D43","v":"Político"},"c",{"$f":"+ITV_CD!F43","v":"Pp"},{"$f":"+ITV_CD!G43","v":0.5},"MTD3cCCOF","MTD3c-","MTD3PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H43,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I43,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":14.27},null,{"$f":"+$M43*ClientesVig!Q43*12*(1-$G43)","v":0},{"$f":"+$M43*ClientesVig!R43*12*(1-$G43)","v":0},{"$f":"+$M43*ClientesVig!S43*12*(1-$G43)","v":0},{"$f":"+$M43*ClientesVig!T43*12*(1-$G43)","v":0},{"$f":"+SUMPRODUCT(O43:R43,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J43,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P43*U43*12*(1-$G43)*1000","v":0},null,{"$f":"+PotenciaVig!T43*U43*12*(1-$G43)*1000","v":0}]
[{"$f":"+EnergíaVig!A44","v":"MTD_3 Cruz Roja"},{"$f":"+ITV_CD!B44","v":"MTD"},{"$f":"+ITV_CD!C44","v":3},{"$f":"+ITV_CD!D44","v":"Cruz Roja"},"c",{"$f":"+ITV_CD!F44","v":"Pp"},{"$f":"+ITV_CD!G44","v":1},{"$f":"+B44&C44&E44&$A$3","v":"MTD3cCCOF"},{"$f":"+B44&C44&E44&$A$4","v":"MTD3c-"},{"$f":"+B44&C44&F44&$A$3","v":"MTD3PpCCOF"},null,null,{"$f":"+IFERROR(VLOOKUP(H44,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I44,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":14.27},null,{"$f":"+$M44*ClientesVig!Q44*12*(1-$G44)","v":0},{"$f":"+$M44*ClientesVig!R44*12*(1-$G44)","v":0},{"$f":"+$M44*ClientesVig!S44*12*(1-$G44)","v":0},{"$f":"+$M44*ClientesVig!T44*12*(1-$G44)","v":0},{"$f":"+SUMPRODUCT(O44:R44,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J44,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P44*U44*12*(1-$G44)*1000","v":0},null,{"$f":"+PotenciaVig!T44*U44*12*(1-$G44)*1000","v":0}]
[{"$f":"+EnergíaVig!A45","v":"MTD_4 (50,001-más)"},{"$f":"+ITV_CD!B45","v":"MTD"},{"$f":"+ITV_CD!C45","v":4},null,null,null,null,"MTD4CCOF","MTD4-","MTD4CCOF",null,null,{"$f":"+M46","v":14.27},null,{"$f":"+SUM(O46:O52)","v":0},{"$f":"+SUM(P46:P52)","v":0},{"$f":"+SUM(Q46:Q52)","v":0},{"$f":"+SUM(R46:R52)","v":0},{"$f":"+SUMPRODUCT(O45:R45,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U46","v":0},null,{"$f":"+PotenciaVig!P45*U45*12*(1-$G45)*1000","v":0},null,{"$f":"+PotenciaVig!T45*U45*12*(1-$G45)*1000","v":0}]
[{"$f":"+EnergíaVig!A46","v":"MTD_4 Regular"},{"$f":"+ITV_CD!B46","v":"MTD"},{"$f":"+ITV_CD!C46","v":4},{"$f":"+ITV_CD!D46","v":"Regular"},"c",{"$f":"+ITV_CD!F46","v":"Pp"},{"$f":"+ITV_CD!G46","v":0},"MTD4cCCOF","MTD4c-","MTD4PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H46,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I46,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":14.27},null,{"$f":"+$M46*ClientesVig!Q46*12*(1-$G46)","v":0},{"$f":"+$M46*ClientesVig!R46*12*(1-$G46)","v":0},{"$f":"+$M46*ClientesVig!S46*12*(1-$G46)","v":0},{"$f":"+$M46*ClientesVig!T46*12*(1-$G46)","v":0},{"$f":"+SUMPRODUCT(O46:R46,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J46,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P46*U46*12*(1-$G46)*1000","v":0},null,{"$f":"+PotenciaVig!T46*U46*12*(1-$G46)*1000","v":0}]
[{"$f":"+EnergíaVig!A47","v":"MTD_4 Agro"},{"$f":"+ITV_CD!B47","v":"MTD"},{"$f":"+ITV_CD!C47","v":4},{"$f":"+ITV_CD!D47","v":"Agropecuario"},"c",{"$f":"+ITV_CD!F47","v":"Pp"},{"$f":"+ITV_CD!G47","v":0.05},"MTD4cCCOF","MTD4c-","MTD4PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H47,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I47,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":14.27},null,{"$f":"+$M47*ClientesVig!Q47*12*(1-$G47)","v":0},{"$f":"+$M47*ClientesVig!R47*12*(1-$G47)","v":0},{"$f":"+$M47*ClientesVig!S47*12*(1-$G47)","v":0},{"$f":"+$M47*ClientesVig!T47*12*(1-$G47)","v":0},{"$f":"+SUMPRODUCT(O47:R47,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J47,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P47*U47*12*(1-$G47)*1000","v":0},null,{"$f":"+PotenciaVig!T47*U47*12*(1-$G47)*1000","v":0}]
[{"$f":"+EnergíaVig!A48","v":"MTD_4 Jub. 1"},{"$f":"+ITV_CD!B48","v":"MTD"},{"$f":"+ITV_CD!C48","v":4},{"$f":"+ITV_CD!D48","v":"Jubilados - 1"},"c",{"$f":"+ITV_CD!F48","v":"Pp"},{"$f":"+ITV_CD!G48","v":0.25},"MTD4cCCOF","MTD4c-","MTD4PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H48,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I48,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":14.27},null,{"$f":"+$M48*ClientesVig!Q48*12*(1-$G48)","v":0},{"$f":"+$M48*ClientesVig!R48*12*(1-$G48)","v":0},{"$f":"+$M48*ClientesVig!S48*12*(1-$G48)","v":0},{"$f":"+$M48*ClientesVig!T48*12*(1-$G48)","v":0},{"$f":"+SUMPRODUCT(O48:R48,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J48,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P48*U48*12*(1-$G48)*1000","v":0},null,{"$f":"+PotenciaVig!T48*U48*12*(1-$G48)*1000","v":0}]
[{"$f":"+EnergíaVig!A49","v":"MTD_4 Jub. 2"},{"$f":"+ITV_CD!B49","v":"MTD"},{"$f":"+ITV_CD!C49","v":4},{"$f":"+ITV_CD!D49","v":"Jubilados - 2"},"c",{"$f":"+ITV_CD!F49","v":"Pp"},{"$f":"+ITV_CD!G49","v":0.25},"MTD4cCCOF","MTD4c-","MTD4PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H49,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I49,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":14.27},null,{"$f":"+$M49*ClientesVig!Q49*12*(1-$G49)","v":0},{"$f":"+$M49*ClientesVig!R49*12*(1-$G49)","v":0},{"$f":"+$M49*ClientesVig!S49*12*(1-$G49)","v":0},{"$f":"+$M49*ClientesVig!T49*12*(1-$G49)","v":0},{"$f":"+SUMPRODUCT(O49:R49,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J49,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P49*U49*12*(1-$G49)*1000","v":0},null,{"$f":"+PotenciaVig!T49*U49*12*(1-$G49)*1000","v":0}]
[{"$f":"+EnergíaVig!A50","v":"MTD_4 Discap."},{"$f":"+ITV_CD!B50","v":"MTD"},{"$f":"+ITV_CD!C50","v":4},{"$f":"+ITV_CD!D50","v":"Jubilados - 1"},"c",{"$f":"+ITV_CD!F50","v":"Pp"},{"$f":"+ITV_CD!G50","v":0.25},"MTD4cCCOF","MTD4c-","MTD4PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H50,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I50,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":14.27},null,{"$f":"+$M50*ClientesVig!Q50*12*(1-$G50)","v":0},{"$f":"+$M50*ClientesVig!R50*12*(1-$G50)","v":0},{"$f":"+$M50*ClientesVig!S50*12*(1-$G50)","v":0},{"$f":"+$M50*ClientesVig!T50*12*(1-$G50)","v":0},{"$f":"+SUMPRODUCT(O50:R50,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J50,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P50*U50*12*(1-$G50)*1000","v":0},null,{"$f":"+PotenciaVig!T50*U50*12*(1-$G50)*1000","v":0}]
[{"$f":"+EnergíaVig!A51","v":"MTD_4 Discapacitados 601-más"},{"$f":"+ITV_CD!B51","v":"MTD"},{"$f":"+ITV_CD!C51","v":4},{"$f":"+ITV_CD!D51","v":"Jubilados - 2"},"c",{"$f":"+ITV_CD!F51","v":"Pp"},{"$f":"+ITV_CD!G51","v":0.25},"MTD4cCCOF","MTD4c-","MTD4PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H51,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I51,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":14.27},null,{"$f":"+$M51*ClientesVig!Q51*12*(1-$G51)","v":0},{"$f":"+$M51*ClientesVig!R51*12*(1-$G51)","v":0},{"$f":"+$M51*ClientesVig!S51*12*(1-$G51)","v":0},{"$f":"+$M51*ClientesVig!T51*12*(1-$G51)","v":0},{"$f":"+SUMPRODUCT(O51:R51,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J51,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P51*U51*12*(1-$G51)*1000","v":0},null,{"$f":"+PotenciaVig!T51*U51*12*(1-$G51)*1000","v":0}]
[{"$f":"+EnergíaVig!A52","v":"MTD_4 Político"},{"$f":"+ITV_CD!B52","v":"MTD"},{"$f":"+ITV_CD!C52","v":4},{"$f":"+ITV_CD!D52","v":"Político"},"c",{"$f":"+ITV_CD!F52","v":"Pp"},{"$f":"+ITV_CD!G52","v":0.5},"MTD4cCCOF","MTD4c-","MTD4PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H52,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I52,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":14.27},null,{"$f":"+$M52*ClientesVig!Q52*12*(1-$G52)","v":0},{"$f":"+$M52*ClientesVig!R52*12*(1-$G52)","v":0},{"$f":"+$M52*ClientesVig!S52*12*(1-$G52)","v":0},{"$f":"+$M52*ClientesVig!T52*12*(1-$G52)","v":0},{"$f":"+SUMPRODUCT(O52:R52,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J52,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P52*U52*12*(1-$G52)*1000","v":0},null,{"$f":"+PotenciaVig!T52*U52*12*(1-$G52)*1000","v":0}]
[{"$f":"+EnergíaVig!A53","v":"MTD_4 Cruz Roja"},{"$f":"+ITV_CD!B53","v":"MTD"},{"$f":"+ITV_CD!C53","v":4},{"$f":"+ITV_CD!D53","v":"Cruz Roja"},"c",{"$f":"+ITV_CD!F53","v":"Pp"},{"$f":"+ITV_CD!G53","v":0.5},{"$f":"+B53&C53&E53&$A$3","v":"MTD4cCCOF"},{"$f":"+B53&C53&E53&$A$4","v":"MTD4c-"},{"$f":"+B53&C53&F53&$A$3","v":"MTD4PpCCOF"},null,null,{"$f":"+IFERROR(VLOOKUP(H53,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I53,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":14.27},null,{"$f":"+$M53*ClientesVig!Q53*12*(1-$G53)","v":0},{"$f":"+$M53*ClientesVig!R53*12*(1-$G53)","v":0},{"$f":"+$M53*ClientesVig!S53*12*(1-$G53)","v":0},{"$f":"+$M53*ClientesVig!T53*12*(1-$G53)","v":0},{"$f":"+SUMPRODUCT(O53:R53,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J53,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P53*U53*12*(1-$G53)*1000","v":0},null,{"$f":"+PotenciaVig!T53*U53*12*(1-$G53)*1000","v":0}]
[{"$f":"+EnergíaVig!A54","v":"BTH"},{"$f":"+ITV_CD!B54","v":"BTH"},{"$f":"+ITV_CD!C54","v":1},null,"C",null,null,"BTH1CCCOF","BTH1C-","BTH1CCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H54,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I54,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.67},null,{"$f":"+$M54*ClientesVig!Q54*12*(1-$G54)","v":5683.2657261321492},{"$f":"+$M54*ClientesVig!R54*12*(1-$G54)","v":5837.5074339826533},{"$f":"+$M54*ClientesVig!S54*12*(1-$G54)","v":5996.0547133930813},{"$f":"+$M54*ClientesVig!T54*12*(1-$G54)","v":6159.1665892823721},{"$f":"+SUMPRODUCT(O54:R54,PremisaCosto!$F$69:$I$69)","v":19390.031549646985},null,{"$f":"+IFERROR(VLOOKUP(J54,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W55:W57)","v":0},null,{"$f":"+SUM(Y55:Y57)","v":0},null,{"$f":"+SUM(Y54,S54)/SUM($Y$7,$S$7)","v":2.4687295475809629E-4}]
[{"$f":"+EnergíaVig!A55","v":"BTH Punta"},{"$f":"+ITV_CD!B55","v":"BTH"},{"$f":"+ITV_CD!C55","v":1},{"$f":"+ITV_CD!D55","v":"Regular"},null,{"$f":"+ITV_CD!F55","v":"Pp"},{"$f":"+ITV_CD!G55","v":0},"BTH1CCOF","BTH1-","BTH1PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H55,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I55,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M55*ClientesVig!Q55*12*(1-$G55)","v":0},{"$f":"+$M55*ClientesVig!R55*12*(1-$G55)","v":0},{"$f":"+$M55*ClientesVig!S55*12*(1-$G55)","v":0},{"$f":"+$M55*ClientesVig!T55*12*(1-$G55)","v":0},{"$f":"+SUMPRODUCT(O55:R55,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J55,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P55*U55*12*(1-$G55)*1000","v":0},null,{"$f":"+PotenciaVig!T55*U55*12*(1-$G55)*1000","v":0},null,{"$f":"+SUM(Y55,S55)/SUM($Y$7,$S$7)","v":0}]
[{"$f":"+EnergíaVig!A56","v":"BTH Fuera de Punta Medio"},{"$f":"+ITV_CD!B56","v":"BTH"},{"$f":"+ITV_CD!C56","v":1},{"$f":"+ITV_CD!D56","v":"Regular"},null,{"$f":"+ITV_CD!F56","v":"Pfp"},{"$f":"+ITV_CD!G56","v":0},{"$f":"+B56&C56&E56&$A$3","v":"BTH1CCOF"},{"$f":"+B56&C56&E56&$A$4","v":"BTH1-"},{"$f":"+B56&C56&F56&$A$3","v":"BTH1PfpCCOF"},null,null,{"$f":"+IFERROR(VLOOKUP(H56,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I56,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M56*ClientesVig!Q56*12*(1-$G56)","v":0},{"$f":"+$M56*ClientesVig!R56*12*(1-$G56)","v":0},{"$f":"+$M56*ClientesVig!S56*12*(1-$G56)","v":0},{"$f":"+$M56*ClientesVig!T56*12*(1-$G56)","v":0},{"$f":"+SUMPRODUCT(O56:R56,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J56,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P56*U56*12*(1-$G56)*1000","v":0},null,{"$f":"+PotenciaVig!T56*U56*12*(1-$G56)*1000","v":0},null,{"$f":"+SUM(Y56,S56)/SUM($Y$7,$S$7)","v":0}]
[{"$f":"+EnergíaVig!A57","v":"BTH Fuera de Punta Bajo"},{"$f":"+ITV_CD!B57","v":"BTH"},{"$f":"+ITV_CD!C57","v":1},{"$f":"+ITV_CD!D57","v":"Regular"},null,{"$f":"+ITV_CD!F57","v":"Pfp"},{"$f":"+ITV_CD!G57","v":0},"BTH1CCOF","BTH1-","BTH1PfpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H57,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I57,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M57*ClientesVig!Q57*12*(1-$G57)","v":0},{"$f":"+$M57*ClientesVig!R57*12*(1-$G57)","v":0},{"$f":"+$M57*ClientesVig!S57*12*(1-$G57)","v":0},{"$f":"+$M57*ClientesVig!T57*12*(1-$G57)","v":0},{"$f":"+SUMPRODUCT(O57:R57,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J57,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P57*U57*12*(1-$G57)*1000","v":0},null,{"$f":"+PotenciaVig!T57*U57*12*(1-$G57)*1000","v":0},null,{"$f":"+SUM(Y57,S57)/SUM($Y$7,$S$7)","v":0}]
[{"$f":"+EnergíaVig!A58","v":"BTD"},{"$f":"+ITV_CD!B58","v":"BTD"},{"$f":"+ITV_CD!C58","v":1},null,"C",null,null,"BTD1CCCOF","BTD1C-","BTD1CCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H58,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I58,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.66},null,{"$f":"+O59+O68+O77+O86","v":663432.11321054795},{"$f":"+P59+P68+P77+P86","v":680608.64097021532},{"$f":"+Q59+Q68+Q77+Q86","v":698243.79450092174},{"$f":"+R59+R68+R77+R86","v":716370.95079533465},{"$f":"+SUMPRODUCT(O58:R58,PremisaCosto!$F$69:$I$69)","v":2259617.7239208962},null,{"$f":"+IFERROR(VLOOKUP(J58,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W59:W93)","v":0},null,{"$f":"+SUM(Y59:Y93)","v":0},null,{"$f":"+SUM(Y58,S58)/SUM($Y$7,$S$7)","v":2.8769344840920176E-2}]
[{"$f":"+EnergíaVig!A59","v":"BTD_1 (0-10,000)"},{"$f":"+ITV_CD!B59","v":"BTD"},{"$f":"+ITV_CD!C59","v":1},null,null,null,null,"BTD1CCOF","BTD1-","BTD1CCOF",null,null,{"$f":"+M60","v":5.66},null,{"$f":"+SUM(O60:O66)","v":463335.73253460467},{"$f":"+SUM(P60:P66)","v":475334.25786201202},{"$f":"+SUM(Q60:Q66)","v":487653.22041613166},{"$f":"+SUM(R60:R66)","v":500315.92067082948},{"$f":"+SUMPRODUCT(O59:R59,PremisaCosto!$F$69:$I$69)","v":1578111.1224927579},null,{"$f":"+U60","v":0},null,{"$f":"+PotenciaVig!P59*U59*12*(1-$G59)*1000","v":0},null,{"$f":"+PotenciaVig!T59*U59*12*(1-$G59)*1000","v":0}]
[{"$f":"+EnergíaVig!A60","v":"BTD_1 Regular"},{"$f":"+ITV_CD!B60","v":"BTD"},{"$f":"+ITV_CD!C60","v":1},{"$f":"+ITV_CD!D60","v":"Regular"},"c",{"$f":"+ITV_CD!F60","v":"Pp"},{"$f":"+ITV_CD!G60","v":0},"BTD1cCCOF","BTD1c-","BTD1PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H60,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I60,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.66},null,{"$f":"+$M60*ClientesVig!Q60*12*(1-$G60)","v":459606.31732186372},{"$f":"+$M60*ClientesVig!R60*12*(1-$G60)","v":471506.19266009331},{"$f":"+$M60*ClientesVig!S60*12*(1-$G60)","v":483723.81598569558},{"$f":"+$M60*ClientesVig!T60*12*(1-$G60)","v":496282.30808022991},{"$f":"+SUMPRODUCT(O60:R60,PremisaCosto!$F$69:$I$69)","v":1565399.1513189001},null,{"$f":"+IFERROR(VLOOKUP(J60,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P60*U60*12*(1-$G60)*1000","v":0},null,{"$f":"+PotenciaVig!T60*U60*12*(1-$G60)*1000","v":0}]
[{"$f":"+EnergíaVig!A61","v":"BTD_1 Agro"},{"$f":"+ITV_CD!B61","v":"BTD"},{"$f":"+ITV_CD!C61","v":1},{"$f":"+ITV_CD!D61","v":"Agropecuario"},"c",{"$f":"+ITV_CD!F61","v":"Pp"},{"$f":"+ITV_CD!G61","v":0.05},"BTD1cCCOF","BTD1c-","BTD1PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H61,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I61,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.66},null,{"$f":"+$M61*ClientesVig!Q61*12*(1-$G61)","v":3234.8469721560377},{"$f":"+$M61*ClientesVig!R61*12*(1-$G61)","v":3318.4940653896747},{"$f":"+$M61*ClientesVig!S61*12*(1-$G61)","v":3404.3718435865194},{"$f":"+$M61*ClientesVig!T61*12*(1-$G61)","v":3492.643446128252},{"$f":"+SUMPRODUCT(O61:R61,PremisaCosto!$F$69:$I$69)","v":11017.245655227751},null,{"$f":"+IFERROR(VLOOKUP(J61,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P61*U61*12*(1-$G61)*1000","v":0},null,{"$f":"+PotenciaVig!T61*U61*12*(1-$G61)*1000","v":0}]
[{"$f":"+EnergíaVig!A62","v":"BTD_1 Jub. 1"},{"$f":"+ITV_CD!B62","v":"BTD"},{"$f":"+ITV_CD!C62","v":1},{"$f":"+ITV_CD!D62","v":"Jubilados - 1"},"c",{"$f":"+ITV_CD!F62","v":"Pp"},{"$f":"+ITV_CD!G62","v":0.25},"BTD1cCCOF","BTD1c-","BTD1PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H62,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I62,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.66},null,{"$f":"+$M62*ClientesVig!Q62*12*(1-$G62)","v":41.308604688668794},{"$f":"+$M62*ClientesVig!R62*12*(1-$G62)","v":42.625875144755256},{"$f":"+$M62*ClientesVig!S62*12*(1-$G62)","v":43.984851068080303},{"$f":"+$M62*ClientesVig!T62*12*(1-$G62)","v":45.386671957723394},{"$f":"+SUMPRODUCT(O62:R62,PremisaCosto!$F$69:$I$69)","v":141.85039189393819},null,{"$f":"+IFERROR(VLOOKUP(J62,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P62*U62*12*(1-$G62)*1000","v":0},null,{"$f":"+PotenciaVig!T62*U62*12*(1-$G62)*1000","v":0}]
[{"$f":"+EnergíaVig!A63","v":"BTD_1 Jub. 2"},{"$f":"+ITV_CD!B63","v":"BTD"},{"$f":"+ITV_CD!C63","v":1},{"$f":"+ITV_CD!D63","v":"Jubilados - 2"},"c",{"$f":"+ITV_CD!F63","v":"Pp"},{"$f":"+ITV_CD!G63","v":0.25},"BTD1cCCOF","BTD1c-","BTD1PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H63,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I63,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.66},null,{"$f":"+$M63*ClientesVig!Q63*12*(1-$G63)","v":325.87899254394273},{"$f":"+$M63*ClientesVig!R63*12*(1-$G63)","v":336.27079280862472},{"$f":"+$M63*ClientesVig!S63*12*(1-$G63)","v":346.99160287041121},{"$f":"+$M63*ClientesVig!T63*12*(1-$G63)","v":358.05041211092896},{"$f":"+SUMPRODUCT(O63:R63,PremisaCosto!$F$69:$I$69)","v":1119.0419804966236},null,{"$f":"+IFERROR(VLOOKUP(J63,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P63*U63*12*(1-$G63)*1000","v":0},null,{"$f":"+PotenciaVig!T63*U63*12*(1-$G63)*1000","v":0}]
[{"$f":"+EnergíaVig!A64","v":"BTD_1 Discap."},{"$f":"+ITV_CD!B64","v":"BTD"},{"$f":"+ITV_CD!C64","v":1},{"$f":"+ITV_CD!D64","v":"Jubilados - 1"},"c",{"$f":"+ITV_CD!F64","v":"Pp"},{"$f":"+ITV_CD!G64","v":0.25},"BTD1cCCOF","BTD1c-","BTD1PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H64,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I64,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.66},null,{"$f":"+$M64*ClientesVig!Q64*12*(1-$G64)","v":0},{"$f":"+$M64*ClientesVig!R64*12*(1-$G64)","v":0},{"$f":"+$M64*ClientesVig!S64*12*(1-$G64)","v":0},{"$f":"+$M64*ClientesVig!T64*12*(1-$G64)","v":0},{"$f":"+SUMPRODUCT(O64:R64,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J64,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P64*U64*12*(1-$G64)*1000","v":0},null,{"$f":"+PotenciaVig!T64*U64*12*(1-$G64)*1000","v":0}]
[{"$f":"+EnergíaVig!A65","v":"BTD_1 Discapacitados 601-más"},{"$f":"+ITV_CD!B65","v":"BTD"},{"$f":"+ITV_CD!C65","v":1},{"$f":"+ITV_CD!D65","v":"Jubilados - 2"},"c",{"$f":"+ITV_CD!F65","v":"Pp"},{"$f":"+ITV_CD!G65","v":0.25},"BTD1cCCOF","BTD1c-","BTD1PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H65,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I65,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.66},null,{"$f":"+$M65*ClientesVig!Q65*12*(1-$G65)","v":0},{"$f":"+$M65*ClientesVig!R65*12*(1-$G65)","v":0},{"$f":"+$M65*ClientesVig!S65*12*(1-$G65)","v":0},{"$f":"+$M65*ClientesVig!T65*12*(1-$G65)","v":0},{"$f":"+SUMPRODUCT(O65:R65,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J65,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P65*U65*12*(1-$G65)*1000","v":0},null,{"$f":"+PotenciaVig!T65*U65*12*(1-$G65)*1000","v":0}]
[{"$f":"+EnergíaVig!A66","v":"BTD_1 Político"},{"$f":"+ITV_CD!B66","v":"BTD"},{"$f":"+ITV_CD!C66","v":1},{"$f":"+ITV_CD!D66","v":"Político"},"c",{"$f":"+ITV_CD!F66","v":"Pp"},{"$f":"+ITV_CD!G66","v":0.5},"BTD1cCCOF","BTD1c-","BTD1PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H66,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I66,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.66},null,{"$f":"+$M66*ClientesVig!Q66*12*(1-$G66)","v":127.38064335228347},{"$f":"+$M66*ClientesVig!R66*12*(1-$G66)","v":130.67446857565946},{"$f":"+$M66*ClientesVig!S66*12*(1-$G66)","v":134.05613291110956},{"$f":"+$M66*ClientesVig!T66*12*(1-$G66)","v":137.53206040266838},{"$f":"+SUMPRODUCT(O66:R66,PremisaCosto!$F$69:$I$69)","v":433.83314623927936},null,{"$f":"+IFERROR(VLOOKUP(J66,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P66*U66*12*(1-$G66)*1000","v":0},null,{"$f":"+PotenciaVig!T66*U66*12*(1-$G66)*1000","v":0}]
[{"$f":"+EnergíaVig!A67","v":"BTD_1 Cruz Roja"},{"$f":"+ITV_CD!B67","v":"BTD"},{"$f":"+ITV_CD!C67","v":1},{"$f":"+ITV_CD!D67","v":"Cruz Roja"},"c",{"$f":"+ITV_CD!F67","v":"Pp"},{"$f":"+ITV_CD!G67","v":1},{"$f":"+B67&C67&E67&$A$3","v":"BTD1cCCOF"},{"$f":"+B67&C67&E67&$A$4","v":"BTD1c-"},{"$f":"+B67&C67&F67&$A$3","v":"BTD1PpCCOF"},null,null,{"$f":"+IFERROR(VLOOKUP(H67,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I67,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.66},null,{"$f":"+$M67*ClientesVig!Q67*12*(1-$G67)","v":0},{"$f":"+$M67*ClientesVig!R67*12*(1-$G67)","v":0},{"$f":"+$M67*ClientesVig!S67*12*(1-$G67)","v":0},{"$f":"+$M67*ClientesVig!T67*12*(1-$G67)","v":0},{"$f":"+SUMPRODUCT(O67:R67,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J67,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P67*U67*12*(1-$G67)*1000","v":0},null,{"$f":"+PotenciaVig!T67*U67*12*(1-$G67)*1000","v":0}]
[{"$f":"+EnergíaVig!A68","v":"BTD_2 (10,001-30,000)"},{"$f":"+ITV_CD!B68","v":"BTD"},{"$f":"+ITV_CD!C68","v":2},null,null,null,null,"BTD2CCOF","BTD2-","BTD2CCOF",null,null,{"$f":"+M69","v":5.66},null,{"$f":"+SUM(O69:O75)","v":151368.35571147662},{"$f":"+SUM(P69:P75)","v":155285.60444874136},{"$f":"+SUM(Q69:Q75)","v":159307.4007010629},{"$f":"+SUM(R69:R75)","v":163441.36633818553},{"$f":"+SUMPRODUCT(O68:R68,PremisaCosto!$F$69:$I$69)","v":515545.19472599274},null,{"$f":"+U69","v":0},null,{"$f":"+PotenciaVig!P68*U68*12*(1-$G68)*1000","v":0},null,{"$f":"+PotenciaVig!T68*U68*12*(1-$G68)*1000","v":0}]
[{"$f":"+EnergíaVig!A69","v":"BTD_2 Regular"},{"$f":"+ITV_CD!B69","v":"BTD"},{"$f":"+ITV_CD!C69","v":2},{"$f":"+ITV_CD!D69","v":"Regular"},"c",{"$f":"+ITV_CD!F69","v":"Pp"},{"$f":"+ITV_CD!G69","v":0},"BTD2cCCOF","BTD2c-","BTD2PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H69,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I69,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.66},null,{"$f":"+$M69*ClientesVig!Q69*12*(1-$G69)","v":150458.11643268098},{"$f":"+$M69*ClientesVig!R69*12*(1-$G69)","v":154351.19147716585},{"$f":"+$M69*ClientesVig!S69*12*(1-$G69)","v":158348.15256997079},{"$f":"+$M69*ClientesVig!T69*12*(1-$G69)","v":162456.57808763068},{"$f":"+SUMPRODUCT(O69:R69,PremisaCosto!$F$69:$I$69)","v":512442.13244024816},null,{"$f":"+IFERROR(VLOOKUP(J69,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P69*U69*12*(1-$G69)*1000","v":0},null,{"$f":"+PotenciaVig!T69*U69*12*(1-$G69)*1000","v":0}]
[{"$f":"+EnergíaVig!A70","v":"BTD_2 Agro"},{"$f":"+ITV_CD!B70","v":"BTD"},{"$f":"+ITV_CD!C70","v":2},{"$f":"+ITV_CD!D70","v":"Agropecuario"},"c",{"$f":"+ITV_CD!F70","v":"Pp"},{"$f":"+ITV_CD!G70","v":0.05},"BTD2cCCOF","BTD2c-","BTD2PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H70,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I70,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.66},null,{"$f":"+$M70*ClientesVig!Q70*12*(1-$G70)","v":767.39070507351266},{"$f":"+$M70*ClientesVig!R70*12*(1-$G70)","v":787.23399361433894},{"$f":"+$M70*ClientesVig!S70*12*(1-$G70)","v":807.60645924497737},{"$f":"+$M70*ClientesVig!T70*12*(1-$G70)","v":828.54680291363638},{"$f":"+SUMPRODUCT(O70:R70,PremisaCosto!$F$69:$I$69)","v":2613.5801736854155},null,{"$f":"+IFERROR(VLOOKUP(J70,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P70*U70*12*(1-$G70)*1000","v":0},null,{"$f":"+PotenciaVig!T70*U70*12*(1-$G70)*1000","v":0}]
[{"$f":"+EnergíaVig!A71","v":"BTD_2 Jub. 1"},{"$f":"+ITV_CD!B71","v":"BTD"},{"$f":"+ITV_CD!C71","v":2},{"$f":"+ITV_CD!D71","v":"Jubilados - 1"},"c",{"$f":"+ITV_CD!F71","v":"Pp"},{"$f":"+ITV_CD!G71","v":0.25},"BTD2cCCOF","BTD2c-","BTD2PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H71,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I71,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.66},null,{"$f":"+$M71*ClientesVig!Q71*12*(1-$G71)","v":0},{"$f":"+$M71*ClientesVig!R71*12*(1-$G71)","v":0},{"$f":"+$M71*ClientesVig!S71*12*(1-$G71)","v":0},{"$f":"+$M71*ClientesVig!T71*12*(1-$G71)","v":0},{"$f":"+SUMPRODUCT(O71:R71,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J71,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P71*U71*12*(1-$G71)*1000","v":0},null,{"$f":"+PotenciaVig!T71*U71*12*(1-$G71)*1000","v":0}]
[{"$f":"+EnergíaVig!A72","v":"BTD_2 Jub. 2"},{"$f":"+ITV_CD!B72","v":"BTD"},{"$f":"+ITV_CD!C72","v":2},{"$f":"+ITV_CD!D72","v":"Jubilados - 2"},"c",{"$f":"+ITV_CD!F72","v":"Pp"},{"$f":"+ITV_CD!G72","v":0.25},"BTD2cCCOF","BTD2c-","BTD2PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H72,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I72,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.66},null,{"$f":"+$M72*ClientesVig!Q72*12*(1-$G72)","v":105.56643420437581},{"$f":"+$M72*ClientesVig!R72*12*(1-$G72)","v":108.93279203659674},{"$f":"+$M72*ClientesVig!S72*12*(1-$G72)","v":112.40573050731629},{"$f":"+$M72*ClientesVig!T72*12*(1-$G72)","v":115.98816166973756},{"$f":"+SUMPRODUCT(O72:R72,PremisaCosto!$F$69:$I$69)","v":362.5065570622865},null,{"$f":"+IFERROR(VLOOKUP(J72,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P72*U72*12*(1-$G72)*1000","v":0},null,{"$f":"+PotenciaVig!T72*U72*12*(1-$G72)*1000","v":0}]
[{"$f":"+EnergíaVig!A73","v":"BTD_2 Discap."},{"$f":"+ITV_CD!B73","v":"BTD"},{"$f":"+ITV_CD!C73","v":2},{"$f":"+ITV_CD!D73","v":"Jubilados - 1"},"c",{"$f":"+ITV_CD!F73","v":"Pp"},{"$f":"+ITV_CD!G73","v":0.25},"BTD2cCCOF","BTD2c-","BTD2PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H73,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I73,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.66},null,{"$f":"+$M73*ClientesVig!Q73*12*(1-$G73)","v":0},{"$f":"+$M73*ClientesVig!R73*12*(1-$G73)","v":0},{"$f":"+$M73*ClientesVig!S73*12*(1-$G73)","v":0},{"$f":"+$M73*ClientesVig!T73*12*(1-$G73)","v":0},{"$f":"+SUMPRODUCT(O73:R73,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J73,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P73*U73*12*(1-$G73)*1000","v":0},null,{"$f":"+PotenciaVig!T73*U73*12*(1-$G73)*1000","v":0}]
[{"$f":"+EnergíaVig!A74","v":"BTD_2 Discapacitados 601-más"},{"$f":"+ITV_CD!B74","v":"BTD"},{"$f":"+ITV_CD!C74","v":2},{"$f":"+ITV_CD!D74","v":"Jubilados - 2"},"c",{"$f":"+ITV_CD!F74","v":"Pp"},{"$f":"+ITV_CD!G74","v":0.25},"BTD2cCCOF","BTD2c-","BTD2PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H74,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I74,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.66},null,{"$f":"+$M74*ClientesVig!Q74*12*(1-$G74)","v":0},{"$f":"+$M74*ClientesVig!R74*12*(1-$G74)","v":0},{"$f":"+$M74*ClientesVig!S74*12*(1-$G74)","v":0},{"$f":"+$M74*ClientesVig!T74*12*(1-$G74)","v":0},{"$f":"+SUMPRODUCT(O74:R74,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J74,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P74*U74*12*(1-$G74)*1000","v":0},null,{"$f":"+PotenciaVig!T74*U74*12*(1-$G74)*1000","v":0}]
[{"$f":"+EnergíaVig!A75","v":"BTD_2 Político"},{"$f":"+ITV_CD!B75","v":"BTD"},{"$f":"+ITV_CD!C75","v":2},{"$f":"+ITV_CD!D75","v":"Político"},"c",{"$f":"+ITV_CD!F75","v":"Pp"},{"$f":"+ITV_CD!G75","v":0.5},"BTD2cCCOF","BTD2c-","BTD2PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H75,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I75,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.66},null,{"$f":"+$M75*ClientesVig!Q75*12*(1-$G75)","v":37.282139517741513},{"$f":"+$M75*ClientesVig!R75*12*(1-$G75)","v":38.246185924583266},{"$f":"+$M75*ClientesVig!S75*12*(1-$G75)","v":39.235941339836948},{"$f":"+$M75*ClientesVig!T75*12*(1-$G75)","v":40.253285971512696},{"$f":"+SUMPRODUCT(O75:R75,PremisaCosto!$F$69:$I$69)","v":126.97555499686226},null,{"$f":"+IFERROR(VLOOKUP(J75,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P75*U75*12*(1-$G75)*1000","v":0},null,{"$f":"+PotenciaVig!T75*U75*12*(1-$G75)*1000","v":0}]
[{"$f":"+EnergíaVig!A76","v":"BTD_2 Cruz Roja"},{"$f":"+ITV_CD!B76","v":"BTD"},{"$f":"+ITV_CD!C76","v":2},{"$f":"+ITV_CD!D76","v":"Cruz Roja"},"c",{"$f":"+ITV_CD!F76","v":"Pp"},{"$f":"+ITV_CD!G76","v":1},{"$f":"+B76&C76&E76&$A$3","v":"BTD2cCCOF"},{"$f":"+B76&C76&E76&$A$4","v":"BTD2c-"},{"$f":"+B76&C76&F76&$A$3","v":"BTD2PpCCOF"},null,null,{"$f":"+IFERROR(VLOOKUP(H76,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I76,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.66},null,{"$f":"+$M76*ClientesVig!Q76*12*(1-$G76)","v":0},{"$f":"+$M76*ClientesVig!R76*12*(1-$G76)","v":0},{"$f":"+$M76*ClientesVig!S76*12*(1-$G76)","v":0},{"$f":"+$M76*ClientesVig!T76*12*(1-$G76)","v":0},{"$f":"+SUMPRODUCT(O76:R76,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J76,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P76*U76*12*(1-$G76)*1000","v":0},null,{"$f":"+PotenciaVig!T76*U76*12*(1-$G76)*1000","v":0}]
[{"$f":"+EnergíaVig!A77","v":"BTD_3 (30,001-50,000)"},{"$f":"+ITV_CD!B77","v":"BTD"},{"$f":"+ITV_CD!C77","v":3},null,null,null,null,"BTD3CCOF","BTD3-","BTD3CCOF",null,null,{"$f":"+M78","v":5.66},null,{"$f":"+SUM(O78:O84)","v":29150.212455613917},{"$f":"+SUM(P78:P84)","v":29904.609817163633},{"$f":"+SUM(Q78:Q84)","v":30679.141869440387},{"$f":"+SUM(R78:R84)","v":31475.276335261624},{"$f":"+SUMPRODUCT(O77:R77,PremisaCosto!$F$69:$I$69)","v":99282.753413672152},null,{"$f":"+U78","v":0},null,{"$f":"+PotenciaVig!P77*U77*12*(1-$G77)*1000","v":0},null,{"$f":"+PotenciaVig!T77*U77*12*(1-$G77)*1000","v":0}]
[{"$f":"+EnergíaVig!A78","v":"BTD_3 Regular"},{"$f":"+ITV_CD!B78","v":"BTD"},{"$f":"+ITV_CD!C78","v":3},{"$f":"+ITV_CD!D78","v":"Regular"},"c",{"$f":"+ITV_CD!F78","v":"Pp"},{"$f":"+ITV_CD!G78","v":0},"BTD3cCCOF","BTD3c-","BTD3PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H78,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I78,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.66},null,{"$f":"+$M78*ClientesVig!Q78*12*(1-$G78)","v":29053.617821408858},{"$f":"+$M78*ClientesVig!R78*12*(1-$G78)","v":29805.517426359031},{"$f":"+$M78*ClientesVig!S78*12*(1-$G78)","v":30577.48511233263},{"$f":"+$M78*ClientesVig!T78*12*(1-$G78)","v":31370.983730699067},{"$f":"+SUMPRODUCT(O78:R78,PremisaCosto!$F$69:$I$69)","v":98953.771293907543},null,{"$f":"+IFERROR(VLOOKUP(J78,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P78*U78*12*(1-$G78)*1000","v":0},null,{"$f":"+PotenciaVig!T78*U78*12*(1-$G78)*1000","v":0}]
[{"$f":"+EnergíaVig!A79","v":"BTD_3 Agro"},{"$f":"+ITV_CD!B79","v":"BTD"},{"$f":"+ITV_CD!C79","v":3},{"$f":"+ITV_CD!D79","v":"Agropecuario"},"c",{"$f":"+ITV_CD!F79","v":"Pp"},{"$f":"+ITV_CD!G79","v":0.05},"BTD3cCCOF","BTD3c-","BTD3PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H79,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I79,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.66},null,{"$f":"+$M79*ClientesVig!Q79*12*(1-$G79)","v":96.594634205057545},{"$f":"+$M79*ClientesVig!R79*12*(1-$G79)","v":99.092390804602076},{"$f":"+$M79*ClientesVig!S79*12*(1-$G79)","v":101.65675710775936},{"$f":"+$M79*ClientesVig!T79*12*(1-$G79)","v":104.29260456255564},{"$f":"+SUMPRODUCT(O79:R79,PremisaCosto!$F$69:$I$69)","v":328.98211976459766},null,{"$f":"+IFERROR(VLOOKUP(J79,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P79*U79*12*(1-$G79)*1000","v":0},null,{"$f":"+PotenciaVig!T79*U79*12*(1-$G79)*1000","v":0}]
[{"$f":"+EnergíaVig!A80","v":"BTD_3 Jub. 1"},{"$f":"+ITV_CD!B80","v":"BTD"},{"$f":"+ITV_CD!C80","v":3},{"$f":"+ITV_CD!D80","v":"Jubilados - 1"},"c",{"$f":"+ITV_CD!F80","v":"Pp"},{"$f":"+ITV_CD!G80","v":0.25},"BTD3cCCOF","BTD3c-","BTD3PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H80,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I80,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.66},null,{"$f":"+$M80*ClientesVig!Q80*12*(1-$G80)","v":0},{"$f":"+$M80*ClientesVig!R80*12*(1-$G80)","v":0},{"$f":"+$M80*ClientesVig!S80*12*(1-$G80)","v":0},{"$f":"+$M80*ClientesVig!T80*12*(1-$G80)","v":0},{"$f":"+SUMPRODUCT(O80:R80,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J80,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P80*U80*12*(1-$G80)*1000","v":0},null,{"$f":"+PotenciaVig!T80*U80*12*(1-$G80)*1000","v":0}]
[{"$f":"+EnergíaVig!A81","v":"BTD_3 Jub. 2"},{"$f":"+ITV_CD!B81","v":"BTD"},{"$f":"+ITV_CD!C81","v":3},{"$f":"+ITV_CD!D81","v":"Jubilados - 2"},"c",{"$f":"+ITV_CD!F81","v":"Pp"},{"$f":"+ITV_CD!G81","v":0.25},"BTD3cCCOF","BTD3c-","BTD3PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H81,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I81,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.66},null,{"$f":"+$M81*ClientesVig!Q81*12*(1-$G81)","v":0},{"$f":"+$M81*ClientesVig!R81*12*(1-$G81)","v":0},{"$f":"+$M81*ClientesVig!S81*12*(1-$G81)","v":0},{"$f":"+$M81*ClientesVig!T81*12*(1-$G81)","v":0},{"$f":"+SUMPRODUCT(O81:R81,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J81,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P81*U81*12*(1-$G81)*1000","v":0},null,{"$f":"+PotenciaVig!T81*U81*12*(1-$G81)*1000","v":0}]
[{"$f":"+EnergíaVig!A82","v":"BTD_3 Discap."},{"$f":"+ITV_CD!B82","v":"BTD"},{"$f":"+ITV_CD!C82","v":3},{"$f":"+ITV_CD!D82","v":"Jubilados - 1"},"c",{"$f":"+ITV_CD!F82","v":"Pp"},{"$f":"+ITV_CD!G82","v":0.25},"BTD3cCCOF","BTD3c-","BTD3PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H82,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I82,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.66},null,{"$f":"+$M82*ClientesVig!Q82*12*(1-$G82)","v":0},{"$f":"+$M82*ClientesVig!R82*12*(1-$G82)","v":0},{"$f":"+$M82*ClientesVig!S82*12*(1-$G82)","v":0},{"$f":"+$M82*ClientesVig!T82*12*(1-$G82)","v":0},{"$f":"+SUMPRODUCT(O82:R82,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J82,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P82*U82*12*(1-$G82)*1000","v":0},null,{"$f":"+PotenciaVig!T82*U82*12*(1-$G82)*1000","v":0}]
[{"$f":"+EnergíaVig!A83","v":"BTD_3 Discapacitados 601-más"},{"$f":"+ITV_CD!B83","v":"BTD"},{"$f":"+ITV_CD!C83","v":3},{"$f":"+ITV_CD!D83","v":"Jubilados - 2"},"c",{"$f":"+ITV_CD!F83","v":"Pp"},{"$f":"+ITV_CD!G83","v":0.25},"BTD3cCCOF","BTD3c-","BTD3PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H83,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I83,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.66},null,{"$f":"+$M83*ClientesVig!Q83*12*(1-$G83)","v":0},{"$f":"+$M83*ClientesVig!R83*12*(1-$G83)","v":0},{"$f":"+$M83*ClientesVig!S83*12*(1-$G83)","v":0},{"$f":"+$M83*ClientesVig!T83*12*(1-$G83)","v":0},{"$f":"+SUMPRODUCT(O83:R83,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J83,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P83*U83*12*(1-$G83)*1000","v":0},null,{"$f":"+PotenciaVig!T83*U83*12*(1-$G83)*1000","v":0}]
[{"$f":"+EnergíaVig!A84","v":"BTD_3 Político"},{"$f":"+ITV_CD!B84","v":"BTD"},{"$f":"+ITV_CD!C84","v":3},{"$f":"+ITV_CD!D84","v":"Político"},"c",{"$f":"+ITV_CD!F84","v":"Pp"},{"$f":"+ITV_CD!G84","v":0.5},"BTD3cCCOF","BTD3c-","BTD3PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H84,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I84,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.66},null,{"$f":"+$M84*ClientesVig!Q84*12*(1-$G84)","v":0},{"$f":"+$M84*ClientesVig!R84*12*(1-$G84)","v":0},{"$f":"+$M84*ClientesVig!S84*12*(1-$G84)","v":0},{"$f":"+$M84*ClientesVig!T84*12*(1-$G84)","v":0},{"$f":"+SUMPRODUCT(O84:R84,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J84,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P84*U84*12*(1-$G84)*1000","v":0},null,{"$f":"+PotenciaVig!T84*U84*12*(1-$G84)*1000","v":0}]
[{"$f":"+EnergíaVig!A85","v":"BTD_3 Cruz Roja"},{"$f":"+ITV_CD!B85","v":"BTD"},{"$f":"+ITV_CD!C85","v":3},{"$f":"+ITV_CD!D85","v":"Cruz Roja"},"c",{"$f":"+ITV_CD!F85","v":"Pp"},{"$f":"+ITV_CD!G85","v":1},{"$f":"+B85&C85&E85&$A$3","v":"BTD3cCCOF"},{"$f":"+B85&C85&E85&$A$4","v":"BTD3c-"},{"$f":"+B85&C85&F85&$A$3","v":"BTD3PpCCOF"},null,null,{"$f":"+IFERROR(VLOOKUP(H85,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I85,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.66},null,{"$f":"+$M85*ClientesVig!Q85*12*(1-$G85)","v":0},{"$f":"+$M85*ClientesVig!R85*12*(1-$G85)","v":0},{"$f":"+$M85*ClientesVig!S85*12*(1-$G85)","v":0},{"$f":"+$M85*ClientesVig!T85*12*(1-$G85)","v":0},{"$f":"+SUMPRODUCT(O85:R85,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J85,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P85*U85*12*(1-$G85)*1000","v":0},null,{"$f":"+PotenciaVig!T85*U85*12*(1-$G85)*1000","v":0}]
[{"$f":"+EnergíaVig!A86","v":"BTD_4 (50,001-más)"},{"$f":"+ITV_CD!B86","v":"BTD"},{"$f":"+ITV_CD!C86","v":4},null,null,null,null,"BTD4CCOF","BTD4-","BTD4CCOF",null,null,{"$f":"+M87","v":5.66},null,{"$f":"+SUM(O87:O93)","v":19577.812508852752},{"$f":"+SUM(P87:P93)","v":20084.168842298201},{"$f":"+SUM(Q87:Q93)","v":20604.031514286715},{"$f":"+SUM(R87:R93)","v":21138.387451058043},{"$f":"+SUMPRODUCT(O86:R86,PremisaCosto!$F$69:$I$69)","v":66678.653288473361},null,{"$f":"+U87","v":0},null,{"$f":"+PotenciaVig!P86*U86*12*(1-$G86)*1000","v":0},null,{"$f":"+PotenciaVig!T86*U86*12*(1-$G86)*1000","v":0}]
[{"$f":"+EnergíaVig!A87","v":"BTD_4 Regular"},{"$f":"+ITV_CD!B87","v":"BTD"},{"$f":"+ITV_CD!C87","v":4},{"$f":"+ITV_CD!D87","v":"Regular"},"c",{"$f":"+ITV_CD!F87","v":"Pp"},{"$f":"+ITV_CD!G87","v":0},"BTD4cCCOF","BTD4c-","BTD4PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H87,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I87,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.66},null,{"$f":"+$M87*ClientesVig!Q87*12*(1-$G87)","v":19436.140378685333},{"$f":"+$M87*ClientesVig!R87*12*(1-$G87)","v":19938.833335784784},{"$f":"+$M87*ClientesVig!S87*12*(1-$G87)","v":20454.934937195336},{"$f":"+$M87*ClientesVig!T87*12*(1-$G87)","v":20985.424964366295},{"$f":"+SUMPRODUCT(O87:R87,PremisaCosto!$F$69:$I$69)","v":66196.146179485295},null,{"$f":"+IFERROR(VLOOKUP(J87,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P87*U87*12*(1-$G87)*1000","v":0},null,{"$f":"+PotenciaVig!T87*U87*12*(1-$G87)*1000","v":0}]
[{"$f":"+EnergíaVig!A88","v":"BTD_4 Agro"},{"$f":"+ITV_CD!B88","v":"BTD"},{"$f":"+ITV_CD!C88","v":4},{"$f":"+ITV_CD!D88","v":"Agropecuario"},"c",{"$f":"+ITV_CD!F88","v":"Pp"},{"$f":"+ITV_CD!G88","v":0.05},"BTD4cCCOF","BTD4c-","BTD4PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H88,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I88,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.66},null,{"$f":"+$M88*ClientesVig!Q88*12*(1-$G88)","v":141.67213016741775},{"$f":"+$M88*ClientesVig!R88*12*(1-$G88)","v":145.33550651341639},{"$f":"+$M88*ClientesVig!S88*12*(1-$G88)","v":149.0965770913804},{"$f":"+$M88*ClientesVig!T88*12*(1-$G88)","v":152.96248669174824},{"$f":"+SUMPRODUCT(O88:R88,PremisaCosto!$F$69:$I$69)","v":482.50710898807665},null,{"$f":"+IFERROR(VLOOKUP(J88,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P88*U88*12*(1-$G88)*1000","v":0},null,{"$f":"+PotenciaVig!T88*U88*12*(1-$G88)*1000","v":0}]
[{"$f":"+EnergíaVig!A89","v":"BTD_4 Jub. 1"},{"$f":"+ITV_CD!B89","v":"BTD"},{"$f":"+ITV_CD!C89","v":4},{"$f":"+ITV_CD!D89","v":"Jubilados - 1"},"c",{"$f":"+ITV_CD!F89","v":"Pp"},{"$f":"+ITV_CD!G89","v":0.25},"BTD4cCCOF","BTD4c-","BTD4PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H89,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I89,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.66},null,{"$f":"+$M89*ClientesVig!Q89*12*(1-$G89)","v":0},{"$f":"+$M89*ClientesVig!R89*12*(1-$G89)","v":0},{"$f":"+$M89*ClientesVig!S89*12*(1-$G89)","v":0},{"$f":"+$M89*ClientesVig!T89*12*(1-$G89)","v":0},{"$f":"+SUMPRODUCT(O89:R89,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J89,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P89*U89*12*(1-$G89)*1000","v":0},null,{"$f":"+PotenciaVig!T89*U89*12*(1-$G89)*1000","v":0}]
[{"$f":"+EnergíaVig!A90","v":"BTD_4 Jub. 2"},{"$f":"+ITV_CD!B90","v":"BTD"},{"$f":"+ITV_CD!C90","v":4},{"$f":"+ITV_CD!D90","v":"Jubilados - 2"},"c",{"$f":"+ITV_CD!F90","v":"Pp"},{"$f":"+ITV_CD!G90","v":0.25},"BTD4cCCOF","BTD4c-","BTD4PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H90,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I90,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.66},null,{"$f":"+$M90*ClientesVig!Q90*12*(1-$G90)","v":0},{"$f":"+$M90*ClientesVig!R90*12*(1-$G90)","v":0},{"$f":"+$M90*ClientesVig!S90*12*(1-$G90)","v":0},{"$f":"+$M90*ClientesVig!T90*12*(1-$G90)","v":0},{"$f":"+SUMPRODUCT(O90:R90,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J90,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P90*U90*12*(1-$G90)*1000","v":0},null,{"$f":"+PotenciaVig!T90*U90*12*(1-$G90)*1000","v":0}]
[{"$f":"+EnergíaVig!A91","v":"BTD_4 Discap."},{"$f":"+ITV_CD!B91","v":"BTD"},{"$f":"+ITV_CD!C91","v":4},{"$f":"+ITV_CD!D91","v":"Jubilados - 1"},"c",{"$f":"+ITV_CD!F91","v":"Pp"},{"$f":"+ITV_CD!G91","v":0.25},"BTD4cCCOF","BTD4c-","BTD4PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H91,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I91,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.66},null,{"$f":"+$M91*ClientesVig!Q91*12*(1-$G91)","v":0},{"$f":"+$M91*ClientesVig!R91*12*(1-$G91)","v":0},{"$f":"+$M91*ClientesVig!S91*12*(1-$G91)","v":0},{"$f":"+$M91*ClientesVig!T91*12*(1-$G91)","v":0},{"$f":"+SUMPRODUCT(O91:R91,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J91,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P91*U91*12*(1-$G91)*1000","v":0},null,{"$f":"+PotenciaVig!T91*U91*12*(1-$G91)*1000","v":0}]
[{"$f":"+EnergíaVig!A92","v":"BTD_4 Discapacitados 601-más"},{"$f":"+ITV_CD!B92","v":"BTD"},{"$f":"+ITV_CD!C92","v":4},{"$f":"+ITV_CD!D92","v":"Jubilados - 2"},"c",{"$f":"+ITV_CD!F92","v":"Pp"},{"$f":"+ITV_CD!G92","v":0.25},"BTD4cCCOF","BTD4c-","BTD4PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H92,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I92,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.66},null,{"$f":"+$M92*ClientesVig!Q92*12*(1-$G92)","v":0},{"$f":"+$M92*ClientesVig!R92*12*(1-$G92)","v":0},{"$f":"+$M92*ClientesVig!S92*12*(1-$G92)","v":0},{"$f":"+$M92*ClientesVig!T92*12*(1-$G92)","v":0},{"$f":"+SUMPRODUCT(O92:R92,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J92,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P92*U92*12*(1-$G92)*1000","v":0},null,{"$f":"+PotenciaVig!T92*U92*12*(1-$G92)*1000","v":0}]
[{"$f":"+EnergíaVig!A93","v":"BTD_4 Político"},{"$f":"+ITV_CD!B93","v":"BTD"},{"$f":"+ITV_CD!C93","v":4},{"$f":"+ITV_CD!D93","v":"Político"},"c",{"$f":"+ITV_CD!F93","v":"Pp"},{"$f":"+ITV_CD!G93","v":0.5},"BTD4cCCOF","BTD4c-","BTD4PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H93,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I93,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.66},null,{"$f":"+$M93*ClientesVig!Q93*12*(1-$G93)","v":0},{"$f":"+$M93*ClientesVig!R93*12*(1-$G93)","v":0},{"$f":"+$M93*ClientesVig!S93*12*(1-$G93)","v":0},{"$f":"+$M93*ClientesVig!T93*12*(1-$G93)","v":0},{"$f":"+SUMPRODUCT(O93:R93,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J93,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P93*U93*12*(1-$G93)*1000","v":0},null,{"$f":"+PotenciaVig!T93*U93*12*(1-$G93)*1000","v":0}]
[{"$f":"+EnergíaVig!A94","v":"BTD_4 Cruz Roja"},{"$f":"+ITV_CD!B94","v":"BTD"},{"$f":"+ITV_CD!C94","v":4},{"$f":"+ITV_CD!D94","v":"Cruz Roja"},"c",{"$f":"+ITV_CD!F94","v":"Pp"},{"$f":"+ITV_CD!G94","v":1},{"$f":"+B94&C94&E94&$A$3","v":"BTD4cCCOF"},{"$f":"+B94&C94&E94&$A$4","v":"BTD4c-"},{"$f":"+B94&C94&F94&$A$3","v":"BTD4PpCCOF"},null,null,{"$f":"+IFERROR(VLOOKUP(H94,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I94,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.66},null,{"$f":"+$M94*ClientesVig!Q94*12*(1-$G94)","v":0},{"$f":"+$M94*ClientesVig!R94*12*(1-$G94)","v":0},{"$f":"+$M94*ClientesVig!S94*12*(1-$G94)","v":0},{"$f":"+$M94*ClientesVig!T94*12*(1-$G94)","v":0},{"$f":"+SUMPRODUCT(O94:R94,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J94,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P94*U94*12*(1-$G94)*1000","v":0},null,{"$f":"+PotenciaVig!T94*U94*12*(1-$G94)*1000","v":0}]
[{"$f":"+EnergíaVig!A95","v":"BTS"},{"$f":"+ITV_CD!B95","v":"BTS"},{"$f":"+ITV_CD!C95","v":1},null,"C",null,null,"BTS1CCCOF","BTS1C-","BTS1CCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H95,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I95,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.16},null,{"$f":"+SUM(O96:O121)","v":22000835.589596465},{"$f":"+SUM(P96:P121)","v":22687493.143687773},{"$f":"+SUM(Q96:Q121)","v":23395571.289143544},{"$f":"+SUM(R96:R121)","v":24125733.433032017},{"$f":"+SUMPRODUCT(O95:R95,PremisaCosto!$F$69:$I$69)","v":75479530.815400347},null,{"$f":"+IFERROR(VLOOKUP(J95,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W96:W121)","v":0},null,{"$f":"+SUM(Y96:Y121)","v":0},null,{"$f":"+SUM(Y95,S95)/SUM($Y$7,$S$7)","v":0.9610017780755965}]
[{"$f":"+EnergíaVig!A96","v":"BTS_1 (0-300)"},{"$f":"+ITV_CD!B96","v":"BTS"},{"$f":"+ITV_CD!C96","v":1},null,null,null,null,"BTS1CCOF","BTS1-","BTS1CCOF",null,null,{"$f":"+M97","v":3.16},null,null,null,null,null,null,null,{"$f":"+U97","v":0},null,{"$f":"+PotenciaVig!P96*U96*12*(1-$G96)*1000","v":0},null,{"$f":"+PotenciaVig!T96*U96*12*(1-$G96)*1000","v":0}]
[{"$f":"+EnergíaVig!A97","v":"BTS_1 Regular"},{"$f":"+ITV_CD!B97","v":"BTS"},{"$f":"+ITV_CD!C97","v":1},{"$f":"+ITV_CD!D97","v":"Regular"},"c",{"$f":"+ITV_CD!F97","v":"Pp"},{"$f":"+ITV_CD!G97","v":0},"BTS1cCCOF","BTS1c-","BTS1PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H97,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I97,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.16},null,{"$f":"+$M97*ClientesVig!Q97*12*(1-$G97)","v":12864115.04101081},{"$f":"+$M97*ClientesVig!R97*12*(1-$G97)","v":13267105.783673957},{"$f":"+$M97*ClientesVig!S97*12*(1-$G97)","v":13682700.705016792},{"$f":"+$M97*ClientesVig!T97*12*(1-$G97)","v":14111282.04199307},{"$f":"+SUMPRODUCT(O97:R97,PremisaCosto!$F$69:$I$69)","v":44140629.295236453},null,{"$f":"+IFERROR(VLOOKUP(J97,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P97*U97*12*(1-$G97)*1000","v":0},null,{"$f":"+PotenciaVig!T97*U97*12*(1-$G97)*1000","v":0}]
[{"$f":"+EnergíaVig!A98","v":"BTS_1 Agro"},{"$f":"+ITV_CD!B98","v":"BTS"},{"$f":"+ITV_CD!C98","v":1},{"$f":"+ITV_CD!D98","v":"Agropecuario"},"c",{"$f":"+ITV_CD!F98","v":"Pp"},{"$f":"+ITV_CD!G98","v":0.05},"BTS1cCCOF","BTS1c-","BTS1PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H98,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I98,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.16},null,{"$f":"+$M98*ClientesVig!Q98*12*(1-$G98)","v":3977.8747431842703},{"$f":"+$M98*ClientesVig!R98*12*(1-$G98)","v":4080.7351450452857},{"$f":"+$M98*ClientesVig!S98*12*(1-$G98)","v":4186.3386087733797},{"$f":"+$M98*ClientesVig!T98*12*(1-$G98)","v":4294.8857460301142},{"$f":"+SUMPRODUCT(O98:R98,PremisaCosto!$F$69:$I$69)","v":13547.850519240301},null,{"$f":"+IFERROR(VLOOKUP(J98,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P98*U98*12*(1-$G98)*1000","v":0},null,{"$f":"+PotenciaVig!T98*U98*12*(1-$G98)*1000","v":0}]
[{"$f":"+EnergíaVig!A99","v":"BTS_1 Jub. 1"},{"$f":"+ITV_CD!B99","v":"BTS"},{"$f":"+ITV_CD!C99","v":1},{"$f":"+ITV_CD!D99","v":"Jubilados - 1"},"c",{"$f":"+ITV_CD!F99","v":"Pp"},{"$f":"+ITV_CD!G99","v":0.25},{"$f":"+B99&C99&E99&$A$3","v":"BTS1cCCOF"},"BTS1c-",{"$f":"+B99&C99&F99&$A$3","v":"BTS1PpCCOF"},null,null,{"$f":"+IFERROR(VLOOKUP(H99,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I99,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.16},null,{"$f":"+$M99*ClientesVig!Q99*12*(1-$G99)","v":2927520.5784559678},{"$f":"+$M99*ClientesVig!R99*12*(1-$G99)","v":3020874.4353735633},{"$f":"+$M99*ClientesVig!S99*12*(1-$G99)","v":3117183.9141769167},{"$f":"+$M99*ClientesVig!T99*12*(1-$G99)","v":3216529.7723314548},{"$f":"+SUMPRODUCT(O99:R99,PremisaCosto!$F$69:$I$69)","v":10052865.66375895},null,{"$f":"+IFERROR(VLOOKUP(J99,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P99*U99*12*(1-$G99)*1000","v":0},null,{"$f":"+PotenciaVig!T99*U99*12*(1-$G99)*1000","v":0}]
[{"$f":"+EnergíaVig!A100","v":"BTS_1 Jub. 2"},{"$f":"+ITV_CD!B100","v":"BTS"},{"$f":"+ITV_CD!C100","v":1},{"$f":"+ITV_CD!D100","v":"Jubilados - 2"},"c",{"$f":"+ITV_CD!F100","v":"Pp"},{"$f":"+ITV_CD!G100","v":0.25},"BTS1cCCOF",{"$f":"+B100&C100&E100&$A$4","v":"BTS1c-"},"BTS1PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H100,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I100,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.16},null,{"$f":"+$M100*ClientesVig!Q100*12*(1-$G100)","v":0},{"$f":"+$M100*ClientesVig!R100*12*(1-$G100)","v":0},{"$f":"+$M100*ClientesVig!S100*12*(1-$G100)","v":0},{"$f":"+$M100*ClientesVig!T100*12*(1-$G100)","v":0},{"$f":"+SUMPRODUCT(O100:R100,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J100,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P100*U100*12*(1-$G100)*1000","v":0},null,{"$f":"+PotenciaVig!T100*U100*12*(1-$G100)*1000","v":0}]
[{"$f":"+EnergíaVig!A101","v":"BTS_1 Discap."},{"$f":"+ITV_CD!B101","v":"BTS"},{"$f":"+ITV_CD!C101","v":1},{"$f":"+ITV_CD!D101","v":"Jubilados - 1"},"c",{"$f":"+ITV_CD!F101","v":"Pp"},{"$f":"+ITV_CD!G101","v":0.25},"BTS1cCCOF","BTS1c-","BTS1PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H101,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I101,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.16},null,{"$f":"+$M101*ClientesVig!Q101*12*(1-$G101)","v":41825.58666081485},{"$f":"+$M101*ClientesVig!R101*12*(1-$G101)","v":43159.342909228835},{"$f":"+$M101*ClientesVig!S101*12*(1-$G101)","v":44535.326573634331},{"$f":"+$M101*ClientesVig!T101*12*(1-$G101)","v":45954.691414073764},{"$f":"+SUMPRODUCT(O101:R101,PremisaCosto!$F$69:$I$69)","v":143625.66597796298},null,{"$f":"+IFERROR(VLOOKUP(J101,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P101*U101*12*(1-$G101)*1000","v":0},null,{"$f":"+PotenciaVig!T101*U101*12*(1-$G101)*1000","v":0}]
[{"$f":"+EnergíaVig!A102","v":"BTS_1 Discapacitados 601-más"},{"$f":"+ITV_CD!B102","v":"BTS"},{"$f":"+ITV_CD!C102","v":1},{"$f":"+ITV_CD!D102","v":"Jubilados - 2"},"c",{"$f":"+ITV_CD!F102","v":"Pp"},{"$f":"+ITV_CD!G102","v":0.25},"BTS1cCCOF","BTS1c-","BTS1PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H102,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I102,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.16},null,{"$f":"+$M102*ClientesVig!Q102*12*(1-$G102)","v":0},{"$f":"+$M102*ClientesVig!R102*12*(1-$G102)","v":0},{"$f":"+$M102*ClientesVig!S102*12*(1-$G102)","v":0},{"$f":"+$M102*ClientesVig!T102*12*(1-$G102)","v":0},{"$f":"+SUMPRODUCT(O102:R102,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J102,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P102*U102*12*(1-$G102)*1000","v":0},null,{"$f":"+PotenciaVig!T102*U102*12*(1-$G102)*1000","v":0}]
[{"$f":"+EnergíaVig!A103","v":"BTS_1 Político"},{"$f":"+ITV_CD!B103","v":"BTS"},{"$f":"+ITV_CD!C103","v":1},{"$f":"+ITV_CD!D103","v":"Político"},"c",{"$f":"+ITV_CD!F103","v":"Pp"},{"$f":"+ITV_CD!G103","v":0.5},"BTS1cCCOF","BTS1c-","BTS1PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H103,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I103,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.16},null,{"$f":"+$M103*ClientesVig!Q103*12*(1-$G103)","v":84.993617239798212},{"$f":"+$M103*ClientesVig!R103*12*(1-$G103)","v":87.191393235607663},{"$f":"+$M103*ClientesVig!S103*12*(1-$G103)","v":89.447779108662431},{"$f":"+$M103*ClientesVig!T103*12*(1-$G103)","v":91.7670612460104},{"$f":"+SUMPRODUCT(O103:R103,PremisaCosto!$F$69:$I$69)","v":289.47136242217539},null,{"$f":"+IFERROR(VLOOKUP(J103,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P103*U103*12*(1-$G103)*1000","v":0},null,{"$f":"+PotenciaVig!T103*U103*12*(1-$G103)*1000","v":0}]
[{"$f":"+EnergíaVig!A104","v":"BTS_1 Cruz Roja"},{"$f":"+ITV_CD!B104","v":"BTS"},{"$f":"+ITV_CD!C104","v":1},{"$f":"+ITV_CD!D104","v":"Cruz Roja"},"c",{"$f":"+ITV_CD!F104","v":"Pp"},{"$f":"+ITV_CD!G104","v":1},{"$f":"+B104&C104&E104&$A$3","v":"BTS1cCCOF"},{"$f":"+B104&C104&E104&$A$4","v":"BTS1c-"},{"$f":"+B104&C104&F104&$A$3","v":"BTS1PpCCOF"},null,null,{"$f":"+IFERROR(VLOOKUP(H104,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I104,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.16},null,{"$f":"+$M104*ClientesVig!Q104*12*(1-$G104)","v":0},{"$f":"+$M104*ClientesVig!R104*12*(1-$G104)","v":0},{"$f":"+$M104*ClientesVig!S104*12*(1-$G104)","v":0},{"$f":"+$M104*ClientesVig!T104*12*(1-$G104)","v":0},{"$f":"+SUMPRODUCT(O104:R104,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J104,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P104*U104*12*(1-$G104)*1000","v":0},null,{"$f":"+PotenciaVig!T104*U104*12*(1-$G104)*1000","v":0}]
[{"$f":"+EnergíaVig!A105","v":"BTS_2 (301-750)"},{"$f":"+ITV_CD!B105","v":"BTS"},{"$f":"+ITV_CD!C105","v":2},null,null,null,null,"BTS2CCOF","BTS2-","BTS2CCOF",null,null,{"$f":"+M106","v":3.16},null,null,null,null,null,null,null,{"$f":"+U106","v":0},null,{"$f":"+PotenciaVig!P105*U105*12*(1-$G105)*1000","v":0},null,{"$f":"+PotenciaVig!T105*U105*12*(1-$G105)*1000","v":0}]
[{"$f":"+EnergíaVig!A106","v":"BTS_2 Regular"},{"$f":"+ITV_CD!B106","v":"BTS"},{"$f":"+ITV_CD!C106","v":2},{"$f":"+ITV_CD!D106","v":"Regular"},"c",{"$f":"+ITV_CD!F106","v":"Pp"},{"$f":"+ITV_CD!G106","v":0},"BTS2cCCOF","BTS2c-","BTS2PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H106,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I106,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.16},null,{"$f":"+$M106*ClientesVig!Q106*12*(1-$G106)","v":3311269.6874763668},{"$f":"+$M106*ClientesVig!R106*12*(1-$G106)","v":3413569.1677050125},{"$f":"+$M106*ClientesVig!S106*12*(1-$G106)","v":3519037.0251287143},{"$f":"+$M106*ClientesVig!T106*12*(1-$G106)","v":3627777.0734314872},{"$f":"+SUMPRODUCT(O106:R106,PremisaCosto!$F$69:$I$69)","v":11355281.519281371},null,{"$f":"+IFERROR(VLOOKUP(J106,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P106*U106*12*(1-$G106)*1000","v":0},null,{"$f":"+PotenciaVig!T106*U106*12*(1-$G106)*1000","v":0}]
[{"$f":"+EnergíaVig!A107","v":"BTS_2 Agro"},{"$f":"+ITV_CD!B107","v":"BTS"},{"$f":"+ITV_CD!C107","v":2},{"$f":"+ITV_CD!D107","v":"Agropecuario"},"c",{"$f":"+ITV_CD!F107","v":"Pp"},{"$f":"+ITV_CD!G107","v":0.05},"BTS2cCCOF","BTS2c-","BTS2PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H107,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I107,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.16},null,{"$f":"+$M107*ClientesVig!Q107*12*(1-$G107)","v":2844.1639630223904},{"$f":"+$M107*ClientesVig!R107*12*(1-$G107)","v":2917.708724253589},{"$f":"+$M107*ClientesVig!S107*12*(1-$G107)","v":2993.2147633566083},{"$f":"+$M107*ClientesVig!T107*12*(1-$G107)","v":3070.8255168384335},{"$f":"+SUMPRODUCT(O107:R107,PremisaCosto!$F$69:$I$69)","v":9686.6569992579789},null,{"$f":"+IFERROR(VLOOKUP(J107,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P107*U107*12*(1-$G107)*1000","v":0},null,{"$f":"+PotenciaVig!T107*U107*12*(1-$G107)*1000","v":0}]
[{"$f":"+EnergíaVig!A108","v":"BTS_2 Jub. 1"},{"$f":"+ITV_CD!B108","v":"BTS"},{"$f":"+ITV_CD!C108","v":2},{"$f":"+ITV_CD!D108","v":"Jubilados - 1"},"c",{"$f":"+ITV_CD!F108","v":"Pp"},{"$f":"+ITV_CD!G108","v":0.25},"BTS2cCCOF","BTS2c-","BTS2PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H108,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I108,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.16},null,{"$f":"+$M108*ClientesVig!Q108*12*(1-$G108)","v":892828.41732637724},{"$f":"+$M108*ClientesVig!R108*12*(1-$G108)","v":921299.39826031006},{"$f":"+$M108*ClientesVig!S108*12*(1-$G108)","v":950671.78524727072},{"$f":"+$M108*ClientesVig!T108*12*(1-$G108)","v":980970.20698550041},{"$f":"+SUMPRODUCT(O108:R108,PremisaCosto!$F$69:$I$69)","v":3065900.2366771186},null,{"$f":"+IFERROR(VLOOKUP(J108,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P108*U108*12*(1-$G108)*1000","v":0},null,{"$f":"+PotenciaVig!T108*U108*12*(1-$G108)*1000","v":0}]
[{"$f":"+EnergíaVig!A109","v":"BTS_2 Jub. 2"},{"$f":"+ITV_CD!B109","v":"BTS"},{"$f":"+ITV_CD!C109","v":2},{"$f":"+ITV_CD!D109","v":"Jubilados - 2"},"c",{"$f":"+ITV_CD!F109","v":"Pp"},{"$f":"+ITV_CD!G109","v":0.25},"BTS2cCCOF","BTS2c-","BTS2PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H109,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I109,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.16},null,{"$f":"+$M109*ClientesVig!Q109*12*(1-$G109)","v":153951.57428062949},{"$f":"+$M109*ClientesVig!R109*12*(1-$G109)","v":158860.86284160335},{"$f":"+$M109*ClientesVig!S109*12*(1-$G109)","v":163925.58202982496},{"$f":"+$M109*ClientesVig!T109*12*(1-$G109)","v":169149.97860401444},{"$f":"+SUMPRODUCT(O109:R109,PremisaCosto!$F$69:$I$69)","v":528657.19646024145},null,{"$f":"+IFERROR(VLOOKUP(J109,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P109*U109*12*(1-$G109)*1000","v":0},null,{"$f":"+PotenciaVig!T109*U109*12*(1-$G109)*1000","v":0}]
[{"$f":"+EnergíaVig!A110","v":"BTS_2 Discap."},{"$f":"+ITV_CD!B110","v":"BTS"},{"$f":"+ITV_CD!C110","v":2},{"$f":"+ITV_CD!D110","v":"Jubilados - 1"},"c",{"$f":"+ITV_CD!F110","v":"Pp"},{"$f":"+ITV_CD!G110","v":0.25},"BTS2cCCOF","BTS2c-","BTS2PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H110,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I110,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.16},null,{"$f":"+$M110*ClientesVig!Q110*12*(1-$G110)","v":18145.262783067639},{"$f":"+$M110*ClientesVig!R110*12*(1-$G110)","v":18723.888441382762},{"$f":"+$M110*ClientesVig!S110*12*(1-$G110)","v":19320.833688757797},{"$f":"+$M110*ClientesVig!T110*12*(1-$G110)","v":19936.599062802128},{"$f":"+SUMPRODUCT(O110:R110,PremisaCosto!$F$69:$I$69)","v":62309.35797022155},null,{"$f":"+IFERROR(VLOOKUP(J110,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P110*U110*12*(1-$G110)*1000","v":0},null,{"$f":"+PotenciaVig!T110*U110*12*(1-$G110)*1000","v":0}]
[{"$f":"+EnergíaVig!A111","v":"BTS_2 Discapacitados 601-más"},{"$f":"+ITV_CD!B111","v":"BTS"},{"$f":"+ITV_CD!C111","v":2},{"$f":"+ITV_CD!D111","v":"Jubilados - 2"},"c",{"$f":"+ITV_CD!F111","v":"Pp"},{"$f":"+ITV_CD!G111","v":0.25},"BTS2cCCOF","BTS2c-","BTS2PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H111,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I111,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.16},null,{"$f":"+$M111*ClientesVig!Q111*12*(1-$G111)","v":0},{"$f":"+$M111*ClientesVig!R111*12*(1-$G111)","v":0},{"$f":"+$M111*ClientesVig!S111*12*(1-$G111)","v":0},{"$f":"+$M111*ClientesVig!T111*12*(1-$G111)","v":0},{"$f":"+SUMPRODUCT(O111:R111,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J111,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P111*U111*12*(1-$G111)*1000","v":0},null,{"$f":"+PotenciaVig!T111*U111*12*(1-$G111)*1000","v":0}]
[{"$f":"+EnergíaVig!A112","v":"BTS_2 Político"},{"$f":"+ITV_CD!B112","v":"BTS"},{"$f":"+ITV_CD!C112","v":2},{"$f":"+ITV_CD!D112","v":"Político"},"c",{"$f":"+ITV_CD!F112","v":"Pp"},{"$f":"+ITV_CD!G112","v":0.5},"BTS2cCCOF","BTS2c-","BTS2PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H112,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I112,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.16},null,{"$f":"+$M112*ClientesVig!Q112*12*(1-$G112)","v":37.0040238322931},{"$f":"+$M112*ClientesVig!R112*12*(1-$G112)","v":37.960878687611498},{"$f":"+$M112*ClientesVig!S112*12*(1-$G112)","v":38.943250768397256},{"$f":"+$M112*ClientesVig!T112*12*(1-$G112)","v":39.953006256766436},{"$f":"+SUMPRODUCT(O112:R112,PremisaCosto!$F$69:$I$69)","v":126.0283482654369},null,{"$f":"+IFERROR(VLOOKUP(J112,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P112*U112*12*(1-$G112)*1000","v":0},null,{"$f":"+PotenciaVig!T112*U112*12*(1-$G112)*1000","v":0}]
[{"$f":"+EnergíaVig!A113","v":"BTS_2 Cruz Roja"},{"$f":"+ITV_CD!B113","v":"BTS"},{"$f":"+ITV_CD!C113","v":2},{"$f":"+ITV_CD!D113","v":"Cruz Roja"},"c",{"$f":"+ITV_CD!F113","v":"Pp"},{"$f":"+ITV_CD!G113","v":1},{"$f":"+B113&C113&E113&$A$3","v":"BTS2cCCOF"},{"$f":"+B113&C113&E113&$A$4","v":"BTS2c-"},{"$f":"+B113&C113&F113&$A$3","v":"BTS2PpCCOF"},null,null,{"$f":"+IFERROR(VLOOKUP(H113,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I113,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.16},null,{"$f":"+$M113*ClientesVig!Q113*12*(1-$G113)","v":0},{"$f":"+$M113*ClientesVig!R113*12*(1-$G113)","v":0},{"$f":"+$M113*ClientesVig!S113*12*(1-$G113)","v":0},{"$f":"+$M113*ClientesVig!T113*12*(1-$G113)","v":0},{"$f":"+SUMPRODUCT(O113:R113,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J113,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P113*U113*12*(1-$G113)*1000","v":0},null,{"$f":"+PotenciaVig!T113*U113*12*(1-$G113)*1000","v":0}]
[{"$f":"+EnergíaVig!A114","v":"BTS_3 (751-más)"},{"$f":"+ITV_CD!B114","v":"BTS"},{"$f":"+ITV_CD!C114","v":3},null,null,null,null,"BTS3CCOF","BTS3-","BTS3CCOF",null,null,{"$f":"+M115","v":3.16},null,null,null,null,null,null,null,{"$f":"+U115","v":0},null,{"$f":"+PotenciaVig!P114*U114*12*(1-$G114)*1000","v":0},null,{"$f":"+PotenciaVig!T114*U114*12*(1-$G114)*1000","v":0}]
[{"$f":"+EnergíaVig!A115","v":"BTS_3 Regular"},{"$f":"+ITV_CD!B115","v":"BTS"},{"$f":"+ITV_CD!C115","v":3},{"$f":"+ITV_CD!D115","v":"Regular"},"c",{"$f":"+ITV_CD!F115","v":"Pp"},{"$f":"+ITV_CD!G115","v":0},"BTS3cCCOF","BTS3c-","BTS3PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H115,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I115,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.16},null,{"$f":"+$M115*ClientesVig!Q115*12*(1-$G115)","v":1553175.8324156771},{"$f":"+$M115*ClientesVig!R115*12*(1-$G115)","v":1598377.9148432966},{"$f":"+$M115*ClientesVig!S115*12*(1-$G115)","v":1644918.4966165456},{"$f":"+$M115*ClientesVig!T115*12*(1-$G115)","v":1692856.8132105949},{"$f":"+SUMPRODUCT(O115:R115,PremisaCosto!$F$69:$I$69)","v":5313307.1431717845},null,{"$f":"+IFERROR(VLOOKUP(J115,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P115*U115*12*(1-$G115)*1000","v":0},null,{"$f":"+PotenciaVig!T115*U115*12*(1-$G115)*1000","v":0}]
[{"$f":"+EnergíaVig!A116","v":"BTS_3 Agro"},{"$f":"+ITV_CD!B116","v":"BTS"},{"$f":"+ITV_CD!C116","v":3},{"$f":"+ITV_CD!D116","v":"Agropecuario"},"c",{"$f":"+ITV_CD!F116","v":"Pp"},{"$f":"+ITV_CD!G116","v":0.05},"BTS3cCCOF","BTS3c-","BTS3PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H116,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I116,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.16},null,{"$f":"+$M116*ClientesVig!Q116*12*(1-$G116)","v":4732.5833730013364},{"$f":"+$M116*ClientesVig!R116*12*(1-$G116)","v":4854.9591286537125},{"$f":"+$M116*ClientesVig!S116*12*(1-$G116)","v":4980.5983779607077},{"$f":"+$M116*ClientesVig!T116*12*(1-$G116)","v":5109.7397939513221},{"$f":"+SUMPRODUCT(O116:R116,PremisaCosto!$F$69:$I$69)","v":16118.238065972724},null,{"$f":"+IFERROR(VLOOKUP(J116,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P116*U116*12*(1-$G116)*1000","v":0},null,{"$f":"+PotenciaVig!T116*U116*12*(1-$G116)*1000","v":0}]
[{"$f":"+EnergíaVig!A117","v":"BTS_3 Jub. 1"},{"$f":"+ITV_CD!B117","v":"BTS"},{"$f":"+ITV_CD!C117","v":3},{"$f":"+ITV_CD!D117","v":"Jubilados - 1"},"c",{"$f":"+ITV_CD!F117","v":"Pp"},{"$f":"+ITV_CD!G117","v":0.25},"BTS3cCCOF","BTS3c-","BTS3PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H117,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I117,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.16},null,{"$f":"+$M117*ClientesVig!Q117*12*(1-$G117)","v":0},{"$f":"+$M117*ClientesVig!R117*12*(1-$G117)","v":0},{"$f":"+$M117*ClientesVig!S117*12*(1-$G117)","v":0},{"$f":"+$M117*ClientesVig!T117*12*(1-$G117)","v":0},{"$f":"+SUMPRODUCT(O117:R117,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J117,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P117*U117*12*(1-$G117)*1000","v":0},null,{"$f":"+PotenciaVig!T117*U117*12*(1-$G117)*1000","v":0}]
[{"$f":"+EnergíaVig!A118","v":"BTS_3 Jub. 2"},{"$f":"+ITV_CD!B118","v":"BTS"},{"$f":"+ITV_CD!C118","v":3},{"$f":"+ITV_CD!D118","v":"Jubilados - 2"},"c",{"$f":"+ITV_CD!F118","v":"Pp"},{"$f":"+ITV_CD!G118","v":0.25},"BTS3cCCOF","BTS3c-","BTS3PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H118,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I118,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.16},null,{"$f":"+$M118*ClientesVig!Q118*12*(1-$G118)","v":224224.33786847483},{"$f":"+$M118*ClientesVig!R118*12*(1-$G118)","v":231374.30151643784},{"$f":"+$M118*ClientesVig!S118*12*(1-$G118)","v":238750.63202675321},{"$f":"+$M118*ClientesVig!T118*12*(1-$G118)","v":246359.51546661358},{"$f":"+SUMPRODUCT(O118:R118,PremisaCosto!$F$69:$I$69)","v":769967.13227222406},null,{"$f":"+IFERROR(VLOOKUP(J118,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P118*U118*12*(1-$G118)*1000","v":0},null,{"$f":"+PotenciaVig!T118*U118*12*(1-$G118)*1000","v":0}]
[{"$f":"+EnergíaVig!A119","v":"BTS_3 Discap."},{"$f":"+ITV_CD!B119","v":"BTS"},{"$f":"+ITV_CD!C119","v":3},{"$f":"+ITV_CD!D119","v":"Jubilados - 1"},"c",{"$f":"+ITV_CD!F119","v":"Pp"},{"$f":"+ITV_CD!G119","v":0.25},"BTS3cCCOF","BTS3c-","BTS3PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H119,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I119,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.16},null,{"$f":"+$M119*ClientesVig!Q119*12*(1-$G119)","v":2067.9603256511205},{"$f":"+$M119*ClientesVig!R119*12*(1-$G119)","v":2133.9045293314339},{"$f":"+$M119*ClientesVig!S119*12*(1-$G119)","v":2201.9365607721425},{"$f":"+$M119*ClientesVig!T119*12*(1-$G119)","v":2272.1134647198583},{"$f":"+SUMPRODUCT(O119:R119,PremisaCosto!$F$69:$I$69)","v":7101.2077223511915},null,{"$f":"+IFERROR(VLOOKUP(J119,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P119*U119*12*(1-$G119)*1000","v":0},null,{"$f":"+PotenciaVig!T119*U119*12*(1-$G119)*1000","v":0}]
[{"$f":"+EnergíaVig!A120","v":"BTS_3 Discapacitados 601-más"},{"$f":"+ITV_CD!B120","v":"BTS"},{"$f":"+ITV_CD!C120","v":3},{"$f":"+ITV_CD!D120","v":"Jubilados - 2"},"c",{"$f":"+ITV_CD!F120","v":"Pp"},{"$f":"+ITV_CD!G120","v":0.25},"BTS3cCCOF","BTS3c-","BTS3PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H120,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I120,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.16},null,{"$f":"+$M120*ClientesVig!Q120*12*(1-$G120)","v":0},{"$f":"+$M120*ClientesVig!R120*12*(1-$G120)","v":0},{"$f":"+$M120*ClientesVig!S120*12*(1-$G120)","v":0},{"$f":"+$M120*ClientesVig!T120*12*(1-$G120)","v":0},{"$f":"+SUMPRODUCT(O120:R120,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J120,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P120*U120*12*(1-$G120)*1000","v":0},null,{"$f":"+PotenciaVig!T120*U120*12*(1-$G120)*1000","v":0}]
[{"$f":"+EnergíaVig!A121","v":"BTS_3 Político"},{"$f":"+ITV_CD!B121","v":"BTS"},{"$f":"+ITV_CD!C121","v":3},{"$f":"+ITV_CD!D121","v":"Político"},"c",{"$f":"+ITV_CD!F121","v":"Pp"},{"$f":"+ITV_CD!G121","v":0.5},"BTS3cCCOF","BTS3c-","BTS3PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H121,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I121,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.16},null,{"$f":"+$M121*ClientesVig!Q121*12*(1-$G121)","v":34.691272342774781},{"$f":"+$M121*ClientesVig!R121*12*(1-$G121)","v":35.588323769635778},{"$f":"+$M121*ClientesVig!S121*12*(1-$G121)","v":36.509297595372431},{"$f":"+$M121*ClientesVig!T121*12*(1-$G121)","v":37.455943365718539},{"$f":"+SUMPRODUCT(O121:R121,PremisaCosto!$F$69:$I$69)","v":118.15157649884711},null,{"$f":"+IFERROR(VLOOKUP(J121,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P121*U121*12*(1-$G121)*1000","v":0},null,{"$f":"+PotenciaVig!T121*U121*12*(1-$G121)*1000","v":0}]
[{"$f":"+EnergíaVig!A122","v":"BTS_3 Cruz Roja"},{"$f":"+ITV_CD!B122","v":"BTS"},{"$f":"+ITV_CD!C122","v":3},{"$f":"+ITV_CD!D122","v":"Cruz Roja"},"c",{"$f":"+ITV_CD!F122","v":"Pp"},{"$f":"+ITV_CD!G122","v":1},{"$f":"+B122&C122&E122&$A$3","v":"BTS3cCCOF"},{"$f":"+B122&C122&E122&$A$4","v":"BTS3c-"},{"$f":"+B122&C122&F122&$A$3","v":"BTS3PpCCOF"},null,null,{"$f":"+IFERROR(VLOOKUP(H122,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I122,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.16},null,{"$f":"+$M122*ClientesVig!Q122*12*(1-$G122)","v":0},{"$f":"+$M122*ClientesVig!R122*12*(1-$G122)","v":0},{"$f":"+$M122*ClientesVig!S122*12*(1-$G122)","v":0},{"$f":"+$M122*ClientesVig!T122*12*(1-$G122)","v":0},{"$f":"+SUMPRODUCT(O122:R122,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J122,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P122*U122*12*(1-$G122)*1000","v":0},null,{"$f":"+PotenciaVig!T122*U122*12*(1-$G122)*1000","v":0}]
[{"$f":"+EnergíaVig!A123","v":"Alumbrado Público"},null,{"$f":"+ITV_CD!C123","v":0},null,null,null,null,"0CCOF","0-","0CCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H123,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I123,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M123*ClientesVig!Q123*12*(1-$G123)","v":0},{"$f":"+$M123*ClientesVig!R123*12*(1-$G123)","v":0},{"$f":"+$M123*ClientesVig!S123*12*(1-$G123)","v":0},{"$f":"+$M123*ClientesVig!T123*12*(1-$G123)","v":0},{"$f":"+SUMPRODUCT(O123:R123,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J123,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P123*U123*12*(1-$G123)*1000","v":0},null,{"$f":"+PotenciaVig!T123*U123*12*(1-$G123)*1000","v":0}]
[{"$f":"+EnergíaVig!A124","v":"GRANDES CLIENTES"},null,{"$f":"+ITV_CD!C124","v":0},null,null,null,null,null,null,null,null,null,{"$f":"+IFERROR(VLOOKUP(H124,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I124,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M124*ClientesVig!Q124*12*(1-$G124)","v":0},{"$f":"+$M124*ClientesVig!R124*12*(1-$G124)","v":0},{"$f":"+$M124*ClientesVig!S124*12*(1-$G124)","v":0},{"$f":"+$M124*ClientesVig!T124*12*(1-$G124)","v":0},{"$f":"+SUMPRODUCT(O124:R124,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J124,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P124*U124*12*(1-$G124)*1000","v":0},null,{"$f":"+PotenciaVig!T124*U124*12*(1-$G124)*1000","v":0}]
[{"$f":"+EnergíaVig!A125","v":"MTD_GC"},null,{"$f":"+ITV_CD!C125","v":0},null,null,null,null,null,null,null,null,null,{"$f":"+IFERROR(VLOOKUP(H125,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I125,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M125*ClientesVig!Q125*12*(1-$G125)","v":0},{"$f":"+$M125*ClientesVig!R125*12*(1-$G125)","v":0},{"$f":"+$M125*ClientesVig!S125*12*(1-$G125)","v":0},{"$f":"+$M125*ClientesVig!T125*12*(1-$G125)","v":0},{"$f":"+SUMPRODUCT(O125:R125,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J125,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P125*U125*12*(1-$G125)*1000","v":0},null,{"$f":"+PotenciaVig!T125*U125*12*(1-$G125)*1000","v":0}]
[{"$f":"+EnergíaVig!A126","v":"BTD_GC"},null,{"$f":"+ITV_CD!C126","v":0},null,null,null,null,null,null,null,null,null,{"$f":"+IFERROR(VLOOKUP(H126,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I126,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M126*ClientesVig!Q126*12*(1-$G126)","v":0},{"$f":"+$M126*ClientesVig!R126*12*(1-$G126)","v":0},{"$f":"+$M126*ClientesVig!S126*12*(1-$G126)","v":0},{"$f":"+$M126*ClientesVig!T126*12*(1-$G126)","v":0},{"$f":"+SUMPRODUCT(O126:R126,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J126,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P126*U126*12*(1-$G126)*1000","v":0},null,{"$f":"+PotenciaVig!T126*U126*12*(1-$G126)*1000","v":0}]
[{"$f":"+EnergíaVig!A127","v":"BTSH"},{"$f":"+ITV_CD!B127","v":"BTSH"},{"$f":"+ITV_CD!C127","v":1},null,"C",null,null,{"$f":"+B127&C127&E127&$A$3","v":"BTSH1CCCOF"},{"$f":"+B127&C127&E127&$A$4","v":"BTSH1C-"},{"$f":"+B127&C127&F127&$A$3","v":"BTSH1CCOF"},null,null,{"$f":"+IFERROR(VLOOKUP(H127,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I127,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.06},null,{"$f":"+$M127*ClientesVig!Q127*12*(1-$G127)","v":2487.1183759844976},{"$f":"+$M127*ClientesVig!R127*12*(1-$G127)","v":2556.2390496551834},{"$f":"+$M127*ClientesVig!S127*12*(1-$G127)","v":2627.329969481691},{"$f":"+$M127*ClientesVig!T127*12*(1-$G127)","v":2700.4983481554691},{"$f":"+SUMPRODUCT(O127:R127,PremisaCosto!$F$69:$I$69)","v":8493.0507548405421},null,{"$f":"+IFERROR(VLOOKUP(J127,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P127*U127*12*(1-$G127)*1000","v":0},null,{"$f":"+PotenciaVig!T127*U127*12*(1-$G127)*1000","v":0},null,{"$f":"+SUM(Y127,S127)/SUM($Y$7,$S$7)","v":1.0813311620403926E-4}]
[{"$f":"+EnergíaVig!A128","v":"BTSH_1"},{"$f":"+ITV_CD!B128","v":"BTSH"},{"$f":"+ITV_CD!C128","v":1},null,"c",null,null,"BTSH1cCCOF","BTSH1c-","BTSH1CCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H128,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I128,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.06},null,{"$f":"+$M128*ClientesVig!Q128*12*(1-$G128)","v":2487.1183759844976},{"$f":"+$M128*ClientesVig!R128*12*(1-$G128)","v":2556.2390496551834},{"$f":"+$M128*ClientesVig!S128*12*(1-$G128)","v":2627.329969481691},{"$f":"+$M128*ClientesVig!T128*12*(1-$G128)","v":2700.4983481554691},{"$f":"+SUMPRODUCT(O128:R128,PremisaCosto!$F$69:$I$69)","v":8493.0507548405421},null,{"$f":"+IFERROR(VLOOKUP(J128,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P128*U128*12*(1-$G128)*1000","v":0},null,{"$f":"+PotenciaVig!T128*U128*12*(1-$G128)*1000","v":0}]
[{"$f":"+EnergíaVig!A129","v":"BTSH_1 Punta"},{"$f":"+ITV_CD!B129","v":"BTSH"},{"$f":"+ITV_CD!C129","v":1},{"$f":"+ITV_CD!D129","v":"Regular"},"c",{"$f":"+ITV_CD!F129","v":"Pp"},{"$f":"+ITV_CD!G129","v":0},"BTSH1cCCOF","BTSH1c-","BTSH1PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H129,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I129,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.06},null,{"$f":"+$M129*ClientesVig!Q129*12*(1-$G129)","v":2487.1183759844976},{"$f":"+$M129*ClientesVig!R129*12*(1-$G129)","v":2556.2390496551834},{"$f":"+$M129*ClientesVig!S129*12*(1-$G129)","v":2627.329969481691},{"$f":"+$M129*ClientesVig!T129*12*(1-$G129)","v":2700.4983481554691},{"$f":"+SUMPRODUCT(O129:R129,PremisaCosto!$F$69:$I$69)","v":8493.0507548405421},null,{"$f":"+IFERROR(VLOOKUP(J129,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P129*U129*12*(1-$G129)*1000","v":0},null,{"$f":"+PotenciaVig!T129*U129*12*(1-$G129)*1000","v":0}]
[{"$f":"+EnergíaVig!A130","v":"BTSH_1 Fuera de Punta Medio"},{"$f":"+ITV_CD!B130","v":"BTSH"},{"$f":"+ITV_CD!C130","v":1},{"$f":"+ITV_CD!D130","v":"Regular"},"c",{"$f":"+ITV_CD!F130","v":"Pfp"},{"$f":"+ITV_CD!G130","v":0},"BTSH1cCCOF","BTSH1c-","BTSH1PfpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H130,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I130,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.06},null,{"$f":"+$M130*ClientesVig!Q130*12*(1-$G130)","v":0},{"$f":"+$M130*ClientesVig!R130*12*(1-$G130)","v":0},{"$f":"+$M130*ClientesVig!S130*12*(1-$G130)","v":0},{"$f":"+$M130*ClientesVig!T130*12*(1-$G130)","v":0},{"$f":"+SUMPRODUCT(O130:R130,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J130,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P130*U130*12*(1-$G130)*1000","v":0},null,{"$f":"+PotenciaVig!T130*U130*12*(1-$G130)*1000","v":0}]
[{"$f":"+EnergíaVig!A131","v":"BTSH_1 Fuera de Punta Bajo"},{"$f":"+ITV_CD!B131","v":"BTSH"},{"$f":"+ITV_CD!C131","v":1},{"$f":"+ITV_CD!D131","v":"Regular"},"c",{"$f":"+ITV_CD!F131","v":"Pfp"},{"$f":"+ITV_CD!G131","v":0},"BTSH1cCCOF","BTSH1c-","BTSH1PfpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H131,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I131,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.06},null,{"$f":"+$M131*ClientesVig!Q131*12*(1-$G131)","v":0},{"$f":"+$M131*ClientesVig!R131*12*(1-$G131)","v":0},{"$f":"+$M131*ClientesVig!S131*12*(1-$G131)","v":0},{"$f":"+$M131*ClientesVig!T131*12*(1-$G131)","v":0},{"$f":"+SUMPRODUCT(O131:R131,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J131,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P131*U131*12*(1-$G131)*1000","v":0},null,{"$f":"+PotenciaVig!T131*U131*12*(1-$G131)*1000","v":0}]
[{"$f":"+EnergíaVig!A132","v":"BTSH_2"},{"$f":"+ITV_CD!B132","v":"BTSH"},{"$f":"+ITV_CD!C132","v":2},null,null,null,null,"BTSH2CCOF","BTSH2-","BTSH2CCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H132,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I132,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M132*ClientesVig!Q132*12*(1-$G132)","v":0},{"$f":"+$M132*ClientesVig!R132*12*(1-$G132)","v":0},{"$f":"+$M132*ClientesVig!S132*12*(1-$G132)","v":0},{"$f":"+$M132*ClientesVig!T132*12*(1-$G132)","v":0},{"$f":"+SUMPRODUCT(O132:R132,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J132,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P132*U132*12*(1-$G132)*1000","v":0},null,{"$f":"+PotenciaVig!T132*U132*12*(1-$G132)*1000","v":0}]
[{"$f":"+EnergíaVig!A133","v":"BTSH_2 Punta"},{"$f":"+ITV_CD!B133","v":"BTSH"},{"$f":"+ITV_CD!C133","v":2},{"$f":"+ITV_CD!D133","v":"Regular"},"c",{"$f":"+ITV_CD!F133","v":"Pp"},{"$f":"+ITV_CD!G133","v":0},"BTSH2cCCOF","BTSH2c-","BTSH2PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H133,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I133,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M133*ClientesVig!Q133*12*(1-$G133)","v":0},{"$f":"+$M133*ClientesVig!R133*12*(1-$G133)","v":0},{"$f":"+$M133*ClientesVig!S133*12*(1-$G133)","v":0},{"$f":"+$M133*ClientesVig!T133*12*(1-$G133)","v":0},{"$f":"+SUMPRODUCT(O133:R133,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J133,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P133*U133*12*(1-$G133)*1000","v":0},null,{"$f":"+PotenciaVig!T133*U133*12*(1-$G133)*1000","v":0}]
[{"$f":"+EnergíaVig!A134","v":"BTSH_2 Fuera de Punta Medio"},{"$f":"+ITV_CD!B134","v":"BTSH"},{"$f":"+ITV_CD!C134","v":2},{"$f":"+ITV_CD!D134","v":"Regular"},"c",{"$f":"+ITV_CD!F134","v":"Pfp"},{"$f":"+ITV_CD!G134","v":0},"BTSH2cCCOF","BTSH2c-","BTSH2PfpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H134,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I134,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M134*ClientesVig!Q134*12*(1-$G134)","v":0},{"$f":"+$M134*ClientesVig!R134*12*(1-$G134)","v":0},{"$f":"+$M134*ClientesVig!S134*12*(1-$G134)","v":0},{"$f":"+$M134*ClientesVig!T134*12*(1-$G134)","v":0},{"$f":"+SUMPRODUCT(O134:R134,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J134,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P134*U134*12*(1-$G134)*1000","v":0},null,{"$f":"+PotenciaVig!T134*U134*12*(1-$G134)*1000","v":0}]
[{"$f":"+EnergíaVig!A135","v":"BTSH_2 Fuera de Punta Bajo"},{"$f":"+ITV_CD!B135","v":"BTSH"},{"$f":"+ITV_CD!C135","v":2},{"$f":"+ITV_CD!D135","v":"Regular"},"c",{"$f":"+ITV_CD!F135","v":"Pfp"},{"$f":"+ITV_CD!G135","v":0},"BTSH2cCCOF","BTSH2c-","BTSH2PfpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H135,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I135,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M135*ClientesVig!Q135*12*(1-$G135)","v":0},{"$f":"+$M135*ClientesVig!R135*12*(1-$G135)","v":0},{"$f":"+$M135*ClientesVig!S135*12*(1-$G135)","v":0},{"$f":"+$M135*ClientesVig!T135*12*(1-$G135)","v":0},{"$f":"+SUMPRODUCT(O135:R135,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J135,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P135*U135*12*(1-$G135)*1000","v":0},null,{"$f":"+PotenciaVig!T135*U135*12*(1-$G135)*1000","v":0}]
[{"$f":"+EnergíaVig!A136","v":"BTSH_3"},{"$f":"+ITV_CD!B136","v":"BTSH"},{"$f":"+ITV_CD!C136","v":3},null,null,null,null,"BTSH3CCOF","BTSH3-","BTSH3CCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H136,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I136,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M136*ClientesVig!Q136*12*(1-$G136)","v":0},{"$f":"+$M136*ClientesVig!R136*12*(1-$G136)","v":0},{"$f":"+$M136*ClientesVig!S136*12*(1-$G136)","v":0},{"$f":"+$M136*ClientesVig!T136*12*(1-$G136)","v":0},{"$f":"+SUMPRODUCT(O136:R136,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J136,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P136*U136*12*(1-$G136)*1000","v":0},null,{"$f":"+PotenciaVig!T136*U136*12*(1-$G136)*1000","v":0}]
[{"$f":"+EnergíaVig!A137","v":"BTSH_3 Punta"},{"$f":"+ITV_CD!B137","v":"BTSH"},{"$f":"+ITV_CD!C137","v":3},{"$f":"+ITV_CD!D137","v":"Regular"},"c",{"$f":"+ITV_CD!F137","v":"Pp"},{"$f":"+ITV_CD!G137","v":0},"BTSH3cCCOF","BTSH3c-","BTSH3PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H137,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I137,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M137*ClientesVig!Q137*12*(1-$G137)","v":0},{"$f":"+$M137*ClientesVig!R137*12*(1-$G137)","v":0},{"$f":"+$M137*ClientesVig!S137*12*(1-$G137)","v":0},{"$f":"+$M137*ClientesVig!T137*12*(1-$G137)","v":0},{"$f":"+SUMPRODUCT(O137:R137,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J137,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P137*U137*12*(1-$G137)*1000","v":0},null,{"$f":"+PotenciaVig!T137*U137*12*(1-$G137)*1000","v":0}]
[{"$f":"+EnergíaVig!A138","v":"BTSH_3 Fuera de Punta Medio"},{"$f":"+ITV_CD!B138","v":"BTSH"},{"$f":"+ITV_CD!C138","v":3},{"$f":"+ITV_CD!D138","v":"Regular"},"c",{"$f":"+ITV_CD!F138","v":"Pfp"},{"$f":"+ITV_CD!G138","v":0},"BTSH3cCCOF","BTSH3c-","BTSH3PfpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H138,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I138,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M138*ClientesVig!Q138*12*(1-$G138)","v":0},{"$f":"+$M138*ClientesVig!R138*12*(1-$G138)","v":0},{"$f":"+$M138*ClientesVig!S138*12*(1-$G138)","v":0},{"$f":"+$M138*ClientesVig!T138*12*(1-$G138)","v":0},{"$f":"+SUMPRODUCT(O138:R138,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J138,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P138*U138*12*(1-$G138)*1000","v":0},null,{"$f":"+PotenciaVig!T138*U138*12*(1-$G138)*1000","v":0}]
[{"$f":"+EnergíaVig!A139","v":"BTSH_3 Fuera de Punta Bajo"},{"$f":"+ITV_CD!B139","v":"BTSH"},{"$f":"+ITV_CD!C139","v":3},{"$f":"+ITV_CD!D139","v":"Regular"},"c",{"$f":"+ITV_CD!F139","v":"Pfp"},{"$f":"+ITV_CD!G139","v":0},"BTSH3cCCOF","BTSH3c-","BTSH3PfpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H139,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I139,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M139*ClientesVig!Q139*12*(1-$G139)","v":0},{"$f":"+$M139*ClientesVig!R139*12*(1-$G139)","v":0},{"$f":"+$M139*ClientesVig!S139*12*(1-$G139)","v":0},{"$f":"+$M139*ClientesVig!T139*12*(1-$G139)","v":0},{"$f":"+SUMPRODUCT(O139:R139,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J139,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P139*U139*12*(1-$G139)*1000","v":0},null,{"$f":"+PotenciaVig!T139*U139*12*(1-$G139)*1000","v":0}]
[{"$f":"+EnergíaVig!A140","v":"BTS Prepago"},{"$f":"+ITV_CD!B140","v":"BTS Prepago"},{"$f":"+ITV_CD!C140","v":1},null,"C",null,null,{"$f":"+B140&C140&E140&$A$3","v":"BTS Prepago1CCCOF"},{"$f":"+B140&C140&E140&$A$4","v":"BTS Prepago1C-"},{"$f":"+B140&C140&F140&$A$3","v":"BTS Prepago1CCOF"},null,null,{"$f":"+IFERROR(VLOOKUP(H140,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I140,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.1209999999999999E-2},null,{"$f":"+SUM(O141:O149)","v":104773.67386604128},{"$f":"+SUM(P141:P149)","v":105557.309952518},{"$f":"+SUM(Q141:Q149)","v":106453.24791482401},{"$f":"+SUM(R141:R149)","v":107432.17563216256},{"$f":"+SUMPRODUCT(O140:R140,PremisaCosto!$F$69:$I$69)","v":348239.81670342729},null,{"$f":"+IFERROR(VLOOKUP(J140,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W141:W149)","v":0},null,{"$f":"+SUMPRODUCT(T140:W140,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+SUM(Y140,S140)/SUM($Y$7,$S$7)","v":4.4337726988153432E-3}]
[{"$f":"+EnergíaVig!A141","v":"BTS Prep"},{"$f":"+ITV_CD!B141","v":"BTS Prepago"},{"$f":"+ITV_CD!C141","v":1},null,null,null,null,{"$f":"+B141&C141&E141&$A$3","v":"BTS Prepago1CCOF"},{"$f":"+B141&C141&E141&$A$4","v":"BTS Prepago1-"},{"$f":"+B141&C141&F141&$A$3","v":"BTS Prepago1CCOF"},null,null,{"$f":"+M142","v":1.1209999999999999E-2},null,null,null,null,null,null,null,{"$f":"+IFERROR(VLOOKUP(J141,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P141*U141*12*(1-$G141)*1000","v":0},null,{"$f":"+PotenciaVig!T141*U141*12*(1-$G141)*1000","v":0}]
[{"$f":"+EnergíaVig!A142","v":"BTS Prepago Regular"},{"$f":"+ITV_CD!B142","v":"BTS Prepago"},{"$f":"+ITV_CD!C142","v":1},{"$f":"+ITV_CD!D142","v":"Regular"},"c",{"$f":"+ITV_CD!F142","v":"Pp"},{"$f":"+ITV_CD!G142","v":0},{"$f":"+B142&C142&E142&$A$3","v":"BTS Prepago1cCCOF"},{"$f":"+B142&C142&E142&$A$4","v":"BTS Prepago1c-"},{"$f":"+B142&C142&F142&$A$3","v":"BTS Prepago1PpCCOF"},null,null,{"$f":"+IFERROR(VLOOKUP(H142,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I142,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.1209999999999999E-2},null,{"$f":"+EnergíaVig!V142*$M142*(1-$G142)*1000","v":84146.65046179542},{"$f":"+EnergíaVig!W142*$M142*(1-$G142)*1000","v":84782.540260530193},{"$f":"+EnergíaVig!X142*$M142*(1-$G142)*1000","v":85508.453582422895},{"$f":"+EnergíaVig!Y142*$M142*(1-$G142)*1000","v":86299.992956211674},{"$f":"+SUMPRODUCT(O142:R142,PremisaCosto!$F$69:$I$69)","v":279709.45861698926},null,{"$f":"+IFERROR(VLOOKUP(J142,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P142*U142*12*(1-$G142)*1000","v":0},null,{"$f":"+PotenciaVig!T142*U142*12*(1-$G142)*1000","v":0}]
[{"$f":"+EnergíaVig!A143","v":"BTS Prepago Agro"},{"$f":"+ITV_CD!B143","v":"BTS Prepago"},{"$f":"+ITV_CD!C143","v":1},{"$f":"+ITV_CD!D143","v":"Agropecuario"},"c",{"$f":"+ITV_CD!F143","v":"Pp"},{"$f":"+ITV_CD!G143","v":0.05},"BTS Prepago1cCCOF","BTS Prepago1c-","BTS Prepago1PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H143,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I143,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.1209999999999999E-2},null,{"$f":"+EnergíaVig!V143*$M143*(1-$G143)*1000","v":0},{"$f":"+EnergíaVig!W143*$M143*(1-$G143)*1000","v":0},{"$f":"+EnergíaVig!X143*$M143*(1-$G143)*1000","v":0},{"$f":"+EnergíaVig!Y143*$M143*(1-$G143)*1000","v":0},{"$f":"+SUMPRODUCT(O143:R143,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J143,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P143*U143*12*(1-$G143)*1000","v":0},null,{"$f":"+PotenciaVig!T143*U143*12*(1-$G143)*1000","v":0}]
[{"$f":"+EnergíaVig!A144","v":"BTS Prepago Jub. 1"},{"$f":"+ITV_CD!B144","v":"BTS Prepago"},{"$f":"+ITV_CD!C144","v":1},{"$f":"+ITV_CD!D144","v":"Jubilados - 1"},"c",{"$f":"+ITV_CD!F144","v":"Pp"},{"$f":"+ITV_CD!G144","v":0.25},"BTS Prepago1cCCOF","BTS Prepago1c-","BTS Prepago1PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H144,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I144,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.1209999999999999E-2},null,{"$f":"+EnergíaVig!V144*$M144*(1-$G144)*1000","v":20336.468100016227},{"$f":"+EnergíaVig!W144*$M144*(1-$G144)*1000","v":20482.133211684315},{"$f":"+EnergíaVig!X144*$M144*(1-$G144)*1000","v":20649.762859851107},{"$f":"+EnergíaVig!Y144*$M144*(1-$G144)*1000","v":20834.51162346236},{"$f":"+SUMPRODUCT(O144:R144,PremisaCosto!$F$69:$I$69)","v":67565.02932074359},null,{"$f":"+IFERROR(VLOOKUP(J144,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P144*U144*12*(1-$G144)*1000","v":0},null,{"$f":"+PotenciaVig!T144*U144*12*(1-$G144)*1000","v":0}]
[{"$f":"+EnergíaVig!A145","v":"BTS Prepago Jub. 2"},{"$f":"+ITV_CD!B145","v":"BTS Prepago"},{"$f":"+ITV_CD!C145","v":1},{"$f":"+ITV_CD!D145","v":"Jubilados - 2"},"c",{"$f":"+ITV_CD!F145","v":"Pp"},{"$f":"+ITV_CD!G145","v":0.25},"BTS Prepago1cCCOF","BTS Prepago1c-","BTS Prepago1PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H145,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I145,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.1209999999999999E-2},null,{"$f":"+EnergíaVig!V145*$M145*(1-$G145)*1000","v":0},{"$f":"+EnergíaVig!W145*$M145*(1-$G145)*1000","v":0},{"$f":"+EnergíaVig!X145*$M145*(1-$G145)*1000","v":0},{"$f":"+EnergíaVig!Y145*$M145*(1-$G145)*1000","v":0},{"$f":"+SUMPRODUCT(O145:R145,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J145,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P145*U145*12*(1-$G145)*1000","v":0},null,{"$f":"+PotenciaVig!T145*U145*12*(1-$G145)*1000","v":0}]
[{"$f":"+EnergíaVig!A146","v":"BTS Prepago Discap."},{"$f":"+ITV_CD!B146","v":"BTS Prepago"},{"$f":"+ITV_CD!C146","v":1},{"$f":"+ITV_CD!D146","v":"Jubilados - 1"},"c",{"$f":"+ITV_CD!F146","v":"Pp"},{"$f":"+ITV_CD!G146","v":0.25},"BTS Prepago1cCCOF","BTS Prepago1c-","BTS Prepago1PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H146,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I146,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.1209999999999999E-2},null,{"$f":"+EnergíaVig!V146*$M146*(1-$G146)*1000","v":290.55530422964267},{"$f":"+EnergíaVig!W146*$M146*(1-$G146)*1000","v":292.63648030349253},{"$f":"+EnergíaVig!X146*$M146*(1-$G146)*1000","v":295.03147255000619},{"$f":"+EnergíaVig!Y146*$M146*(1-$G146)*1000","v":297.67105248852442},{"$f":"+SUMPRODUCT(O146:R146,PremisaCosto!$F$69:$I$69)","v":965.32876569445784},null,{"$f":"+IFERROR(VLOOKUP(J146,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P146*U146*12*(1-$G146)*1000","v":0},null,{"$f":"+PotenciaVig!T146*U146*12*(1-$G146)*1000","v":0}]
[{"$f":"+EnergíaVig!A147","v":"BTS Prepago Discapacitados 601-más"},{"$f":"+ITV_CD!B147","v":"BTS Prepago"},{"$f":"+ITV_CD!C147","v":1},{"$f":"+ITV_CD!D147","v":"Jubilados - 2"},"c",{"$f":"+ITV_CD!F147","v":"Pp"},{"$f":"+ITV_CD!G147","v":0.25},"BTS Prepago1cCCOF","BTS Prepago1c-","BTS Prepago1PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H147,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I147,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.1209999999999999E-2},null,{"$f":"+EnergíaVig!V147*$M147*(1-$G147)*1000","v":0},{"$f":"+EnergíaVig!W147*$M147*(1-$G147)*1000","v":0},{"$f":"+EnergíaVig!X147*$M147*(1-$G147)*1000","v":0},{"$f":"+EnergíaVig!Y147*$M147*(1-$G147)*1000","v":0},{"$f":"+SUMPRODUCT(O147:R147,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J147,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P147*U147*12*(1-$G147)*1000","v":0},null,{"$f":"+PotenciaVig!T147*U147*12*(1-$G147)*1000","v":0}]
[{"$f":"+EnergíaVig!A148","v":"BTS Prepago Político"},{"$f":"+ITV_CD!B148","v":"BTS Prepago"},{"$f":"+ITV_CD!C148","v":1},{"$f":"+ITV_CD!D148","v":"Político"},"c",{"$f":"+ITV_CD!F148","v":"Pp"},{"$f":"+ITV_CD!G148","v":0.5},"BTS Prepago1cCCOF","BTS Prepago1c-","BTS Prepago1PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H148,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I148,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.1209999999999999E-2},null,{"$f":"+EnergíaVig!V148*$M148*(1-$G148)*1000","v":0},{"$f":"+EnergíaVig!W148*$M148*(1-$G148)*1000","v":0},{"$f":"+EnergíaVig!X148*$M148*(1-$G148)*1000","v":0},{"$f":"+EnergíaVig!Y148*$M148*(1-$G148)*1000","v":0},{"$f":"+SUMPRODUCT(O148:R148,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J148,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P148*U148*12*(1-$G148)*1000","v":0},null,{"$f":"+PotenciaVig!T148*U148*12*(1-$G148)*1000","v":0}]
[{"$f":"+EnergíaVig!A149","v":"BTS Prepago Cruz Roja"},{"$f":"+ITV_CD!B149","v":"BTS Prepago"},{"$f":"+ITV_CD!C149","v":1},{"$f":"+ITV_CD!D149","v":"Cruz Roja"},"c",{"$f":"+ITV_CD!F149","v":"Pp"},{"$f":"+ITV_CD!G149","v":1}]

{"sheet":"ITV_CCOMV","index":22,"n_rows":149,"n_cols":27,"rows_kept":149,"cut":false,"hidden":false,"merged":[[4,14,4,18],[4,20,5,20],[4,26,5,26],[1,15,1,17],[4,2,5,2],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,12,5,12]]}
["Ingreso a Tarifa Vigente - Cargo de Comercialización Variable"]
["Componente de Costo:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Escalones/Bloques en (MWh mes)"]
["CCOV",null,null,null,null,null,null,null,null,null,null,null,null,null,"MTD/BTD",10,30,50]
["-",null,null,null,null,null,null,null,null,null,null,null,null,null,"Jubilados - 2",0.6]
[null,null,"Bloque","Sub Categoría","Vble Cobro Energia","Vble Cobro Potencia","Descuento","Auxiliar Energia p","Auxiliar Energia fp","Auxiliar Potencia",null,null,"Tarifa Vigente Energía ($/kWh)",null,"Ingreso por Energia a Tarifa Vigente ",null,null,null,null,null,"Tarifa Vigente Potencia ($/kWh)",null,"Ingreso Potencia ",null,"Ingreso por Potencia a Tarifa Vigente",null,"% Asignacion"]
["Estructura Tarifaria Vigente","Categoría",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+PotenciaVig!J6","v":"2026/2027"},{"$f":"+PotenciaVig!K6","v":"2027/2028"},{"$f":"+PotenciaVig!L6","v":"2028/2029"},{"$f":"+PotenciaVig!M6","v":"2029/2030"},"VP",null,null,null,{"$f":"+O6","v":"2026/2027"},{"$f":"+P6","v":"2027/2028"},"VP"]
[{"$f":"+EnergíaVig!A7","v":"TOTAL"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(O8,O12,O13,O17,O54,O95,O123,O58,O140,O127)","v":38915011.460225284},{"$f":"+SUM(P8,P12,P13,P17,P54,P95,P123,P58,P140,P127)","v":39500239.660572425},40120304.403113045,40730306.840202615,130627003.1764586,null,null,null,{"$f":"+SUM(W8,W12,W13,W17,W54,W95,W123,W58,W140,W127)","v":0},0,0,null,{"$f":"+SUM(AA8,AA12:AA13,AA17,AA54,AA58,AA95,AA140,AA127)","v":0.99999999999999989}]
[{"$f":"+EnergíaVig!A8","v":"ATH"},{"$f":"+ITV_CD!B8","v":"ATH"},{"$f":"+ITV_CD!C8","v":1},null,null,null,null,{"$f":"+B8&C8&E8&$A$3","v":"ATH1CCOV"},{"$f":"+B8&C8&E8&$A$4","v":"ATH1-"},{"$f":"+B8&C8&F8&$A$3","v":"ATH1CCOV"},null,null,{"$f":"+IFERROR(VLOOKUP(H8,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O9:O11)","v":10.82454974508698},{"$f":"+SUM(P9:P11)","v":11.017638828313093},{"$f":"+SUM(Q9:Q11)","v":11.219424169210727},{"$f":"+SUM(R9:R11)","v":11.412176894447521},{"$f":"+SUM(S9:S11)","v":36.46525292910988},null,null,null,{"$f":"+SUM(W9:W11)","v":0},null,{"$f":"+SUM(Y9:Y11)","v":0},null,{"$f":"+SUM(Y8,S8)/SUM($Y$7,$S$7)","v":2.7915555009595133E-7}]
[{"$f":"+EnergíaVig!A9","v":"ATH Punta"},{"$f":"+ITV_CD!B9","v":"ATH"},{"$f":"+ITV_CD!C9","v":1},{"$f":"+ITV_CD!D9","v":"Regular"},"Et",{"$f":"+ITV_CD!F9","v":"Pp"},{"$f":"+ITV_CD!G9","v":0},{"$f":"+B9&C9&E9&$A$3","v":"ATH1EtCCOV"},{"$f":"+B9&C9&E9&$A$4","v":"ATH1Et-"},{"$f":"+B9&C9&F9&$A$3","v":"ATH1PpCCOV"},null,null,{"$f":"+IFERROR(VLOOKUP(H9,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.1099999999999992E-3},null,{"$f":"+EnergíaVig!V9*$M9*(1-$G9)*1000","v":2.497973018096995},{"$f":"+EnergíaVig!W9*$M9*(1-$G9)*1000","v":2.5425320373030211},{"$f":"+EnergíaVig!X9*$M9*(1-$G9)*1000","v":2.589097885202476},{"$f":"+EnergíaVig!Y9*$M9*(1-$G9)*1000","v":2.6335792833340435},{"$f":"+SUMPRODUCT(O9:R9,PremisaCosto!$F$69:$I$69)","v":8.4150583682561262},null,{"$f":"+IFERROR(VLOOKUP(I9,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P9*U9*12*(1-$G9)*1000","v":0},null,{"$f":"+PotenciaVig!T9*U9*12*(1-$G9)*1000","v":0},null,6.4420511560604155E-8]
[{"$f":"+EnergíaVig!A10","v":"ATH Fuera de Punta Medio"},{"$f":"+ITV_CD!B10","v":"ATH"},{"$f":"+ITV_CD!C10","v":1},{"$f":"+ITV_CD!D10","v":"Regular"},"Et",{"$f":"+ITV_CD!F10","v":"Pfp"},{"$f":"+ITV_CD!G10","v":0},{"$f":"+B10&C10&E10&$A$3","v":"ATH1EtCCOV"},{"$f":"+B10&C10&E10&$A$4","v":"ATH1Et-"},{"$f":"+B10&C10&F10&$A$3","v":"ATH1PfpCCOV"},null,null,{"$f":"+IFERROR(VLOOKUP(H10,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.1099999999999992E-3},null,{"$f":"+EnergíaVig!V10*$M10*(1-$G10)*1000","v":4.163288363494992},{"$f":"+EnergíaVig!W10*$M10*(1-$G10)*1000","v":4.237553395505036},{"$f":"+EnergíaVig!X10*$M10*(1-$G10)*1000","v":4.3151631420041259},{"$f":"+EnergíaVig!Y10*$M10*(1-$G10)*1000","v":4.3892988055567388},{"$f":"+SUMPRODUCT(O10:R10,PremisaCosto!$F$69:$I$69)","v":14.025097280426877},null,{"$f":"+IFERROR(VLOOKUP(I10,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P10*U10*12*(1-$G10)*1000","v":0},null,{"$f":"+PotenciaVig!T10*U10*12*(1-$G10)*1000","v":0},null,1.0736751926767358E-7]
[{"$f":"+EnergíaVig!A11","v":"ATH Fuera de Punta Bajo"},{"$f":"+ITV_CD!B11","v":"ATH"},{"$f":"+ITV_CD!C11","v":1},{"$f":"+ITV_CD!D11","v":"Regular"},"Et",{"$f":"+ITV_CD!F11","v":"Pfp"},{"$f":"+ITV_CD!G11","v":0},{"$f":"+B11&C11&E11&$A$3","v":"ATH1EtCCOV"},{"$f":"+B11&C11&E11&$A$4","v":"ATH1Et-"},{"$f":"+B11&C11&F11&$A$3","v":"ATH1PfpCCOV"},null,null,{"$f":"+IFERROR(VLOOKUP(H11,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.1099999999999992E-3},null,{"$f":"+EnergíaVig!V11*$M11*(1-$G11)*1000","v":4.163288363494992},{"$f":"+EnergíaVig!W11*$M11*(1-$G11)*1000","v":4.237553395505036},{"$f":"+EnergíaVig!X11*$M11*(1-$G11)*1000","v":4.3151631420041259},{"$f":"+EnergíaVig!Y11*$M11*(1-$G11)*1000","v":4.3892988055567388},{"$f":"+SUMPRODUCT(O11:R11,PremisaCosto!$F$69:$I$69)","v":14.025097280426877},null,{"$f":"+IFERROR(VLOOKUP(I11,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P11*U11*12*(1-$G11)*1000","v":0},null,{"$f":"+PotenciaVig!T11*U11*12*(1-$G11)*1000","v":0},null,1.0736751926767358E-7]
[{"$f":"+EnergíaVig!A12","v":"ATD"},{"$f":"+ITV_CD!B12","v":"ATD"},{"$f":"+ITV_CD!C12","v":1},{"$f":"+ITV_CD!D12","v":"Regular"},{"$f":"+ITV_CD!E12","v":"Et"},{"$f":"+ITV_CD!F12","v":"Pp"},{"$f":"+ITV_CD!G12","v":0},"ATD1EtCCOV","ATD1Et-","ATD1PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H12,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.1099999999999992E-3},null,{"$f":"+EnergíaVig!V12*$M12*(1-$G12)*1000","v":191.51126472076959},{"$f":"+EnergíaVig!W12*$M12*(1-$G12)*1000","v":194.92745619323162},{"$f":"+EnergíaVig!X12*$M12*(1-$G12)*1000","v":198.49750453218979},{"$f":"+EnergíaVig!Y12*$M12*(1-$G12)*1000","v":201.90774505560998},{"$f":"+SUMPRODUCT(O12:R12,PremisaCosto!$F$69:$I$69)","v":645.15447489963617},null,{"$f":"+IFERROR(VLOOKUP(I12,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P12*U12*12*(1-$G12)*1000","v":0},null,{"$f":"+PotenciaVig!T12*U12*12*(1-$G12)*1000","v":0},null,4.9389058863129836E-6]
[{"$f":"+EnergíaVig!A13","v":"MTH"},{"$f":"+ITV_CD!B13","v":"MTH"},{"$f":"+ITV_CD!C13","v":1},{"$f":"+ITV_CD!D13","v":""},null,null,{"$f":"+ITV_CD!G13","v":""},"MTH1CCOV","MTH1-","MTH1CCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H13,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O14:O16)","v":110205.83173628175},{"$f":"+SUM(P14:P16)","v":112171.69115004521},{"$f":"+SUM(Q14:Q16)","v":114226.08803947762},{"$f":"+SUM(R14:R16)","v":116188.52295865727},{"$f":"+SUM(S14:S16)","v":371256.41464675509},null,{"$f":"+IFERROR(VLOOKUP(I13,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W14:W16)","v":0},null,{"$f":"+SUM(Y14:Y16)","v":0},null,2.8421107858169281E-3]
[{"$f":"+EnergíaVig!A14","v":"MTH Punta"},{"$f":"+ITV_CD!B14","v":"MTH"},{"$f":"+ITV_CD!C14","v":1},{"$f":"+ITV_CD!D14","v":"Regular"},"Et",{"$f":"+ITV_CD!F14","v":"Pp"},{"$f":"+ITV_CD!G14","v":0},"MTH1EtCCOV","MTH1Et-","MTH1PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H14,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.1099999999999992E-3},null,{"$f":"+EnergíaVig!V14*$M14*(1-$G14)*1000","v":27718.457838551127},{"$f":"+EnergíaVig!W14*$M14*(1-$G14)*1000","v":28212.9016480885},{"$f":"+EnergíaVig!X14*$M14*(1-$G14)*1000","v":28729.613991403046},{"$f":"+EnergíaVig!Y14*$M14*(1-$G14)*1000","v":29223.196488002213},{"$f":"+SUMPRODUCT(O14:R14,PremisaCosto!$F$69:$I$69)","v":93376.685376349895},null,{"$f":"+IFERROR(VLOOKUP(I14,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P14*U14*12*(1-$G14)*1000","v":0},null,{"$f":"+PotenciaVig!T14*U14*12*(1-$G14)*1000","v":0},null,7.1483447607085659E-4]
[{"$f":"+EnergíaVig!A15","v":"MTH Fuera de Punta Medio"},{"$f":"+ITV_CD!B15","v":"MTH"},{"$f":"+ITV_CD!C15","v":1},{"$f":"+ITV_CD!D15","v":"Regular"},"Et",{"$f":"+ITV_CD!F15","v":"Pfp"},{"$f":"+ITV_CD!G15","v":0},{"$f":"+B15&C15&E15&$A$3","v":"MTH1EtCCOV"},{"$f":"+B15&C15&E15&$A$4","v":"MTH1Et-"},{"$f":"+B15&C15&F15&$A$3","v":"MTH1PfpCCOV"},null,null,{"$f":"+IFERROR(VLOOKUP(H15,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.1099999999999992E-3},null,{"$f":"+EnergíaVig!V15*$M15*(1-$G15)*1000","v":32174.417047423092},{"$f":"+EnergíaVig!W15*$M15*(1-$G15)*1000","v":32748.346572190741},{"$f":"+EnergíaVig!X15*$M15*(1-$G15)*1000","v":33348.124471963769},{"$f":"+EnergíaVig!Y15*$M15*(1-$G15)*1000","v":33921.05422099198},{"$f":"+SUMPRODUCT(O15:R15,PremisaCosto!$F$69:$I$69)","v":108387.71894539622},null,{"$f":"+IFERROR(VLOOKUP(I15,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P15*U15*12*(1-$G15)*1000","v":0},null,{"$f":"+PotenciaVig!T15*U15*12*(1-$G15)*1000","v":0},null,8.2974971720800909E-4]
[{"$f":"+EnergíaVig!A16","v":"MTH Fuera de Punta Bajo"},{"$f":"+ITV_CD!B16","v":"MTH"},{"$f":"+ITV_CD!C16","v":1},{"$f":"+ITV_CD!D16","v":"Regular"},"Et",{"$f":"+ITV_CD!F16","v":"Pfp"},{"$f":"+ITV_CD!G16","v":0},"MTH1EtCCOV","MTH1Et-","MTH1PfpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H16,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.1099999999999992E-3},null,{"$f":"+EnergíaVig!V16*$M16*(1-$G16)*1000","v":50312.956850307521},{"$f":"+EnergíaVig!W16*$M16*(1-$G16)*1000","v":51210.442929765966},{"$f":"+EnergíaVig!X16*$M16*(1-$G16)*1000","v":52148.349576110799},{"$f":"+EnergíaVig!Y16*$M16*(1-$G16)*1000","v":53044.272249663081},{"$f":"+SUMPRODUCT(O16:R16,PremisaCosto!$F$69:$I$69)","v":169492.010325009},null,{"$f":"+IFERROR(VLOOKUP(I16,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P16*U16*12*(1-$G16)*1000","v":0},null,{"$f":"+PotenciaVig!T16*U16*12*(1-$G16)*1000","v":0},null,1.2975265925380627E-3]
[{"$f":"+EnergíaVig!A17","v":"MTD"},{"$f":"+ITV_CD!B17","v":"MTD"},{"$f":"+ITV_CD!C17","v":1},null,null,null,null,"MTD1CCOV","MTD1-","MTD1CCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H17,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O18:O52)","v":8381806.9522807589},{"$f":"+SUM(P18:P52)","v":8531309.3271890096},{"$f":"+SUM(Q18:Q52)","v":8687545.7520669494},{"$f":"+SUM(R18:R52)","v":8836791.0678875819},{"$f":"+SUM(S18:S52)","v":28236196.223037507},null,{"$f":"+IFERROR(VLOOKUP(I17,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W18:W52)","v":0},null,{"$f":"+SUM(Y18:Y52)","v":0},null,0.2161589528689899]
[{"$f":"+EnergíaVig!A18","v":"MTD_1 (0-10,000)"},{"$f":"+ITV_CD!B18","v":"MTD"},{"$f":"+ITV_CD!C18","v":1},null,null,null,null,"MTD1CCOV","MTD1-","MTD1CCOV",null,null,{"$f":"+M19","v":8.1200000000000005E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O18:R18,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U19","v":0}]
[{"$f":"+EnergíaVig!A19","v":"MTD_1 Regular"},{"$f":"+ITV_CD!B19","v":"MTD"},{"$f":"+ITV_CD!C19","v":1},{"$f":"+ITV_CD!D19","v":"Regular"},{"$f":"+ITV_CD!E19","v":"Et"},{"$f":"+ITV_CD!F19","v":"Pp"},{"$f":"+ITV_CD!G19","v":0},"MTD1EtCCOV","MTD1Et-","MTD1PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H19,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.1200000000000005E-3},null,{"$f":"+EnergíaVig!V19*$M19*(1-$G19)*1000","v":8315722.5999529762},{"$f":"+EnergíaVig!W19*$M19*(1-$G19)*1000","v":8464048.3111288324},{"$f":"+EnergíaVig!X19*$M19*(1-$G19)*1000","v":8619055.1412676852},{"$f":"+EnergíaVig!Y19*$M19*(1-$G19)*1000","v":8767125.499640137},{"$f":"+SUMPRODUCT(O19:R19,PremisaCosto!$F$69:$I$69)","v":28013583.961323842},null,{"$f":"+IFERROR(VLOOKUP(I19,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P19*U19*12*(1-$G19)*1000","v":0},null,{"$f":"+PotenciaVig!T19*U19*12*(1-$G19)*1000","v":0}]
[{"$f":"+EnergíaVig!A20","v":"MTD_1 Agro"},{"$f":"+ITV_CD!B20","v":"MTD"},{"$f":"+ITV_CD!C20","v":1},{"$f":"+ITV_CD!D20","v":"Agropecuario"},{"$f":"+ITV_CD!E20","v":"Et"},{"$f":"+ITV_CD!F20","v":"Pp"},{"$f":"+ITV_CD!G20","v":0.05},"MTD1EtCCOV","MTD1Et-","MTD1PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H20,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.1200000000000005E-3},null,{"$f":"+EnergíaVig!V20*$M20*(1-$G20)*1000","v":65785.457743472987},{"$f":"+EnergíaVig!W20*$M20*(1-$G20)*1000","v":66958.943387165753},{"$f":"+EnergíaVig!X20*$M20*(1-$G20)*1000","v":68185.279939676737},{"$f":"+EnergíaVig!Y20*$M20*(1-$G20)*1000","v":69356.72139078741},{"$f":"+SUMPRODUCT(O20:R20,PremisaCosto!$F$69:$I$69)","v":221615.07057250236},null,{"$f":"+IFERROR(VLOOKUP(I20,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P20*U20*12*(1-$G20)*1000","v":0},null,{"$f":"+PotenciaVig!T20*U20*12*(1-$G20)*1000","v":0}]
[{"$f":"+EnergíaVig!A21","v":"MTD_1 Jub. 1"},{"$f":"+ITV_CD!B21","v":"MTD"},{"$f":"+ITV_CD!C21","v":1},{"$f":"+ITV_CD!D21","v":"Jubilados - 1"},{"$f":"+ITV_CD!E21","v":"Et"},{"$f":"+ITV_CD!F21","v":"Pp"},{"$f":"+ITV_CD!G21","v":0.25},"MTD1EtCCOV","MTD1Et-","MTD1PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H21,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.1200000000000005E-3},null,{"$f":"+EnergíaVig!V21*$M21*(1-$G21)*1000","v":314.44987224532912},{"$f":"+EnergíaVig!W21*$M21*(1-$G21)*1000","v":317.87601200118684},{"$f":"+EnergíaVig!X21*$M21*(1-$G21)*1000","v":321.63814374143612},{"$f":"+EnergíaVig!Y21*$M21*(1-$G21)*1000","v":325.67404114140908},{"$f":"+SUMPRODUCT(O21:R21,PremisaCosto!$F$69:$I$69)","v":1050.0104499939323},null,{"$f":"+IFERROR(VLOOKUP(I21,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P21*U21*12*(1-$G21)*1000","v":0},null,{"$f":"+PotenciaVig!T21*U21*12*(1-$G21)*1000","v":0}]
[{"$f":"+EnergíaVig!A22","v":"MTD_1 Jub. 2"},{"$f":"+ITV_CD!B22","v":"MTD"},{"$f":"+ITV_CD!C22","v":1},{"$f":"+ITV_CD!D22","v":"Jubilados - 2"},{"$f":"+ITV_CD!E22","v":"Et"},{"$f":"+ITV_CD!F22","v":"Pp"},{"$f":"+ITV_CD!G22","v":0.25},"MTD1EtCCOV","MTD1Et-","MTD1PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H22,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.1200000000000005E-3},null,{"$f":"+((EnergíaVig!V22-ClientesVig!P22*(0.6*12))+(ClientesVig!P22*(0.6*12))*(1-$G22))*$M22*1000","v":-15.555287936214633},{"$f":"+((EnergíaVig!W22-ClientesVig!Q22*(0.6*12))+(ClientesVig!Q22*(0.6*12))*(1-$G22))*$M22*1000","v":-15.803338990435362},{"$f":"+((EnergíaVig!X22-ClientesVig!R22*(0.6*12))+(ClientesVig!R22*(0.6*12))*(1-$G22))*$M22*1000","v":-16.307284154318612},{"$f":"+((EnergíaVig!Y22-ClientesVig!S22*(0.6*12))+(ClientesVig!S22*(0.6*12))*(1-$G22))*$M22*1000","v":-16.827184483995854},{"$f":"+SUMPRODUCT(O22:R22,PremisaCosto!$F$69:$I$69)","v":-52.819308832988},null,{"$f":"+IFERROR(VLOOKUP(I22,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P22*U22*12*(1-$G22)*1000","v":0},null,{"$f":"+PotenciaVig!T22*U22*12*(1-$G22)*1000","v":0}]
[{"$f":"+EnergíaVig!A23","v":"MTD_1 Discap."},{"$f":"+ITV_CD!B23","v":"MTD"},{"$f":"+ITV_CD!C23","v":1},{"$f":"+ITV_CD!D23","v":"Jubilados - 1"},{"$f":"+ITV_CD!E23","v":"Et"},{"$f":"+ITV_CD!F23","v":"Pp"},{"$f":"+ITV_CD!G23","v":0.25},"MTD1EtCCOV","MTD1Et-","MTD1PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H23,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.1200000000000005E-3},null,{"$f":"+EnergíaVig!V23*$M23*(1-$G23)*1000","v":0},{"$f":"+EnergíaVig!W23*$M23*(1-$G23)*1000","v":0},{"$f":"+EnergíaVig!X23*$M23*(1-$G23)*1000","v":0},{"$f":"+EnergíaVig!Y23*$M23*(1-$G23)*1000","v":0},{"$f":"+SUMPRODUCT(O23:R23,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I23,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P23*U23*12*(1-$G23)*1000","v":0},null,{"$f":"+PotenciaVig!T23*U23*12*(1-$G23)*1000","v":0}]
[{"$f":"+EnergíaVig!A24","v":"MTD_1 Discapacitados 601-más"},{"$f":"+ITV_CD!B24","v":"MTD"},{"$f":"+ITV_CD!C24","v":1},{"$f":"+ITV_CD!D24","v":"Jubilados - 2"},{"$f":"+ITV_CD!E24","v":"Et"},{"$f":"+ITV_CD!F24","v":"Pp"},{"$f":"+ITV_CD!G24","v":0.25},"MTD1EtCCOV","MTD1Et-","MTD1PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H24,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.1200000000000005E-3},null,{"$f":"+((EnergíaVig!V24-ClientesVig!P24*(0.6*12))+(ClientesVig!P24*0.6*12)*(1-$G24))*$M24*1000","v":0},{"$f":"+((EnergíaVig!W24-ClientesVig!Q24*(0.6*12))+(ClientesVig!Q24*0.6*12)*(1-$G24))*$M24*1000","v":0},{"$f":"+((EnergíaVig!X24-ClientesVig!R24*(0.6*12))+(ClientesVig!R24*0.6*12)*(1-$G24))*$M24*1000","v":0},{"$f":"+((EnergíaVig!Y24-ClientesVig!S24*(0.6*12))+(ClientesVig!S24*0.6*12)*(1-$G24))*$M24*1000","v":0},{"$f":"+SUMPRODUCT(O24:R24,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I24,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P24*U24*12*(1-$G24)*1000","v":0},null,{"$f":"+PotenciaVig!T24*U24*12*(1-$G24)*1000","v":0}]
[{"$f":"+EnergíaVig!A25","v":"MTD_1 Político"},{"$f":"+ITV_CD!B25","v":"MTD"},{"$f":"+ITV_CD!C25","v":1},{"$f":"+ITV_CD!D25","v":"Político"},{"$f":"+ITV_CD!E25","v":"Et"},{"$f":"+ITV_CD!F25","v":"Pp"},{"$f":"+ITV_CD!G25","v":0.5},"MTD1EtCCOV","MTD1Et-","MTD1PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H25,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.1200000000000005E-3},null,{"$f":"+EnergíaVig!V25*$M25*(1-$G25)*1000","v":0},{"$f":"+EnergíaVig!W25*$M25*(1-$G25)*1000","v":0},{"$f":"+EnergíaVig!X25*$M25*(1-$G25)*1000","v":0},{"$f":"+EnergíaVig!Y25*$M25*(1-$G25)*1000","v":0},{"$f":"+SUMPRODUCT(O25:R25,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I25,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P25*U25*12*(1-$G25)*1000","v":0},null,{"$f":"+PotenciaVig!T25*U25*12*(1-$G25)*1000","v":0}]
[{"$f":"+EnergíaVig!A26","v":"MTD_1 Cruz Roja"},{"$f":"+ITV_CD!B26","v":"MTD"},{"$f":"+ITV_CD!C26","v":1},{"$f":"+ITV_CD!D26","v":"Cruz Roja"},{"$f":"+ITV_CD!E26","v":"Et"},{"$f":"+ITV_CD!F26","v":"Pp"},{"$f":"+ITV_CD!G26","v":1},{"$f":"+B26&C26&E26&$A$3","v":"MTD1EtCCOV"},{"$f":"+B26&C26&E26&$A$4","v":"MTD1Et-"},{"$f":"+B26&C26&F26&$A$3","v":"MTD1PpCCOV"},null,null,{"$f":"+IFERROR(VLOOKUP(H26,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.1200000000000005E-3},null,{"$f":"+EnergíaVig!V26*$M26*(1-$G26)*1000","v":0},{"$f":"+EnergíaVig!W26*$M26*(1-$G26)*1000","v":0},{"$f":"+EnergíaVig!X26*$M26*(1-$G26)*1000","v":0},{"$f":"+EnergíaVig!Y26*$M26*(1-$G26)*1000","v":0},{"$f":"+SUMPRODUCT(O26:R26,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I26,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P26*U26*12*(1-$G26)*1000","v":0},null,{"$f":"+PotenciaVig!T26*U26*12*(1-$G26)*1000","v":0}]
[{"$f":"+EnergíaVig!A27","v":"MTD_2 (10,001-30,000)"},{"$f":"+ITV_CD!B27","v":"MTD"},{"$f":"+ITV_CD!C27","v":2},null,null,null,null,"MTD2CCOV","MTD2-","MTD2CCOV",null,null,{"$f":"+M28","v":8.1200000000000005E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O27:R27,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U28","v":0}]
[{"$f":"+EnergíaVig!A28","v":"MTD_2 Regular"},{"$f":"+ITV_CD!B28","v":"MTD"},{"$f":"+ITV_CD!C28","v":2},{"$f":"+ITV_CD!D28","v":"Regular"},{"$f":"+ITV_CD!E28","v":"Et"},{"$f":"+ITV_CD!F28","v":"Pp"},{"$f":"+ITV_CD!G28","v":0},"MTD2EtCCOV","MTD2Et-","MTD2PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H28,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.1200000000000005E-3},null,{"$f":"+($M28*(EnergíaVig!V28-$P$3*12*ClientesVig!Q28)+$M19*($P$3*12*ClientesVig!Q28))*(1-$G28)*1000","v":0},{"$f":"+($M28*(EnergíaVig!W28-$P$3*12*ClientesVig!R28)+$M19*($P$3*12*ClientesVig!R28))*(1-$G28)*1000","v":0},{"$f":"+($M28*(EnergíaVig!X28-$P$3*12*ClientesVig!S28)+$M19*($P$3*12*ClientesVig!S28))*(1-$G28)*1000","v":0},{"$f":"+($M28*(EnergíaVig!Y28-$P$3*12*ClientesVig!T28)+$M19*($P$3*12*ClientesVig!T28))*(1-$G28)*1000","v":0},{"$f":"+SUMPRODUCT(O28:R28,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I28,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P28*U28*12*(1-$G28)*1000","v":0},null,{"$f":"+PotenciaVig!T28*U28*12*(1-$G28)*1000","v":0}]
[{"$f":"+EnergíaVig!A29","v":"MTD_2 Agro"},{"$f":"+ITV_CD!B29","v":"MTD"},{"$f":"+ITV_CD!C29","v":2},{"$f":"+ITV_CD!D29","v":"Agropecuario"},{"$f":"+ITV_CD!E29","v":"Et"},{"$f":"+ITV_CD!F29","v":"Pp"},{"$f":"+ITV_CD!G29","v":0.05},"MTD2EtCCOV","MTD2Et-","MTD2PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H29,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.1200000000000005E-3},null,{"$f":"+($M29*(EnergíaVig!V29-$P$3*12*ClientesVig!Q29)+$M20*($P$3*12*ClientesVig!Q29))*(1-$G29)*1000","v":0},{"$f":"+($M29*(EnergíaVig!W29-$P$3*12*ClientesVig!R29)+$M20*($P$3*12*ClientesVig!R29))*(1-$G29)*1000","v":0},{"$f":"+($M29*(EnergíaVig!X29-$P$3*12*ClientesVig!S29)+$M20*($P$3*12*ClientesVig!S29))*(1-$G29)*1000","v":0},{"$f":"+($M29*(EnergíaVig!Y29-$P$3*12*ClientesVig!T29)+$M20*($P$3*12*ClientesVig!T29))*(1-$G29)*1000","v":0},{"$f":"+SUMPRODUCT(O29:R29,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I29,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P29*U29*12*(1-$G29)*1000","v":0},null,{"$f":"+PotenciaVig!T29*U29*12*(1-$G29)*1000","v":0}]
[{"$f":"+EnergíaVig!A30","v":"MTD_2 Jub. 1"},{"$f":"+ITV_CD!B30","v":"MTD"},{"$f":"+ITV_CD!C30","v":2},{"$f":"+ITV_CD!D30","v":"Jubilados - 1"},{"$f":"+ITV_CD!E30","v":"Et"},{"$f":"+ITV_CD!F30","v":"Pp"},{"$f":"+ITV_CD!G30","v":0.25},"MTD2EtCCOV","MTD2Et-","MTD2PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H30,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.1200000000000005E-3},null,{"$f":"+($M30*(EnergíaVig!V30-$P$3*12*ClientesVig!Q30)+$M21*($P$3*12*ClientesVig!Q30))*(1-$G30)*1000","v":0},{"$f":"+($M30*(EnergíaVig!W30-$P$3*12*ClientesVig!R30)+$M21*($P$3*12*ClientesVig!R30))*(1-$G30)*1000","v":0},{"$f":"+($M30*(EnergíaVig!X30-$P$3*12*ClientesVig!S30)+$M21*($P$3*12*ClientesVig!S30))*(1-$G30)*1000","v":0},{"$f":"+($M30*(EnergíaVig!Y30-$P$3*12*ClientesVig!T30)+$M21*($P$3*12*ClientesVig!T30))*(1-$G30)*1000","v":0},{"$f":"+SUMPRODUCT(O30:R30,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I30,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P30*U30*12*(1-$G30)*1000","v":0},null,{"$f":"+PotenciaVig!T30*U30*12*(1-$G30)*1000","v":0}]
[{"$f":"+EnergíaVig!A31","v":"MTD_2 Jub. 2"},{"$f":"+ITV_CD!B31","v":"MTD"},{"$f":"+ITV_CD!C31","v":2},{"$f":"+ITV_CD!D31","v":"Jubilados - 2"},{"$f":"+ITV_CD!E31","v":"Et"},{"$f":"+ITV_CD!F31","v":"Pp"},{"$f":"+ITV_CD!G31","v":0.25},"MTD2EtCCOV","MTD2Et-","MTD2PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H31,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.1200000000000005E-3},null,{"$f":"+($M31*(EnergíaVig!V31-$P$3*12*ClientesVig!Q31)+$M22*($P$3*12*ClientesVig!Q31-($P$4*12)*ClientesVig!Q31)+$M22*($P$4*12)*ClientesVig!Q31*(1-$G31))*1000","v":0},{"$f":"+($M31*(EnergíaVig!W31-$P$3*12*ClientesVig!R31)+$M22*($P$3*12*ClientesVig!R31-($P$4*12)*ClientesVig!R31)+$M22*($P$4*12)*ClientesVig!R31*(1-$G31))*1000","v":0},{"$f":"+($M31*(EnergíaVig!X31-$P$3*12*ClientesVig!S31)+$M22*($P$3*12*ClientesVig!S31-($P$4*12)*ClientesVig!S31)+$M22*($P$4*12)*ClientesVig!S31*(1-$G31))*1000","v":0},{"$f":"+($M31*(EnergíaVig!Y31-$P$3*12*ClientesVig!T31)+$M22*($P$3*12*ClientesVig!T31-($P$4*12)*ClientesVig!T31)+$M22*($P$4*12)*ClientesVig!T31*(1-$G31))*1000","v":0},{"$f":"+SUMPRODUCT(O31:R31,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I31,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P31*U31*12*(1-$G31)*1000","v":0},null,{"$f":"+PotenciaVig!T31*U31*12*(1-$G31)*1000","v":0}]
[{"$f":"+EnergíaVig!A32","v":"MTD_2 Discap."},{"$f":"+ITV_CD!B32","v":"MTD"},{"$f":"+ITV_CD!C32","v":2},{"$f":"+ITV_CD!D32","v":"Jubilados - 1"},{"$f":"+ITV_CD!E32","v":"Et"},{"$f":"+ITV_CD!F32","v":"Pp"},{"$f":"+ITV_CD!G32","v":0.25},"MTD2EtCCOV","MTD2Et-","MTD2PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H32,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.1200000000000005E-3},null,{"$f":"+($M32*(EnergíaVig!V32-$P$3*12*ClientesVig!Q32)+$M23*($P$3*12*ClientesVig!Q32))*(1-$G32)*1000","v":0},{"$f":"+($M32*(EnergíaVig!W32-$P$3*12*ClientesVig!R32)+$M23*($P$3*12*ClientesVig!R32))*(1-$G32)*1000","v":0},{"$f":"+($M32*(EnergíaVig!X32-$P$3*12*ClientesVig!S32)+$M23*($P$3*12*ClientesVig!S32))*(1-$G32)*1000","v":0},{"$f":"+($M32*(EnergíaVig!Y32-$P$3*12*ClientesVig!T32)+$M23*($P$3*12*ClientesVig!T32))*(1-$G32)*1000","v":0},{"$f":"+SUMPRODUCT(O32:R32,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I32,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P32*U32*12*(1-$G32)*1000","v":0},null,{"$f":"+PotenciaVig!T32*U32*12*(1-$G32)*1000","v":0}]
[{"$f":"+EnergíaVig!A33","v":"MTD_2 Discapacitados 601-más"},{"$f":"+ITV_CD!B33","v":"MTD"},{"$f":"+ITV_CD!C33","v":2},{"$f":"+ITV_CD!D33","v":"Jubilados - 2"},{"$f":"+ITV_CD!E33","v":"Et"},{"$f":"+ITV_CD!F33","v":"Pp"},{"$f":"+ITV_CD!G33","v":0.25},"MTD2EtCCOV","MTD2Et-","MTD2PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H33,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.1200000000000005E-3},null,{"$f":"+($M33*(EnergíaVig!V33-$P$3*12*ClientesVig!Q33)+$M24*($P$3*12*ClientesVig!Q33-$P$4*12*ClientesVig!Q33)+$M24*$P$4*12*ClientesVig!Q33*(1-$G33))*1000","v":0},{"$f":"+($M33*(EnergíaVig!W33-$P$3*12*ClientesVig!R33)+$M24*($P$3*12*ClientesVig!R33-$P$4*12*ClientesVig!R33)+$M24*$P$4*12*ClientesVig!R33*(1-$G33))*1000","v":0},{"$f":"+($M33*(EnergíaVig!X33-$P$3*12*ClientesVig!S33)+$M24*($P$3*12*ClientesVig!S33-$P$4*12*ClientesVig!S33)+$M24*$P$4*12*ClientesVig!S33*(1-$G33))*1000","v":0},{"$f":"+($M33*(EnergíaVig!Y33-$P$3*12*ClientesVig!T33)+$M24*($P$3*12*ClientesVig!T33-$P$4*12*ClientesVig!T33)+$M24*$P$4*12*ClientesVig!T33*(1-$G33))*1000","v":0},{"$f":"+SUMPRODUCT(O33:R33,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I33,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P33*U33*12*(1-$G33)*1000","v":0},null,{"$f":"+PotenciaVig!T33*U33*12*(1-$G33)*1000","v":0}]
[{"$f":"+EnergíaVig!A34","v":"MTD_2 Político"},{"$f":"+ITV_CD!B34","v":"MTD"},{"$f":"+ITV_CD!C34","v":2},{"$f":"+ITV_CD!D34","v":"Político"},{"$f":"+ITV_CD!E34","v":"Et"},{"$f":"+ITV_CD!F34","v":"Pp"},{"$f":"+ITV_CD!G34","v":0.5},"MTD2EtCCOV","MTD2Et-","MTD2PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H34,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.1200000000000005E-3},null,{"$f":"+($M34*(EnergíaVig!V34-$P$3*12*ClientesVig!Q34)+$M25*($P$3*12*ClientesVig!Q34))*(1-$G34)*1000","v":0},{"$f":"+($M34*(EnergíaVig!W34-$P$3*12*ClientesVig!R34)+$M25*($P$3*12*ClientesVig!R34))*(1-$G34)*1000","v":0},{"$f":"+($M34*(EnergíaVig!X34-$P$3*12*ClientesVig!S34)+$M25*($P$3*12*ClientesVig!S34))*(1-$G34)*1000","v":0},{"$f":"+($M34*(EnergíaVig!Y34-$P$3*12*ClientesVig!T34)+$M25*($P$3*12*ClientesVig!T34))*(1-$G34)*1000","v":0},{"$f":"+SUMPRODUCT(O34:R34,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I34,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P34*U34*12*(1-$G34)*1000","v":0},null,{"$f":"+PotenciaVig!T34*U34*12*(1-$G34)*1000","v":0}]
[{"$f":"+EnergíaVig!A35","v":"MTD_2 Cruz Roja"},{"$f":"+ITV_CD!B35","v":"MTD"},{"$f":"+ITV_CD!C35","v":2},{"$f":"+ITV_CD!D35","v":"Cruz Roja"},{"$f":"+ITV_CD!E35","v":"Et"},{"$f":"+ITV_CD!F35","v":"Pp"},{"$f":"+ITV_CD!G35","v":1},{"$f":"+B35&C35&E35&$A$3","v":"MTD2EtCCOV"},{"$f":"+B35&C35&E35&$A$4","v":"MTD2Et-"},{"$f":"+B35&C35&F35&$A$3","v":"MTD2PpCCOV"},null,null,{"$f":"+IFERROR(VLOOKUP(H35,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.1200000000000005E-3},null,{"$f":"+EnergíaVig!V35*$M35*(1-$G35)*1000","v":0},{"$f":"+EnergíaVig!W35*$M35*(1-$G35)*1000","v":0},{"$f":"+EnergíaVig!X35*$M35*(1-$G35)*1000","v":0},{"$f":"+EnergíaVig!Y35*$M35*(1-$G35)*1000","v":0},{"$f":"+SUMPRODUCT(O35:R35,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I35,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P35*U35*12*(1-$G35)*1000","v":0},null,{"$f":"+PotenciaVig!T35*U35*12*(1-$G35)*1000","v":0}]
[{"$f":"+EnergíaVig!A36","v":"MTD_3 (30,001-50,000)"},{"$f":"+ITV_CD!B36","v":"MTD"},{"$f":"+ITV_CD!C36","v":3},null,null,null,null,"MTD3CCOV","MTD3-","MTD3CCOV",null,null,{"$f":"+M37","v":8.1200000000000005E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O36:R36,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U37","v":0}]
[{"$f":"+EnergíaVig!A37","v":"MTD_3 Regular"},{"$f":"+ITV_CD!B37","v":"MTD"},{"$f":"+ITV_CD!C37","v":3},{"$f":"+ITV_CD!D37","v":"Regular"},{"$f":"+ITV_CD!E37","v":"Et"},{"$f":"+ITV_CD!F37","v":"Pp"},{"$f":"+ITV_CD!G37","v":0},"MTD3EtCCOV","MTD3Et-","MTD3PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H37,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.1200000000000005E-3},null,{"$f":"+($M37*(EnergíaVig!V37-$Q$3*12*ClientesVig!Q37)+$M28*(($Q$3-$P$3)*12*ClientesVig!Q37)+$M19*($P$3*12*ClientesVig!Q37))*(1-$G37)*1000","v":0},{"$f":"+($M37*(EnergíaVig!W37-$Q$3*12*ClientesVig!R37)+$M28*(($Q$3-$P$3)*12*ClientesVig!R37)+$M19*($P$3*12*ClientesVig!R37))*(1-$G37)*1000","v":0},{"$f":"+($M37*(EnergíaVig!X37-$Q$3*12*ClientesVig!S37)+$M28*(($Q$3-$P$3)*12*ClientesVig!S37)+$M19*($P$3*12*ClientesVig!S37))*(1-$G37)*1000","v":0},{"$f":"+($M37*(EnergíaVig!Y37-$Q$3*12*ClientesVig!T37)+$M28*(($Q$3-$P$3)*12*ClientesVig!T37)+$M19*($P$3*12*ClientesVig!T37))*(1-$G37)*1000","v":0},{"$f":"+SUMPRODUCT(O37:R37,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I37,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P37*U37*12*(1-$G37)*1000","v":0},null,{"$f":"+PotenciaVig!T37*U37*12*(1-$G37)*1000","v":0}]
[{"$f":"+EnergíaVig!A38","v":"MTD_3 Agro"},{"$f":"+ITV_CD!B38","v":"MTD"},{"$f":"+ITV_CD!C38","v":3},{"$f":"+ITV_CD!D38","v":"Agropecuario"},{"$f":"+ITV_CD!E38","v":"Et"},{"$f":"+ITV_CD!F38","v":"Pp"},{"$f":"+ITV_CD!G38","v":0.05},"MTD3EtCCOV","MTD3Et-","MTD3PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H38,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.1200000000000005E-3},null,{"$f":"+($M38*(EnergíaVig!V38-$Q$3*12*ClientesVig!Q38)+$M29*(($Q$3-$P$3)*12*ClientesVig!Q38)+$M20*($P$3*12*ClientesVig!Q38))*(1-$G38)*1000","v":0},{"$f":"+($M38*(EnergíaVig!W38-$Q$3*12*ClientesVig!R38)+$M29*(($Q$3-$P$3)*12*ClientesVig!R38)+$M20*($P$3*12*ClientesVig!R38))*(1-$G38)*1000","v":0},{"$f":"+($M38*(EnergíaVig!X38-$Q$3*12*ClientesVig!S38)+$M29*(($Q$3-$P$3)*12*ClientesVig!S38)+$M20*($P$3*12*ClientesVig!S38))*(1-$G38)*1000","v":0},{"$f":"+($M38*(EnergíaVig!Y38-$Q$3*12*ClientesVig!T38)+$M29*(($Q$3-$P$3)*12*ClientesVig!T38)+$M20*($P$3*12*ClientesVig!T38))*(1-$G38)*1000","v":0},{"$f":"+SUMPRODUCT(O38:R38,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I38,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P38*U38*12*(1-$G38)*1000","v":0},null,{"$f":"+PotenciaVig!T38*U38*12*(1-$G38)*1000","v":0}]
[{"$f":"+EnergíaVig!A39","v":"MTD_3 Jub. 1"},{"$f":"+ITV_CD!B39","v":"MTD"},{"$f":"+ITV_CD!C39","v":3},{"$f":"+ITV_CD!D39","v":"Jubilados - 1"},{"$f":"+ITV_CD!E39","v":"Et"},{"$f":"+ITV_CD!F39","v":"Pp"},{"$f":"+ITV_CD!G39","v":0.25},"MTD3EtCCOV","MTD3Et-","MTD3PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H39,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.1200000000000005E-3},null,{"$f":"+($M39*(EnergíaVig!V39-$Q$3*12*ClientesVig!Q39)+$M30*(($Q$3-$P$3)*12*ClientesVig!Q39)+$M21*($P$3*12*ClientesVig!Q39))*(1-$G39)*1000","v":0},{"$f":"+($M39*(EnergíaVig!W39-$Q$3*12*ClientesVig!R39)+$M30*(($Q$3-$P$3)*12*ClientesVig!R39)+$M21*($P$3*12*ClientesVig!R39))*(1-$G39)*1000","v":0},{"$f":"+($M39*(EnergíaVig!X39-$Q$3*12*ClientesVig!S39)+$M30*(($Q$3-$P$3)*12*ClientesVig!S39)+$M21*($P$3*12*ClientesVig!S39))*(1-$G39)*1000","v":0},{"$f":"+($M39*(EnergíaVig!Y39-$Q$3*12*ClientesVig!T39)+$M30*(($Q$3-$P$3)*12*ClientesVig!T39)+$M21*($P$3*12*ClientesVig!T39))*(1-$G39)*1000","v":0},{"$f":"+SUMPRODUCT(O39:R39,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I39,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P39*U39*12*(1-$G39)*1000","v":0},null,{"$f":"+PotenciaVig!T39*U39*12*(1-$G39)*1000","v":0}]
[{"$f":"+EnergíaVig!A40","v":"MTD_3 Jub. 2"},{"$f":"+ITV_CD!B40","v":"MTD"},{"$f":"+ITV_CD!C40","v":3},{"$f":"+ITV_CD!D40","v":"Jubilados - 2"},{"$f":"+ITV_CD!E40","v":"Et"},{"$f":"+ITV_CD!F40","v":"Pp"},{"$f":"+ITV_CD!G40","v":0.25},"MTD3EtCCOV","MTD3Et-","MTD3PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H40,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.1200000000000005E-3},null,{"$f":"+($M40*(EnergíaVig!V40-$Q$3*12*ClientesVig!Q40)+$M31*(($Q$3-$P$3)*12*ClientesVig!Q40)+$M22*(($P$3-$P$4)*12*ClientesVig!Q40)+$M22*$P$4*12*ClientesVig!Q40*(1-$G40))*1000","v":0},{"$f":"+($M40*(EnergíaVig!W40-$Q$3*12*ClientesVig!R40)+$M31*(($Q$3-$P$3)*12*ClientesVig!R40)+$M22*(($P$3-$P$4)*12*ClientesVig!R40)+$M22*$P$4*12*ClientesVig!R40*(1-$G40))*1000","v":0},{"$f":"+($M40*(EnergíaVig!X40-$Q$3*12*ClientesVig!S40)+$M31*(($Q$3-$P$3)*12*ClientesVig!S40)+$M22*(($P$3-$P$4)*12*ClientesVig!S40)+$M22*$P$4*12*ClientesVig!S40*(1-$G40))*1000","v":0},{"$f":"+($M40*(EnergíaVig!Y40-$Q$3*12*ClientesVig!T40)+$M31*(($Q$3-$P$3)*12*ClientesVig!T40)+$M22*(($P$3-$P$4)*12*ClientesVig!T40)+$M22*$P$4*12*ClientesVig!T40*(1-$G40))*1000","v":0},{"$f":"+SUMPRODUCT(O40:R40,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I40,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P40*U40*12*(1-$G40)*1000","v":0},null,{"$f":"+PotenciaVig!T40*U40*12*(1-$G40)*1000","v":0}]
[{"$f":"+EnergíaVig!A41","v":"MTD_3 Discap."},{"$f":"+ITV_CD!B41","v":"MTD"},{"$f":"+ITV_CD!C41","v":3},{"$f":"+ITV_CD!D41","v":"Jubilados - 1"},{"$f":"+ITV_CD!E41","v":"Et"},{"$f":"+ITV_CD!F41","v":"Pp"},{"$f":"+ITV_CD!G41","v":0.25},"MTD3EtCCOV","MTD3Et-","MTD3PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H41,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.1200000000000005E-3},null,{"$f":"+($M41*(EnergíaVig!V41-$Q$3*12*ClientesVig!Q41)+$M32*(($Q$3-$P$3)*12*ClientesVig!Q41)+$M23*($P$3*12*ClientesVig!Q41))*(1-$G41)*1000","v":0},{"$f":"+($M41*(EnergíaVig!W41-$Q$3*12*ClientesVig!R41)+$M32*(($Q$3-$P$3)*12*ClientesVig!R41)+$M23*($P$3*12*ClientesVig!R41))*(1-$G41)*1000","v":0},{"$f":"+($M41*(EnergíaVig!X41-$Q$3*12*ClientesVig!S41)+$M32*(($Q$3-$P$3)*12*ClientesVig!S41)+$M23*($P$3*12*ClientesVig!S41))*(1-$G41)*1000","v":0},{"$f":"+($M41*(EnergíaVig!Y41-$Q$3*12*ClientesVig!T41)+$M32*(($Q$3-$P$3)*12*ClientesVig!T41)+$M23*($P$3*12*ClientesVig!T41))*(1-$G41)*1000","v":0},{"$f":"+SUMPRODUCT(O41:R41,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I41,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P41*U41*12*(1-$G41)*1000","v":0},null,{"$f":"+PotenciaVig!T41*U41*12*(1-$G41)*1000","v":0}]
[{"$f":"+EnergíaVig!A42","v":"MTD_3 Discapacitados 601-más"},{"$f":"+ITV_CD!B42","v":"MTD"},{"$f":"+ITV_CD!C42","v":3},{"$f":"+ITV_CD!D42","v":"Jubilados - 2"},{"$f":"+ITV_CD!E42","v":"Et"},{"$f":"+ITV_CD!F42","v":"Pp"},{"$f":"+ITV_CD!G42","v":0.25},"MTD3EtCCOV","MTD3Et-","MTD3PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H42,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.1200000000000005E-3},null,{"$f":"+($M42*(EnergíaVig!V42-$Q$3*12*ClientesVig!Q42)+$M33*(($Q$3-$P$3)*12*ClientesVig!Q42)+$M24*(($P$3-$P$4)*12*ClientesVig!Q42)+$M24*$P$4*12*ClientesVig!Q42*(1-$G42))*1000","v":0},{"$f":"+($M42*(EnergíaVig!W42-$Q$3*12*ClientesVig!R42)+$M33*(($Q$3-$P$3)*12*ClientesVig!R42)+$M24*(($P$3-$P$4)*12*ClientesVig!R42)+$M24*$P$4*12*ClientesVig!R42*(1-$G42))*1000","v":0},{"$f":"+($M42*(EnergíaVig!X42-$Q$3*12*ClientesVig!S42)+$M33*(($Q$3-$P$3)*12*ClientesVig!S42)+$M24*(($P$3-$P$4)*12*ClientesVig!S42)+$M24*$P$4*12*ClientesVig!S42*(1-$G42))*1000","v":0},{"$f":"+($M42*(EnergíaVig!Y42-$Q$3*12*ClientesVig!T42)+$M33*(($Q$3-$P$3)*12*ClientesVig!T42)+$M24*(($P$3-$P$4)*12*ClientesVig!T42)+$M24*$P$4*12*ClientesVig!T42*(1-$G42))*1000","v":0},{"$f":"+SUMPRODUCT(O42:R42,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I42,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P42*U42*12*(1-$G42)*1000","v":0},null,{"$f":"+PotenciaVig!T42*U42*12*(1-$G42)*1000","v":0}]
[{"$f":"+EnergíaVig!A43","v":"MTD_3 Político"},{"$f":"+ITV_CD!B43","v":"MTD"},{"$f":"+ITV_CD!C43","v":3},{"$f":"+ITV_CD!D43","v":"Político"},{"$f":"+ITV_CD!E43","v":"Et"},{"$f":"+ITV_CD!F43","v":"Pp"},{"$f":"+ITV_CD!G43","v":0.5},"MTD3EtCCOV","MTD3Et-","MTD3PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H43,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.1200000000000005E-3},null,{"$f":"+($M43*(EnergíaVig!V43-$Q$3*12*ClientesVig!Q43)+$M34*(($Q$3-$P$3)*12*ClientesVig!Q43)+$M25*($P$3*12*ClientesVig!Q43))*(1-$G43)*1000","v":0},{"$f":"+($M43*(EnergíaVig!W43-$Q$3*12*ClientesVig!R43)+$M34*(($Q$3-$P$3)*12*ClientesVig!R43)+$M25*($P$3*12*ClientesVig!R43))*(1-$G43)*1000","v":0},{"$f":"+($M43*(EnergíaVig!X43-$Q$3*12*ClientesVig!S43)+$M34*(($Q$3-$P$3)*12*ClientesVig!S43)+$M25*($P$3*12*ClientesVig!S43))*(1-$G43)*1000","v":0},{"$f":"+($M43*(EnergíaVig!Y43-$Q$3*12*ClientesVig!T43)+$M34*(($Q$3-$P$3)*12*ClientesVig!T43)+$M25*($P$3*12*ClientesVig!T43))*(1-$G43)*1000","v":0},{"$f":"+SUMPRODUCT(O43:R43,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I43,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P43*U43*12*(1-$G43)*1000","v":0},null,{"$f":"+PotenciaVig!T43*U43*12*(1-$G43)*1000","v":0}]
[{"$f":"+EnergíaVig!A44","v":"MTD_3 Cruz Roja"},{"$f":"+ITV_CD!B44","v":"MTD"},{"$f":"+ITV_CD!C44","v":3},{"$f":"+ITV_CD!D44","v":"Cruz Roja"},{"$f":"+ITV_CD!E44","v":"Et"},{"$f":"+ITV_CD!F44","v":"Pp"},{"$f":"+ITV_CD!G44","v":1},{"$f":"+B44&C44&E44&$A$3","v":"MTD3EtCCOV"},{"$f":"+B44&C44&E44&$A$4","v":"MTD3Et-"},{"$f":"+B44&C44&F44&$A$3","v":"MTD3PpCCOV"},null,null,{"$f":"+IFERROR(VLOOKUP(H44,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.1200000000000005E-3},null,{"$f":"+EnergíaVig!V44*$M44*(1-$G44)*1000","v":0},{"$f":"+EnergíaVig!W44*$M44*(1-$G44)*1000","v":0},{"$f":"+EnergíaVig!X44*$M44*(1-$G44)*1000","v":0},{"$f":"+EnergíaVig!Y44*$M44*(1-$G44)*1000","v":0},{"$f":"+SUMPRODUCT(O44:R44,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I44,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P44*U44*12*(1-$G44)*1000","v":0},null,{"$f":"+PotenciaVig!T44*U44*12*(1-$G44)*1000","v":0}]
[{"$f":"+EnergíaVig!A45","v":"MTD_4 (50,001-más)"},{"$f":"+ITV_CD!B45","v":"MTD"},{"$f":"+ITV_CD!C45","v":4},null,null,null,null,"MTD4CCOV","MTD4-","MTD4CCOV",null,null,{"$f":"+M46","v":8.1200000000000005E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O45:R45,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U46","v":0}]
[{"$f":"+EnergíaVig!A46","v":"MTD_4 Regular"},{"$f":"+ITV_CD!B46","v":"MTD"},{"$f":"+ITV_CD!C46","v":4},{"$f":"+ITV_CD!D46","v":"Regular"},{"$f":"+ITV_CD!E46","v":"Et"},{"$f":"+ITV_CD!F46","v":"Pp"},{"$f":"+ITV_CD!G46","v":0},"MTD4EtCCOV","MTD4Et-","MTD4PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H46,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.1200000000000005E-3},null,{"$f":"+($M46*(EnergíaVig!V46-$R$3*12*ClientesVig!Q46)+$M37*(($R$3-$Q$3)*12*ClientesVig!Q46)+$M28*(($Q$3-$P$3)*12*ClientesVig!Q46)+$M19*($P$3*12*ClientesVig!Q46))*(1-$G46)*1000","v":0},{"$f":"+($M46*(EnergíaVig!W46-$R$3*12*ClientesVig!R46)+$M37*(($R$3-$Q$3)*12*ClientesVig!R46)+$M28*(($Q$3-$P$3)*12*ClientesVig!R46)+$M19*($P$3*12*ClientesVig!R46))*(1-$G46)*1000","v":0},{"$f":"+($M46*(EnergíaVig!X46-$R$3*12*ClientesVig!S46)+$M37*(($R$3-$Q$3)*12*ClientesVig!S46)+$M28*(($Q$3-$P$3)*12*ClientesVig!S46)+$M19*($P$3*12*ClientesVig!S46))*(1-$G46)*1000","v":0},{"$f":"+($M46*(EnergíaVig!Y46-$R$3*12*ClientesVig!T46)+$M37*(($R$3-$Q$3)*12*ClientesVig!T46)+$M28*(($Q$3-$P$3)*12*ClientesVig!T46)+$M19*($P$3*12*ClientesVig!T46))*(1-$G46)*1000","v":0},{"$f":"+SUMPRODUCT(O46:R46,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I46,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P46*U46*12*(1-$G46)*1000","v":0},null,{"$f":"+PotenciaVig!T46*U46*12*(1-$G46)*1000","v":0}]
[{"$f":"+EnergíaVig!A47","v":"MTD_4 Agro"},{"$f":"+ITV_CD!B47","v":"MTD"},{"$f":"+ITV_CD!C47","v":4},{"$f":"+ITV_CD!D47","v":"Agropecuario"},{"$f":"+ITV_CD!E47","v":"Et"},{"$f":"+ITV_CD!F47","v":"Pp"},{"$f":"+ITV_CD!G47","v":0.05},"MTD4EtCCOV","MTD4Et-","MTD4PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H47,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.1200000000000005E-3},null,{"$f":"+($M47*(EnergíaVig!V47-$R$3*12*ClientesVig!Q47)+$M38*(($R$3-$Q$3)*12*ClientesVig!Q47)+$M29*(($Q$3-$P$3)*12*ClientesVig!Q47)+$M20*($P$3*12*ClientesVig!Q47))*(1-$G47)*1000","v":0},{"$f":"+($M47*(EnergíaVig!W47-$R$3*12*ClientesVig!R47)+$M38*(($R$3-$Q$3)*12*ClientesVig!R47)+$M29*(($Q$3-$P$3)*12*ClientesVig!R47)+$M20*($P$3*12*ClientesVig!R47))*(1-$G47)*1000","v":0},{"$f":"+($M47*(EnergíaVig!X47-$R$3*12*ClientesVig!S47)+$M38*(($R$3-$Q$3)*12*ClientesVig!S47)+$M29*(($Q$3-$P$3)*12*ClientesVig!S47)+$M20*($P$3*12*ClientesVig!S47))*(1-$G47)*1000","v":0},{"$f":"+($M47*(EnergíaVig!Y47-$R$3*12*ClientesVig!T47)+$M38*(($R$3-$Q$3)*12*ClientesVig!T47)+$M29*(($Q$3-$P$3)*12*ClientesVig!T47)+$M20*($P$3*12*ClientesVig!T47))*(1-$G47)*1000","v":0},{"$f":"+SUMPRODUCT(O47:R47,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I47,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P47*U47*12*(1-$G47)*1000","v":0},null,{"$f":"+PotenciaVig!T47*U47*12*(1-$G47)*1000","v":0}]
[{"$f":"+EnergíaVig!A48","v":"MTD_4 Jub. 1"},{"$f":"+ITV_CD!B48","v":"MTD"},{"$f":"+ITV_CD!C48","v":4},{"$f":"+ITV_CD!D48","v":"Jubilados - 1"},{"$f":"+ITV_CD!E48","v":"Et"},{"$f":"+ITV_CD!F48","v":"Pp"},{"$f":"+ITV_CD!G48","v":0.25},"MTD4EtCCOV","MTD4Et-","MTD4PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H48,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.1200000000000005E-3},null,{"$f":"+($M48*(EnergíaVig!V48-$R$3*12*ClientesVig!Q48)+$M37*(($R$3-$Q$3)*12*ClientesVig!Q48)+$M28*(($Q$3-$P$3)*12*ClientesVig!Q48)+$M19*($P$3*12*ClientesVig!Q48))*(1-$G48)*1000","v":0},{"$f":"+($M48*(EnergíaVig!W48-$R$3*12*ClientesVig!R48)+$M37*(($R$3-$Q$3)*12*ClientesVig!R48)+$M28*(($Q$3-$P$3)*12*ClientesVig!R48)+$M19*($P$3*12*ClientesVig!R48))*(1-$G48)*1000","v":0},{"$f":"+($M48*(EnergíaVig!X48-$R$3*12*ClientesVig!S48)+$M37*(($R$3-$Q$3)*12*ClientesVig!S48)+$M28*(($Q$3-$P$3)*12*ClientesVig!S48)+$M19*($P$3*12*ClientesVig!S48))*(1-$G48)*1000","v":0},{"$f":"+($M48*(EnergíaVig!Y48-$R$3*12*ClientesVig!T48)+$M37*(($R$3-$Q$3)*12*ClientesVig!T48)+$M28*(($Q$3-$P$3)*12*ClientesVig!T48)+$M19*($P$3*12*ClientesVig!T48))*(1-$G48)*1000","v":0},{"$f":"+SUMPRODUCT(O48:R48,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I48,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P48*U48*12*(1-$G48)*1000","v":0},null,{"$f":"+PotenciaVig!T48*U48*12*(1-$G48)*1000","v":0}]
[{"$f":"+EnergíaVig!A49","v":"MTD_4 Jub. 2"},{"$f":"+ITV_CD!B49","v":"MTD"},{"$f":"+ITV_CD!C49","v":4},{"$f":"+ITV_CD!D49","v":"Jubilados - 2"},{"$f":"+ITV_CD!E49","v":"Et"},{"$f":"+ITV_CD!F49","v":"Pp"},{"$f":"+ITV_CD!G49","v":0.25},"MTD4EtCCOV","MTD4Et-","MTD4PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H49,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.1200000000000005E-3},null,{"$f":"+($M49*(EnergíaVig!V49-$R$3*12*ClientesVig!Q49)+$M38*(($R$3-$Q$3)*12*ClientesVig!Q49)+$M29*(($Q$3-$P$3)*12*ClientesVig!Q49)+$M20*(($P$3-$P$4)*12*ClientesVig!Q49)+$M20*$P$4*12*ClientesVig!Q49*(1-$G49))*1000","v":0},{"$f":"+($M49*(EnergíaVig!W49-$R$3*12*ClientesVig!R49)+$M38*(($R$3-$Q$3)*12*ClientesVig!R49)+$M29*(($Q$3-$P$3)*12*ClientesVig!R49)+$M20*(($P$3-$P$4)*12*ClientesVig!R49)+$M20*$P$4*12*ClientesVig!R49*(1-$G49))*1000","v":0},{"$f":"+($M49*(EnergíaVig!X49-$R$3*12*ClientesVig!S49)+$M38*(($R$3-$Q$3)*12*ClientesVig!S49)+$M29*(($Q$3-$P$3)*12*ClientesVig!S49)+$M20*(($P$3-$P$4)*12*ClientesVig!S49)+$M20*$P$4*12*ClientesVig!S49*(1-$G49))*1000","v":0},{"$f":"+($M49*(EnergíaVig!Y49-$R$3*12*ClientesVig!T49)+$M38*(($R$3-$Q$3)*12*ClientesVig!T49)+$M29*(($Q$3-$P$3)*12*ClientesVig!T49)+$M20*(($P$3-$P$4)*12*ClientesVig!T49)+$M20*$P$4*12*ClientesVig!T49*(1-$G49))*1000","v":0},{"$f":"+SUMPRODUCT(O49:R49,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I49,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P49*U49*12*(1-$G49)*1000","v":0},null,{"$f":"+PotenciaVig!T49*U49*12*(1-$G49)*1000","v":0}]
[{"$f":"+EnergíaVig!A50","v":"MTD_4 Discap."},{"$f":"+ITV_CD!B50","v":"MTD"},{"$f":"+ITV_CD!C50","v":4},{"$f":"+ITV_CD!D50","v":"Jubilados - 1"},{"$f":"+ITV_CD!E50","v":"Et"},{"$f":"+ITV_CD!F50","v":"Pp"},{"$f":"+ITV_CD!G50","v":0.25},"MTD4EtCCOV","MTD4Et-","MTD4PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H50,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.1200000000000005E-3},null,{"$f":"+($M50*(EnergíaVig!V50-$R$3*12*ClientesVig!Q50)+$M39*(($R$3-$Q$3)*12*ClientesVig!Q50)+$M30*(($Q$3-$P$3)*12*ClientesVig!Q50)+$M21*($P$3*12*ClientesVig!Q50))*(1-$G50)*1000","v":0},{"$f":"+($M50*(EnergíaVig!W50-$R$3*12*ClientesVig!R50)+$M39*(($R$3-$Q$3)*12*ClientesVig!R50)+$M30*(($Q$3-$P$3)*12*ClientesVig!R50)+$M21*($P$3*12*ClientesVig!R50))*(1-$G50)*1000","v":0},{"$f":"+($M50*(EnergíaVig!X50-$R$3*12*ClientesVig!S50)+$M39*(($R$3-$Q$3)*12*ClientesVig!S50)+$M30*(($Q$3-$P$3)*12*ClientesVig!S50)+$M21*($P$3*12*ClientesVig!S50))*(1-$G50)*1000","v":0},{"$f":"+($M50*(EnergíaVig!Y50-$R$3*12*ClientesVig!T50)+$M39*(($R$3-$Q$3)*12*ClientesVig!T50)+$M30*(($Q$3-$P$3)*12*ClientesVig!T50)+$M21*($P$3*12*ClientesVig!T50))*(1-$G50)*1000","v":0},{"$f":"+SUMPRODUCT(O50:R50,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I50,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P50*U50*12*(1-$G50)*1000","v":0},null,{"$f":"+PotenciaVig!T50*U50*12*(1-$G50)*1000","v":0}]
[{"$f":"+EnergíaVig!A51","v":"MTD_4 Discapacitados 601-más"},{"$f":"+ITV_CD!B51","v":"MTD"},{"$f":"+ITV_CD!C51","v":4},{"$f":"+ITV_CD!D51","v":"Jubilados - 2"},{"$f":"+ITV_CD!E51","v":"Et"},{"$f":"+ITV_CD!F51","v":"Pp"},{"$f":"+ITV_CD!G51","v":0.25},"MTD4EtCCOV","MTD4Et-","MTD4PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H51,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.1200000000000005E-3},null,{"$f":"+($M51*(EnergíaVig!V51-$R$3*12*ClientesVig!Q51)+$M40*(($R$3-$Q$3)*12*ClientesVig!Q51)+$M31*(($Q$3-$P$3)*12*ClientesVig!Q51)+$M22*(($P$3-$P$4)*12*ClientesVig!Q51)+$M22*$P$4*12*ClientesVig!Q51*(1-$G51))*1000","v":0},{"$f":"+($M51*(EnergíaVig!W51-$R$3*12*ClientesVig!R51)+$M40*(($R$3-$Q$3)*12*ClientesVig!R51)+$M31*(($Q$3-$P$3)*12*ClientesVig!R51)+$M22*(($P$3-$P$4)*12*ClientesVig!R51)+$M22*$P$4*12*ClientesVig!R51*(1-$G51))*1000","v":0},{"$f":"+($M51*(EnergíaVig!X51-$R$3*12*ClientesVig!S51)+$M40*(($R$3-$Q$3)*12*ClientesVig!S51)+$M31*(($Q$3-$P$3)*12*ClientesVig!S51)+$M22*(($P$3-$P$4)*12*ClientesVig!S51)+$M22*$P$4*12*ClientesVig!S51*(1-$G51))*1000","v":0},{"$f":"+($M51*(EnergíaVig!Y51-$R$3*12*ClientesVig!T51)+$M40*(($R$3-$Q$3)*12*ClientesVig!T51)+$M31*(($Q$3-$P$3)*12*ClientesVig!T51)+$M22*(($P$3-$P$4)*12*ClientesVig!T51)+$M22*$P$4*12*ClientesVig!T51*(1-$G51))*1000","v":0},{"$f":"+SUMPRODUCT(O51:R51,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I51,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P51*U51*12*(1-$G51)*1000","v":0},null,{"$f":"+PotenciaVig!T51*U51*12*(1-$G51)*1000","v":0}]
[{"$f":"+EnergíaVig!A52","v":"MTD_4 Político"},{"$f":"+ITV_CD!B52","v":"MTD"},{"$f":"+ITV_CD!C52","v":4},{"$f":"+ITV_CD!D52","v":"Político"},{"$f":"+ITV_CD!E52","v":"Et"},{"$f":"+ITV_CD!F52","v":"Pp"},{"$f":"+ITV_CD!G52","v":0.5},"MTD4EtCCOV","MTD4Et-","MTD4PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H52,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.1200000000000005E-3},null,{"$f":"+($M52*(EnergíaVig!V52-$R$3*12*ClientesVig!Q52)+$M43*(($R$3-$Q$3)*12*ClientesVig!Q52)+$M34*(($Q$3-$P$3)*12*ClientesVig!Q52)+$M25*($P$3*12*ClientesVig!Q52))*(1-$G52)*1000","v":0},{"$f":"+($M52*(EnergíaVig!W52-$R$3*12*ClientesVig!R52)+$M43*(($R$3-$Q$3)*12*ClientesVig!R52)+$M34*(($Q$3-$P$3)*12*ClientesVig!R52)+$M25*($P$3*12*ClientesVig!R52))*(1-$G52)*1000","v":0},{"$f":"+($M52*(EnergíaVig!X52-$R$3*12*ClientesVig!S52)+$M43*(($R$3-$Q$3)*12*ClientesVig!S52)+$M34*(($Q$3-$P$3)*12*ClientesVig!S52)+$M25*($P$3*12*ClientesVig!S52))*(1-$G52)*1000","v":0},{"$f":"+($M52*(EnergíaVig!Y52-$R$3*12*ClientesVig!T52)+$M43*(($R$3-$Q$3)*12*ClientesVig!T52)+$M34*(($Q$3-$P$3)*12*ClientesVig!T52)+$M25*($P$3*12*ClientesVig!T52))*(1-$G52)*1000","v":0},{"$f":"+SUMPRODUCT(O52:R52,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I52,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P52*U52*12*(1-$G52)*1000","v":0},null,{"$f":"+PotenciaVig!T52*U52*12*(1-$G52)*1000","v":0}]
[{"$f":"+EnergíaVig!A53","v":"MTD_4 Cruz Roja"},{"$f":"+ITV_CD!B53","v":"MTD"},{"$f":"+ITV_CD!C53","v":4},{"$f":"+ITV_CD!D53","v":"Cruz Roja"},{"$f":"+ITV_CD!E53","v":"Et"},{"$f":"+ITV_CD!F53","v":"Pp"},{"$f":"+ITV_CD!G53","v":0.5},{"$f":"+B53&C53&E53&$A$3","v":"MTD4EtCCOV"},{"$f":"+B53&C53&E53&$A$4","v":"MTD4Et-"},{"$f":"+B53&C53&F53&$A$3","v":"MTD4PpCCOV"},null,null,{"$f":"+IFERROR(VLOOKUP(H53,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.1200000000000005E-3},null,{"$f":"+EnergíaVig!V53*$M53*(1-$G53)*1000","v":0},{"$f":"+EnergíaVig!W53*$M53*(1-$G53)*1000","v":0},{"$f":"+EnergíaVig!X53*$M53*(1-$G53)*1000","v":0},{"$f":"+EnergíaVig!Y53*$M53*(1-$G53)*1000","v":0},{"$f":"+SUMPRODUCT(O53:R53,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I53,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P53*U53*12*(1-$G53)*1000","v":0},null,{"$f":"+PotenciaVig!T53*U53*12*(1-$G53)*1000","v":0}]
[{"$f":"+EnergíaVig!A54","v":"BTH"},{"$f":"+ITV_CD!B54","v":"BTH"},{"$f":"+ITV_CD!C54","v":1},null,null,null,null,"BTH1CCOV","BTH1-","BTH1CCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H54,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O55:O57)","v":198491.06751846429},{"$f":"+SUM(P55:P57)","v":201983.22619393334},{"$f":"+SUM(Q55:Q57)","v":205636.70285194973},{"$f":"+SUM(R55:R57)","v":209136.46866640775},{"$f":"+SUM(S55:S57)","v":668461.06919693784},null,{"$f":"+IFERROR(VLOOKUP(I54,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W55:W57)","v":0},null,{"$f":"+SUM(Y55:Y57)","v":0},null,{"$f":"+SUM(Y54,S54)/SUM($Y$7,$S$7)","v":5.1173268385705942E-3}]
[{"$f":"+EnergíaVig!A55","v":"BTH Punta"},{"$f":"+ITV_CD!B55","v":"BTH"},{"$f":"+ITV_CD!C55","v":1},{"$f":"+ITV_CD!D55","v":"Regular"},"Et",{"$f":"+ITV_CD!F55","v":"Pp"},{"$f":"+ITV_CD!G55","v":0},"BTH1EtCCOV","BTH1Et-","BTH1PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H55,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.1099999999999992E-3},null,{"$f":"+EnergíaVig!V55*$M55*(1-$G55)*1000","v":49319.564583390122},{"$f":"+EnergíaVig!W55*$M55*(1-$G55)*1000","v":50188.292069071395},{"$f":"+EnergíaVig!X55*$M55*(1-$G55)*1000","v":51097.063593809566},{"$f":"+EnergíaVig!Y55*$M55*(1-$G55)*1000","v":51967.391147580951},{"$f":"+SUMPRODUCT(O55:R55,PremisaCosto!$F$69:$I$69)","v":166098.52076561266},null,{"$f":"+IFERROR(VLOOKUP(I55,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P55*U55*12*(1-$G55)*1000","v":0},null,{"$f":"+PotenciaVig!T55*U55*12*(1-$G55)*1000","v":0},null,{"$f":"+SUM(Y55,S55)/SUM($Y$7,$S$7)","v":1.2715481234859003E-3}]
[{"$f":"+EnergíaVig!A56","v":"BTH Fuera de Punta Medio"},{"$f":"+ITV_CD!B56","v":"BTH"},{"$f":"+ITV_CD!C56","v":1},{"$f":"+ITV_CD!D56","v":"Regular"},"Et",{"$f":"+ITV_CD!F56","v":"Pfp"},{"$f":"+ITV_CD!G56","v":0},{"$f":"+B56&C56&E56&$A$3","v":"BTH1EtCCOV"},{"$f":"+B56&C56&E56&$A$4","v":"BTH1Et-"},{"$f":"+B56&C56&F56&$A$3","v":"BTH1PfpCCOV"},null,null,{"$f":"+IFERROR(VLOOKUP(H56,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.1099999999999992E-3},null,{"$f":"+EnergíaVig!V56*$M56*(1-$G56)*1000","v":58952.646835398271},{"$f":"+EnergíaVig!W56*$M56*(1-$G56)*1000","v":59988.550437442718},{"$f":"+EnergíaVig!X56*$M56*(1-$G56)*1000","v":61072.415073310629},{"$f":"+EnergíaVig!Y56*$M56*(1-$G56)*1000","v":62110.941732653671},{"$f":"+SUMPRODUCT(O56:R56,PremisaCosto!$F$69:$I$69)","v":198530.17474431373},null,{"$f":"+IFERROR(VLOOKUP(I56,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P56*U56*12*(1-$G56)*1000","v":0},null,{"$f":"+PotenciaVig!T56*U56*12*(1-$G56)*1000","v":0},null,{"$f":"+SUM(Y56,S56)/SUM($Y$7,$S$7)","v":1.5198249207028624E-3}]
[{"$f":"+EnergíaVig!A57","v":"BTH Fuera de Punta Bajo"},{"$f":"+ITV_CD!B57","v":"BTH"},{"$f":"+ITV_CD!C57","v":1},{"$f":"+ITV_CD!D57","v":"Regular"},"Et",{"$f":"+ITV_CD!F57","v":"Pfp"},{"$f":"+ITV_CD!G57","v":0},"BTH1EtCCOV","BTH1Et-","BTH1PfpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H57,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.1099999999999992E-3},null,{"$f":"+EnergíaVig!V57*$M57*(1-$G57)*1000","v":90218.85609967589},{"$f":"+EnergíaVig!W57*$M57*(1-$G57)*1000","v":91806.383687419235},{"$f":"+EnergíaVig!X57*$M57*(1-$G57)*1000","v":93467.224184829538},{"$f":"+EnergíaVig!Y57*$M57*(1-$G57)*1000","v":95058.135786173138},{"$f":"+SUMPRODUCT(O57:R57,PremisaCosto!$F$69:$I$69)","v":303832.37368701142},null,{"$f":"+IFERROR(VLOOKUP(I57,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P57*U57*12*(1-$G57)*1000","v":0},null,{"$f":"+PotenciaVig!T57*U57*12*(1-$G57)*1000","v":0},null,{"$f":"+SUM(Y57,S57)/SUM($Y$7,$S$7)","v":2.3259537943818315E-3}]
[{"$f":"+EnergíaVig!A58","v":"BTD"},{"$f":"+ITV_CD!B58","v":"BTD"},{"$f":"+ITV_CD!C58","v":1},null,null,null,null,"BTD1CCOV","BTD1-","BTD1CCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H58,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O59:O94)","v":12395565.684476821},{"$f":"+SUM(P59:P94)","v":12616418.882530505},12847238.930286998,13067778.930605346,41756510.923666626,null,{"$f":"+IFERROR(VLOOKUP(I58,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,null,null,null,null,{"$f":"+SUM(Y58,S58)/SUM($Y$7,$S$7)","v":0.31966216714976986}]
[{"$f":"+EnergíaVig!A59","v":"BTD_1 (0-10,000)"},{"$f":"+ITV_CD!B59","v":"BTD"},{"$f":"+ITV_CD!C59","v":1},null,null,null,null,"BTD1CCOV","BTD1-","BTD1CCOV",null,null,{"$f":"+M60","v":8.1200000000000005E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O59:R59,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I59,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0}]
[{"$f":"+EnergíaVig!A60","v":"BTD_1 Regular"},{"$f":"+ITV_CD!B60","v":"BTD"},{"$f":"+ITV_CD!C60","v":1},{"$f":"+ITV_CD!D60","v":"Regular"},{"$f":"+ITV_CD!E60","v":"Et"},{"$f":"+ITV_CD!F60","v":"Pp"},{"$f":"+ITV_CD!G60","v":0},"BTD1EtCCOV","BTD1Et-","BTD1PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H60,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.1200000000000005E-3},null,{"$f":"+EnergíaVig!V60*$M60*(1-$G60)*1000","v":5100303.3130669976},{"$f":"+EnergíaVig!W60*$M60*(1-$G60)*1000","v":5191184.2168932175},{"$f":"+EnergíaVig!X60*$M60*(1-$G60)*1000","v":5286166.3849616004},{"$f":"+EnergíaVig!Y60*$M60*(1-$G60)*1000","v":5376916.8047882104},{"$f":"+SUMPRODUCT(O60:R60,PremisaCosto!$F$69:$I$69)","v":17181250.740774032},null,{"$f":"+IFERROR(VLOOKUP(I60,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P60*U60*12*(1-$G60)*1000","v":0},null,{"$f":"+PotenciaVig!T60*U60*12*(1-$G60)*1000","v":0}]
[{"$f":"+EnergíaVig!A61","v":"BTD_1 Agro"},{"$f":"+ITV_CD!B61","v":"BTD"},{"$f":"+ITV_CD!C61","v":1},{"$f":"+ITV_CD!D61","v":"Agropecuario"},{"$f":"+ITV_CD!E61","v":"Et"},{"$f":"+ITV_CD!F61","v":"Pp"},{"$f":"+ITV_CD!G61","v":0.05},"BTD1EtCCOV","BTD1Et-","BTD1PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H61,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.1200000000000005E-3},null,{"$f":"+EnergíaVig!V61*$M61*(1-$G61)*1000","v":20484.561385127043},{"$f":"+EnergíaVig!W61*$M61*(1-$G61)*1000","v":20849.966438574051},{"$f":"+EnergíaVig!X61*$M61*(1-$G61)*1000","v":21231.828437417236},{"$f":"+EnergíaVig!Y61*$M61*(1-$G61)*1000","v":21596.596961304869},{"$f":"+SUMPRODUCT(O61:R61,PremisaCosto!$F$69:$I$69)","v":69007.462632759431},null,{"$f":"+IFERROR(VLOOKUP(I61,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P61*U61*12*(1-$G61)*1000","v":0},null,{"$f":"+PotenciaVig!T61*U61*12*(1-$G61)*1000","v":0}]
[{"$f":"+EnergíaVig!A62","v":"BTD_1 Jub. 1"},{"$f":"+ITV_CD!B62","v":"BTD"},{"$f":"+ITV_CD!C62","v":1},{"$f":"+ITV_CD!D62","v":"Jubilados - 1"},{"$f":"+ITV_CD!E62","v":"Et"},{"$f":"+ITV_CD!F62","v":"Pp"},{"$f":"+ITV_CD!G62","v":0.25},"BTD1EtCCOV","BTD1Et-","BTD1PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H62,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.1200000000000005E-3},null,{"$f":"+EnergíaVig!V62*$M62*(1-$G62)*1000","v":0},{"$f":"+EnergíaVig!W62*$M62*(1-$G62)*1000","v":0},{"$f":"+EnergíaVig!X62*$M62*(1-$G62)*1000","v":0},{"$f":"+EnergíaVig!Y62*$M62*(1-$G62)*1000","v":0},{"$f":"+SUMPRODUCT(O62:R62,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I62,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P62*U62*12*(1-$G62)*1000","v":0},null,{"$f":"+PotenciaVig!T62*U62*12*(1-$G62)*1000","v":0}]
[{"$f":"+EnergíaVig!A63","v":"BTD_1 Jub. 2"},{"$f":"+ITV_CD!B63","v":"BTD"},{"$f":"+ITV_CD!C63","v":1},{"$f":"+ITV_CD!D63","v":"Jubilados - 2"},{"$f":"+ITV_CD!E63","v":"Et"},{"$f":"+ITV_CD!F63","v":"Pp"},{"$f":"+ITV_CD!G63","v":0.25},"BTD1EtCCOV","BTD1Et-","BTD1PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H63,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.1200000000000005E-3},null,{"$f":"+((EnergíaVig!V63-ClientesVig!P63*0.6*12)+(ClientesVig!P63*0.6*12)*(1-$G63))*$M63*1000","v":3402.9734580701493},{"$f":"+((EnergíaVig!W63-ClientesVig!Q63*0.6*12)+(ClientesVig!Q63*0.6*12)*(1-$G63))*$M63*1000","v":3439.5862610326221},{"$f":"+((EnergíaVig!X63-ClientesVig!R63*0.6*12)+(ClientesVig!R63*0.6*12)*(1-$G63))*$M63*1000","v":3478.4194663865619},{"$f":"+((EnergíaVig!Y63-ClientesVig!S63*0.6*12)+(ClientesVig!S63*0.6*12)*(1-$G63))*$M63*1000","v":3520.2010873541258},{"$f":"+SUMPRODUCT(O63:R63,PremisaCosto!$F$69:$I$69)","v":11358.013251901379},null,{"$f":"+IFERROR(VLOOKUP(I63,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P63*U63*12*(1-$G63)*1000","v":0},null,{"$f":"+PotenciaVig!T63*U63*12*(1-$G63)*1000","v":0}]
[{"$f":"+EnergíaVig!A64","v":"BTD_1 Discap."},{"$f":"+ITV_CD!B64","v":"BTD"},{"$f":"+ITV_CD!C64","v":1},{"$f":"+ITV_CD!D64","v":"Jubilados - 1"},{"$f":"+ITV_CD!E64","v":"Et"},{"$f":"+ITV_CD!F64","v":"Pp"},{"$f":"+ITV_CD!G64","v":0.25},"BTD1EtCCOV","BTD1Et-","BTD1PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H64,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.1200000000000005E-3},null,{"$f":"+EnergíaVig!V64*$M64*(1-$G64)*1000","v":0},{"$f":"+EnergíaVig!W64*$M64*(1-$G64)*1000","v":0},{"$f":"+EnergíaVig!X64*$M64*(1-$G64)*1000","v":0},{"$f":"+EnergíaVig!Y64*$M64*(1-$G64)*1000","v":0},{"$f":"+SUMPRODUCT(O64:R64,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I64,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P64*U64*12*(1-$G64)*1000","v":0},null,{"$f":"+PotenciaVig!T64*U64*12*(1-$G64)*1000","v":0}]
[{"$f":"+EnergíaVig!A65","v":"BTD_1 Discapacitados 601-más"},{"$f":"+ITV_CD!B65","v":"BTD"},{"$f":"+ITV_CD!C65","v":1},{"$f":"+ITV_CD!D65","v":"Jubilados - 2"},{"$f":"+ITV_CD!E65","v":"Et"},{"$f":"+ITV_CD!F65","v":"Pp"},{"$f":"+ITV_CD!G65","v":0.25},"BTD1EtCCOV","BTD1Et-","BTD1PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H65,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.1200000000000005E-3},null,{"$f":"+((EnergíaVig!V65-ClientesVig!P65*0.6*12)+(ClientesVig!P65*0.6*12)*(1-$G65))*$M65*1000","v":0},{"$f":"+((EnergíaVig!W65-ClientesVig!Q65*0.6*12)+(ClientesVig!Q65*0.6*12)*(1-$G65))*$M65*1000","v":0},{"$f":"+((EnergíaVig!X65-ClientesVig!R65*0.6*12)+(ClientesVig!R65*0.6*12)*(1-$G65))*$M65*1000","v":0},{"$f":"+((EnergíaVig!Y65-ClientesVig!S65*0.6*12)+(ClientesVig!S65*0.6*12)*(1-$G65))*$M65*1000","v":0},{"$f":"+SUMPRODUCT(O65:R65,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I65,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P65*U65*12*(1-$G65)*1000","v":0},null,{"$f":"+PotenciaVig!T65*U65*12*(1-$G65)*1000","v":0}]
[{"$f":"+EnergíaVig!A66","v":"BTD_1 Político"},{"$f":"+ITV_CD!B66","v":"BTD"},{"$f":"+ITV_CD!C66","v":1},{"$f":"+ITV_CD!D66","v":"Político"},{"$f":"+ITV_CD!E66","v":"Et"},{"$f":"+ITV_CD!F66","v":"Pp"},{"$f":"+ITV_CD!G66","v":0.5},"BTD1EtCCOV","BTD1Et-","BTD1PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H66,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.1200000000000005E-3},null,{"$f":"+EnergíaVig!V66*$M66*(1-$G66)*1000","v":354.17413413475327},{"$f":"+EnergíaVig!W66*$M66*(1-$G66)*1000","v":360.49191736573914},{"$f":"+EnergíaVig!X66*$M66*(1-$G66)*1000","v":367.09423802355161},{"$f":"+EnergíaVig!Y66*$M66*(1-$G66)*1000","v":373.40101578064406},{"$f":"+SUMPRODUCT(O66:R66,PremisaCosto!$F$69:$I$69)","v":1193.1257822556659},null,{"$f":"+IFERROR(VLOOKUP(I66,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P66*U66*12*(1-$G66)*1000","v":0},null,{"$f":"+PotenciaVig!T66*U66*12*(1-$G66)*1000","v":0}]
[{"$f":"+EnergíaVig!A67","v":"BTD_1 Cruz Roja"},{"$f":"+ITV_CD!B67","v":"BTD"},{"$f":"+ITV_CD!C67","v":1},{"$f":"+ITV_CD!D67","v":"Cruz Roja"},{"$f":"+ITV_CD!E67","v":"Et"},{"$f":"+ITV_CD!F67","v":"Pp"},{"$f":"+ITV_CD!G67","v":1},{"$f":"+B67&C67&E67&$A$3","v":"BTD1EtCCOV"},{"$f":"+B67&C67&E67&$A$4","v":"BTD1Et-"},{"$f":"+B67&C67&F67&$A$3","v":"BTD1PpCCOV"},null,null,{"$f":"+IFERROR(VLOOKUP(H67,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.1200000000000005E-3},null,{"$f":"+EnergíaVig!V67*$M67*(1-$G67)*1000","v":0},{"$f":"+EnergíaVig!W67*$M67*(1-$G67)*1000","v":0},{"$f":"+EnergíaVig!X67*$M67*(1-$G67)*1000","v":0},{"$f":"+EnergíaVig!Y67*$M67*(1-$G67)*1000","v":0},{"$f":"+SUMPRODUCT(O67:R67,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I67,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P67*U67*12*(1-$G67)*1000","v":0},null,{"$f":"+PotenciaVig!T67*U67*12*(1-$G67)*1000","v":0}]
[{"$f":"+EnergíaVig!A68","v":"BTD_2 (10,001-30,000)"},{"$f":"+ITV_CD!B68","v":"BTD"},{"$f":"+ITV_CD!C68","v":2},null,null,null,null,"BTD2CCOV","BTD2-","BTD2CCOV",null,null,{"$f":"+M69","v":8.1200000000000005E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O68:R68,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I68,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0}]
[{"$f":"+EnergíaVig!A69","v":"BTD_2 Regular"},{"$f":"+ITV_CD!B69","v":"BTD"},{"$f":"+ITV_CD!C69","v":2},{"$f":"+ITV_CD!D69","v":"Regular"},{"$f":"+ITV_CD!E69","v":"Et"},{"$f":"+ITV_CD!F69","v":"Pp"},{"$f":"+ITV_CD!G69","v":0},"BTD2EtCCOV","BTD2Et-","BTD2PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H69,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.1200000000000005E-3},null,{"$f":"+($M69*(EnergíaVig!V69-$P$3*12*ClientesVig!Q69)+$M60*($P$3*12*ClientesVig!Q69))*(1-$G69)*1000","v":3288441.3128760359},{"$f":"+($M69*(EnergíaVig!W69-$P$3*12*ClientesVig!R69)+$M60*($P$3*12*ClientesVig!R69))*(1-$G69)*1000","v":3347036.1589877885},{"$f":"+($M69*(EnergíaVig!X69-$P$3*12*ClientesVig!S69)+$M60*($P$3*12*ClientesVig!S69))*(1-$G69)*1000","v":3408275.3495763922},{"$f":"+($M69*(EnergíaVig!Y69-$P$3*12*ClientesVig!T69)+$M60*($P$3*12*ClientesVig!T69))*(1-$G69)*1000","v":3466786.3455308797},{"$f":"+SUMPRODUCT(O69:R69,PremisaCosto!$F$69:$I$69)","v":11077677.121562427},null,{"$f":"+IFERROR(VLOOKUP(I69,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P69*U69*12*(1-$G69)*1000","v":0},null,{"$f":"+PotenciaVig!T69*U69*12*(1-$G69)*1000","v":0}]
[{"$f":"+EnergíaVig!A70","v":"BTD_2 Agro"},{"$f":"+ITV_CD!B70","v":"BTD"},{"$f":"+ITV_CD!C70","v":2},{"$f":"+ITV_CD!D70","v":"Agropecuario"},{"$f":"+ITV_CD!E70","v":"Et"},{"$f":"+ITV_CD!F70","v":"Pp"},{"$f":"+ITV_CD!G70","v":0.05},"BTD2EtCCOV","BTD2Et-","BTD2PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H70,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.1200000000000005E-3},null,{"$f":"+($M70*(EnergíaVig!V70-$P$3*12*ClientesVig!Q70)+$M61*($P$3*12*ClientesVig!Q70))*(1-$G70)*1000","v":17009.446848710541},{"$f":"+($M70*(EnergíaVig!W70-$P$3*12*ClientesVig!R70)+$M61*($P$3*12*ClientesVig!R70))*(1-$G70)*1000","v":17312.862563501963},{"$f":"+($M70*(EnergíaVig!X70-$P$3*12*ClientesVig!S70)+$M61*($P$3*12*ClientesVig!S70))*(1-$G70)*1000","v":17629.943376254017},{"$f":"+($M70*(EnergíaVig!Y70-$P$3*12*ClientesVig!T70)+$M61*($P$3*12*ClientesVig!T70))*(1-$G70)*1000","v":17932.830545888712},{"$f":"+SUMPRODUCT(O70:R70,PremisaCosto!$F$69:$I$69)","v":57300.65417307544},null,{"$f":"+IFERROR(VLOOKUP(I70,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P70*U70*12*(1-$G70)*1000","v":0},null,{"$f":"+PotenciaVig!T70*U70*12*(1-$G70)*1000","v":0}]
[{"$f":"+EnergíaVig!A71","v":"BTD_2 Jub. 1"},{"$f":"+ITV_CD!B71","v":"BTD"},{"$f":"+ITV_CD!C71","v":2},{"$f":"+ITV_CD!D71","v":"Jubilados - 1"},{"$f":"+ITV_CD!E71","v":"Et"},{"$f":"+ITV_CD!F71","v":"Pp"},{"$f":"+ITV_CD!G71","v":0.25},"BTD2EtCCOV","BTD2Et-","BTD2PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H71,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.1200000000000005E-3},null,{"$f":"+($M71*(EnergíaVig!V71-$P$3*12*ClientesVig!Q71)+$M62*($P$3*12*ClientesVig!Q71))*(1-$G71)*1000","v":0},{"$f":"+($M71*(EnergíaVig!W71-$P$3*12*ClientesVig!R71)+$M62*($P$3*12*ClientesVig!R71))*(1-$G71)*1000","v":0},{"$f":"+($M71*(EnergíaVig!X71-$P$3*12*ClientesVig!S71)+$M62*($P$3*12*ClientesVig!S71))*(1-$G71)*1000","v":0},{"$f":"+($M71*(EnergíaVig!Y71-$P$3*12*ClientesVig!T71)+$M62*($P$3*12*ClientesVig!T71))*(1-$G71)*1000","v":0},{"$f":"+SUMPRODUCT(O71:R71,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I71,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P71*U71*12*(1-$G71)*1000","v":0},null,{"$f":"+PotenciaVig!T71*U71*12*(1-$G71)*1000","v":0}]
[{"$f":"+EnergíaVig!A72","v":"BTD_2 Jub. 2"},{"$f":"+ITV_CD!B72","v":"BTD"},{"$f":"+ITV_CD!C72","v":2},{"$f":"+ITV_CD!D72","v":"Jubilados - 2"},{"$f":"+ITV_CD!E72","v":"Et"},{"$f":"+ITV_CD!F72","v":"Pp"},{"$f":"+ITV_CD!G72","v":0.25},"BTD2EtCCOV","BTD2Et-","BTD2PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H72,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.1200000000000005E-3},null,{"$f":"+($M72*(EnergíaVig!V72-$P$3*12*ClientesVig!Q72)+$M63*($P$3*12*ClientesVig!Q72-$P$4*12*ClientesVig!Q72)+$M63*$P$4*12*ClientesVig!Q72*(1-$G72))*1000","v":3231.9179520349371},{"$f":"+($M72*(EnergíaVig!W72-$P$3*12*ClientesVig!R72)+$M63*($P$3*12*ClientesVig!R72-$P$4*12*ClientesVig!R72)+$M63*$P$4*12*ClientesVig!R72*(1-$G72))*1000","v":3266.4959718542586},{"$f":"+($M72*(EnergíaVig!X72-$P$3*12*ClientesVig!S72)+$M63*($P$3*12*ClientesVig!S72-$P$4*12*ClientesVig!S72)+$M63*$P$4*12*ClientesVig!S72*(1-$G72))*1000","v":3304.529103669076},{"$f":"+($M72*(EnergíaVig!Y72-$P$3*12*ClientesVig!T72)+$M63*($P$3*12*ClientesVig!T72-$P$4*12*ClientesVig!T72)+$M63*$P$4*12*ClientesVig!T72*(1-$G72))*1000","v":3345.3709553230101},{"$f":"+SUMPRODUCT(O72:R72,PremisaCosto!$F$69:$I$69)","v":10789.145575009903},null,{"$f":"+IFERROR(VLOOKUP(I72,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P72*U72*12*(1-$G72)*1000","v":0},null,{"$f":"+PotenciaVig!T72*U72*12*(1-$G72)*1000","v":0}]
[{"$f":"+EnergíaVig!A73","v":"BTD_2 Discap."},{"$f":"+ITV_CD!B73","v":"BTD"},{"$f":"+ITV_CD!C73","v":2},{"$f":"+ITV_CD!D73","v":"Jubilados - 1"},{"$f":"+ITV_CD!E73","v":"Et"},{"$f":"+ITV_CD!F73","v":"Pp"},{"$f":"+ITV_CD!G73","v":0.25},"BTD2EtCCOV","BTD2Et-","BTD2PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H73,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.1200000000000005E-3},null,{"$f":"+($M73*(EnergíaVig!V73-$P$3*12*ClientesVig!Q73)+$M64*($P$3*12*ClientesVig!Q73))*(1-$G73)*1000","v":0},{"$f":"+($M73*(EnergíaVig!W73-$P$3*12*ClientesVig!R73)+$M64*($P$3*12*ClientesVig!R73))*(1-$G73)*1000","v":0},{"$f":"+($M73*(EnergíaVig!X73-$P$3*12*ClientesVig!S73)+$M64*($P$3*12*ClientesVig!S73))*(1-$G73)*1000","v":0},{"$f":"+($M73*(EnergíaVig!Y73-$P$3*12*ClientesVig!T73)+$M64*($P$3*12*ClientesVig!T73))*(1-$G73)*1000","v":0},{"$f":"+SUMPRODUCT(O73:R73,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I73,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P73*U73*12*(1-$G73)*1000","v":0},null,{"$f":"+PotenciaVig!T73*U73*12*(1-$G73)*1000","v":0}]
[{"$f":"+EnergíaVig!A74","v":"BTD_2 Discapacitados 601-más"},{"$f":"+ITV_CD!B74","v":"BTD"},{"$f":"+ITV_CD!C74","v":2},{"$f":"+ITV_CD!D74","v":"Jubilados - 2"},{"$f":"+ITV_CD!E74","v":"Et"},{"$f":"+ITV_CD!F74","v":"Pp"},{"$f":"+ITV_CD!G74","v":0.25},"BTD2EtCCOV","BTD2Et-","BTD2PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H74,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.1200000000000005E-3},null,{"$f":"+($M74*(EnergíaVig!V74-$P$3*12*ClientesVig!Q74)+$M65*($P$3*12*ClientesVig!Q74-$P$4*12*ClientesVig!Q74)+$M65*$P$4*12*ClientesVig!Q74*(1-$G74))*1000","v":0},{"$f":"+($M74*(EnergíaVig!W74-$P$3*12*ClientesVig!R74)+$M65*($P$3*12*ClientesVig!R74-$P$4*12*ClientesVig!R74)+$M65*$P$4*12*ClientesVig!R74*(1-$G74))*1000","v":0},{"$f":"+($M74*(EnergíaVig!X74-$P$3*12*ClientesVig!S74)+$M65*($P$3*12*ClientesVig!S74-$P$4*12*ClientesVig!S74)+$M65*$P$4*12*ClientesVig!S74*(1-$G74))*1000","v":0},{"$f":"+($M74*(EnergíaVig!Y74-$P$3*12*ClientesVig!T74)+$M65*($P$3*12*ClientesVig!T74-$P$4*12*ClientesVig!T74)+$M65*$P$4*12*ClientesVig!T74*(1-$G74))*1000","v":0},{"$f":"+SUMPRODUCT(O74:R74,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I74,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P74*U74*12*(1-$G74)*1000","v":0},null,{"$f":"+PotenciaVig!T74*U74*12*(1-$G74)*1000","v":0}]
[{"$f":"+EnergíaVig!A75","v":"BTD_2 Político"},{"$f":"+ITV_CD!B75","v":"BTD"},{"$f":"+ITV_CD!C75","v":2},{"$f":"+ITV_CD!D75","v":"Político"},{"$f":"+ITV_CD!E75","v":"Et"},{"$f":"+ITV_CD!F75","v":"Pp"},{"$f":"+ITV_CD!G75","v":0.5},"BTD2EtCCOV","BTD2Et-","BTD2PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H75,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.1200000000000005E-3},null,{"$f":"+($M75*(EnergíaVig!V75-$P$3*12*ClientesVig!Q75)+$M66*($P$3*12*ClientesVig!Q75))*(1-$G75)*1000","v":464.19546144629771},{"$f":"+($M75*(EnergíaVig!W75-$P$3*12*ClientesVig!R75)+$M66*($P$3*12*ClientesVig!R75))*(1-$G75)*1000","v":472.47581288808135},{"$f":"+($M75*(EnergíaVig!X75-$P$3*12*ClientesVig!S75)+$M66*($P$3*12*ClientesVig!S75))*(1-$G75)*1000","v":481.12909100466902},{"$f":"+($M75*(EnergíaVig!Y75-$P$3*12*ClientesVig!T75)+$M66*($P$3*12*ClientesVig!T75))*(1-$G75)*1000","v":489.39501821119654},{"$f":"+SUMPRODUCT(O75:R75,PremisaCosto!$F$69:$I$69)","v":1563.7606467527123},null,{"$f":"+IFERROR(VLOOKUP(I75,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P75*U75*12*(1-$G75)*1000","v":0},null,{"$f":"+PotenciaVig!T75*U75*12*(1-$G75)*1000","v":0}]
[{"$f":"+EnergíaVig!A76","v":"BTD_2 Cruz Roja"},{"$f":"+ITV_CD!B76","v":"BTD"},{"$f":"+ITV_CD!C76","v":2},{"$f":"+ITV_CD!D76","v":"Cruz Roja"},{"$f":"+ITV_CD!E76","v":"Et"},{"$f":"+ITV_CD!F76","v":"Pp"},{"$f":"+ITV_CD!G76","v":1},{"$f":"+B76&C76&E76&$A$3","v":"BTD2EtCCOV"},{"$f":"+B76&C76&E76&$A$4","v":"BTD2Et-"},{"$f":"+B76&C76&F76&$A$3","v":"BTD2PpCCOV"},null,null,{"$f":"+IFERROR(VLOOKUP(H76,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.1200000000000005E-3},null,{"$f":"+EnergíaVig!V76*$M76*(1-$G76)*1000","v":0},{"$f":"+EnergíaVig!W76*$M76*(1-$G76)*1000","v":0},{"$f":"+EnergíaVig!X76*$M76*(1-$G76)*1000","v":0},{"$f":"+EnergíaVig!Y76*$M76*(1-$G76)*1000","v":0},{"$f":"+SUMPRODUCT(O76:R76,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I76,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P76*U76*12*(1-$G76)*1000","v":0},null,{"$f":"+PotenciaVig!T76*U76*12*(1-$G76)*1000","v":0}]
[{"$f":"+EnergíaVig!A77","v":"BTD_3 (30,001-50,000)"},{"$f":"+ITV_CD!B77","v":"BTD"},{"$f":"+ITV_CD!C77","v":3},null,null,null,null,"BTD3CCOV","BTD3-","BTD3CCOV",null,null,{"$f":"+M78","v":8.1200000000000005E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O77:R77,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I77,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0}]
[{"$f":"+EnergíaVig!A78","v":"BTD_3 Regular"},{"$f":"+ITV_CD!B78","v":"BTD"},{"$f":"+ITV_CD!C78","v":3},{"$f":"+ITV_CD!D78","v":"Regular"},{"$f":"+ITV_CD!E78","v":"Et"},{"$f":"+ITV_CD!F78","v":"Pp"},{"$f":"+ITV_CD!G78","v":0},"BTD3EtCCOV","BTD3Et-","BTD3PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H78,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.1200000000000005E-3},null,{"$f":"+($M78*(EnergíaVig!V78-$Q$3*12*ClientesVig!Q78)+$M69*(($Q$3-$P$3)*12*ClientesVig!Q78)+$M60*($P$3*12*ClientesVig!Q78))*(1-$G78)*1000","v":1479397.9552673486},{"$f":"+($M78*(EnergíaVig!W78-$Q$3*12*ClientesVig!R78)+$M69*(($Q$3-$P$3)*12*ClientesVig!R78)+$M60*($P$3*12*ClientesVig!R78))*(1-$G78)*1000","v":1505747.5286167737},{"$f":"+($M78*(EnergíaVig!X78-$Q$3*12*ClientesVig!S78)+$M69*(($Q$3-$P$3)*12*ClientesVig!S78)+$M60*($P$3*12*ClientesVig!S78))*(1-$G78)*1000","v":1533287.1537017475},{"$f":"+($M78*(EnergíaVig!Y78-$Q$3*12*ClientesVig!T78)+$M69*(($Q$3-$P$3)*12*ClientesVig!T78)+$M60*($P$3*12*ClientesVig!T78))*(1-$G78)*1000","v":1559602.1175254544},{"$f":"+SUMPRODUCT(O78:R78,PremisaCosto!$F$69:$I$69)","v":4983558.3973901719},null,{"$f":"+IFERROR(VLOOKUP(I78,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P78*U78*12*(1-$G78)*1000","v":0},null,{"$f":"+PotenciaVig!T78*U78*12*(1-$G78)*1000","v":0}]
[{"$f":"+EnergíaVig!A79","v":"BTD_3 Agro"},{"$f":"+ITV_CD!B79","v":"BTD"},{"$f":"+ITV_CD!C79","v":3},{"$f":"+ITV_CD!D79","v":"Agropecuario"},{"$f":"+ITV_CD!E79","v":"Et"},{"$f":"+ITV_CD!F79","v":"Pp"},{"$f":"+ITV_CD!G79","v":0.05},"BTD3EtCCOV","BTD3Et-","BTD3PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H79,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.1200000000000005E-3},null,{"$f":"+($M79*(EnergíaVig!V79-$Q$3*12*ClientesVig!Q79)+$M70*(($Q$3-$P$3)*12*ClientesVig!Q79)+$M61*($P$3*12*ClientesVig!Q79))*(1-$G79)*1000","v":5194.6973610226623},{"$f":"+($M79*(EnergíaVig!W79-$Q$3*12*ClientesVig!R79)+$M70*(($Q$3-$P$3)*12*ClientesVig!R79)+$M61*($P$3*12*ClientesVig!R79))*(1-$G79)*1000","v":5287.360739610971},{"$f":"+($M79*(EnergíaVig!X79-$Q$3*12*ClientesVig!S79)+$M70*(($Q$3-$P$3)*12*ClientesVig!S79)+$M61*($P$3*12*ClientesVig!S79))*(1-$G79)*1000","v":5384.1974489927879},{"$f":"+($M79*(EnergíaVig!Y79-$Q$3*12*ClientesVig!T79)+$M70*(($Q$3-$P$3)*12*ClientesVig!T79)+$M61*($P$3*12*ClientesVig!T79))*(1-$G79)*1000","v":5476.6994095082327},{"$f":"+SUMPRODUCT(O79:R79,PremisaCosto!$F$69:$I$69)","v":17499.661197995531},null,{"$f":"+IFERROR(VLOOKUP(I79,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P79*U79*12*(1-$G79)*1000","v":0},null,{"$f":"+PotenciaVig!T79*U79*12*(1-$G79)*1000","v":0}]
[{"$f":"+EnergíaVig!A80","v":"BTD_3 Jub. 1"},{"$f":"+ITV_CD!B80","v":"BTD"},{"$f":"+ITV_CD!C80","v":3},{"$f":"+ITV_CD!D80","v":"Jubilados - 1"},{"$f":"+ITV_CD!E80","v":"Et"},{"$f":"+ITV_CD!F80","v":"Pp"},{"$f":"+ITV_CD!G80","v":0.25},"BTD3EtCCOV","BTD3Et-","BTD3PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H80,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.1200000000000005E-3},null,{"$f":"+($M80*(EnergíaVig!V80-$Q$3*12*ClientesVig!Q80)+$M71*(($Q$3-$P$3)*12*ClientesVig!Q80)+$M62*($P$3*12*ClientesVig!Q80))*(1-$G80)*1000","v":0},{"$f":"+($M80*(EnergíaVig!W80-$Q$3*12*ClientesVig!R80)+$M71*(($Q$3-$P$3)*12*ClientesVig!R80)+$M62*($P$3*12*ClientesVig!R80))*(1-$G80)*1000","v":0},{"$f":"+($M80*(EnergíaVig!X80-$Q$3*12*ClientesVig!S80)+$M71*(($Q$3-$P$3)*12*ClientesVig!S80)+$M62*($P$3*12*ClientesVig!S80))*(1-$G80)*1000","v":0},{"$f":"+($M80*(EnergíaVig!Y80-$Q$3*12*ClientesVig!T80)+$M71*(($Q$3-$P$3)*12*ClientesVig!T80)+$M62*($P$3*12*ClientesVig!T80))*(1-$G80)*1000","v":0},{"$f":"+SUMPRODUCT(O80:R80,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I80,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P80*U80*12*(1-$G80)*1000","v":0},null,{"$f":"+PotenciaVig!T80*U80*12*(1-$G80)*1000","v":0}]
[{"$f":"+EnergíaVig!A81","v":"BTD_3 Jub. 2"},{"$f":"+ITV_CD!B81","v":"BTD"},{"$f":"+ITV_CD!C81","v":3},{"$f":"+ITV_CD!D81","v":"Jubilados - 2"},{"$f":"+ITV_CD!E81","v":"Et"},{"$f":"+ITV_CD!F81","v":"Pp"},{"$f":"+ITV_CD!G81","v":0.25},"BTD3EtCCOV","BTD3Et-","BTD3PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H81,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.1200000000000005E-3},null,{"$f":"+($M81*(EnergíaVig!V81-$Q$3*12*ClientesVig!Q81)+$M72*(($Q$3-$P$3)*12*ClientesVig!Q81)+$M63*(($P$3-$P$4)*12*ClientesVig!Q81)+$M63*$P$4*12*ClientesVig!Q81*(1-$G81))*1000","v":0},{"$f":"+($M81*(EnergíaVig!W81-$Q$3*12*ClientesVig!R81)+$M72*(($Q$3-$P$3)*12*ClientesVig!R81)+$M63*(($P$3-$P$4)*12*ClientesVig!R81)+$M63*$P$4*12*ClientesVig!R81*(1-$G81))*1000","v":0},{"$f":"+($M81*(EnergíaVig!X81-$Q$3*12*ClientesVig!S81)+$M72*(($Q$3-$P$3)*12*ClientesVig!S81)+$M63*(($P$3-$P$4)*12*ClientesVig!S81)+$M63*$P$4*12*ClientesVig!S81*(1-$G81))*1000","v":0},{"$f":"+($M81*(EnergíaVig!Y81-$Q$3*12*ClientesVig!T81)+$M72*(($Q$3-$P$3)*12*ClientesVig!T81)+$M63*(($P$3-$P$4)*12*ClientesVig!T81)+$M63*$P$4*12*ClientesVig!T81*(1-$G81))*1000","v":0},{"$f":"+SUMPRODUCT(O81:R81,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I81,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P81*U81*12*(1-$G81)*1000","v":0},null,{"$f":"+PotenciaVig!T81*U81*12*(1-$G81)*1000","v":0}]
[{"$f":"+EnergíaVig!A82","v":"BTD_3 Discap."},{"$f":"+ITV_CD!B82","v":"BTD"},{"$f":"+ITV_CD!C82","v":3},{"$f":"+ITV_CD!D82","v":"Jubilados - 1"},{"$f":"+ITV_CD!E82","v":"Et"},{"$f":"+ITV_CD!F82","v":"Pp"},{"$f":"+ITV_CD!G82","v":0.25},"BTD3EtCCOV","BTD3Et-","BTD3PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H82,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.1200000000000005E-3},null,{"$f":"+($M82*(EnergíaVig!V82-$Q$3*12*ClientesVig!Q82)+$M73*(($Q$3-$P$3)*12*ClientesVig!Q82)+$M64*($P$3*12*ClientesVig!Q82))*(1-$G82)*1000","v":0},{"$f":"+($M82*(EnergíaVig!W82-$Q$3*12*ClientesVig!R82)+$M73*(($Q$3-$P$3)*12*ClientesVig!R82)+$M64*($P$3*12*ClientesVig!R82))*(1-$G82)*1000","v":0},{"$f":"+($M82*(EnergíaVig!X82-$Q$3*12*ClientesVig!S82)+$M73*(($Q$3-$P$3)*12*ClientesVig!S82)+$M64*($P$3*12*ClientesVig!S82))*(1-$G82)*1000","v":0},{"$f":"+($M82*(EnergíaVig!Y82-$Q$3*12*ClientesVig!T82)+$M73*(($Q$3-$P$3)*12*ClientesVig!T82)+$M64*($P$3*12*ClientesVig!T82))*(1-$G82)*1000","v":0},{"$f":"+SUMPRODUCT(O82:R82,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I82,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P82*U82*12*(1-$G82)*1000","v":0},null,{"$f":"+PotenciaVig!T82*U82*12*(1-$G82)*1000","v":0}]
[{"$f":"+EnergíaVig!A83","v":"BTD_3 Discapacitados 601-más"},{"$f":"+ITV_CD!B83","v":"BTD"},{"$f":"+ITV_CD!C83","v":3},{"$f":"+ITV_CD!D83","v":"Jubilados - 2"},{"$f":"+ITV_CD!E83","v":"Et"},{"$f":"+ITV_CD!F83","v":"Pp"},{"$f":"+ITV_CD!G83","v":0.25},"BTD3EtCCOV","BTD3Et-","BTD3PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H83,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.1200000000000005E-3},null,{"$f":"+($M83*(EnergíaVig!V83-$Q$3*12*ClientesVig!Q83)+$M74*(($Q$3-$P$3)*12*ClientesVig!Q83)+$M65*(($P$3-$P$4)*12*ClientesVig!Q83)+$M65*$P$4*12*ClientesVig!Q83*(1-$G83))*1000","v":0},{"$f":"+($M83*(EnergíaVig!W83-$Q$3*12*ClientesVig!R83)+$M74*(($Q$3-$P$3)*12*ClientesVig!R83)+$M65*(($P$3-$P$4)*12*ClientesVig!R83)+$M65*$P$4*12*ClientesVig!R83*(1-$G83))*1000","v":0},{"$f":"+($M83*(EnergíaVig!X83-$Q$3*12*ClientesVig!S83)+$M74*(($Q$3-$P$3)*12*ClientesVig!S83)+$M65*(($P$3-$P$4)*12*ClientesVig!S83)+$M65*$P$4*12*ClientesVig!S83*(1-$G83))*1000","v":0},{"$f":"+($M83*(EnergíaVig!Y83-$Q$3*12*ClientesVig!T83)+$M74*(($Q$3-$P$3)*12*ClientesVig!T83)+$M65*(($P$3-$P$4)*12*ClientesVig!T83)+$M65*$P$4*12*ClientesVig!T83*(1-$G83))*1000","v":0},{"$f":"+SUMPRODUCT(O83:R83,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I83,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P83*U83*12*(1-$G83)*1000","v":0},null,{"$f":"+PotenciaVig!T83*U83*12*(1-$G83)*1000","v":0}]
[{"$f":"+EnergíaVig!A84","v":"BTD_3 Político"},{"$f":"+ITV_CD!B84","v":"BTD"},{"$f":"+ITV_CD!C84","v":3},{"$f":"+ITV_CD!D84","v":"Político"},{"$f":"+ITV_CD!E84","v":"Et"},{"$f":"+ITV_CD!F84","v":"Pp"},{"$f":"+ITV_CD!G84","v":0.5},"BTD3EtCCOV","BTD3Et-","BTD3PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H84,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.1200000000000005E-3},null,{"$f":"+($M84*(EnergíaVig!V84-$Q$3*12*ClientesVig!Q84)+$M75*(($Q$3-$P$3)*12*ClientesVig!Q84)+$M66*($P$3*12*ClientesVig!Q84))*(1-$G84)*1000","v":0},{"$f":"+($M84*(EnergíaVig!W84-$Q$3*12*ClientesVig!R84)+$M75*(($Q$3-$P$3)*12*ClientesVig!R84)+$M66*($P$3*12*ClientesVig!R84))*(1-$G84)*1000","v":0},{"$f":"+($M84*(EnergíaVig!X84-$Q$3*12*ClientesVig!S84)+$M75*(($Q$3-$P$3)*12*ClientesVig!S84)+$M66*($P$3*12*ClientesVig!S84))*(1-$G84)*1000","v":0},{"$f":"+($M84*(EnergíaVig!Y84-$Q$3*12*ClientesVig!T84)+$M75*(($Q$3-$P$3)*12*ClientesVig!T84)+$M66*($P$3*12*ClientesVig!T84))*(1-$G84)*1000","v":0},{"$f":"+SUMPRODUCT(O84:R84,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I84,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P84*U84*12*(1-$G84)*1000","v":0},null,{"$f":"+PotenciaVig!T84*U84*12*(1-$G84)*1000","v":0}]
[{"$f":"+EnergíaVig!A85","v":"BTD_3 Cruz Roja"},{"$f":"+ITV_CD!B85","v":"BTD"},{"$f":"+ITV_CD!C85","v":3},{"$f":"+ITV_CD!D85","v":"Cruz Roja"},{"$f":"+ITV_CD!E85","v":"Et"},{"$f":"+ITV_CD!F85","v":"Pp"},{"$f":"+ITV_CD!G85","v":1},{"$f":"+B85&C85&E85&$A$3","v":"BTD3EtCCOV"},{"$f":"+B85&C85&E85&$A$4","v":"BTD3Et-"},{"$f":"+B85&C85&F85&$A$3","v":"BTD3PpCCOV"},null,null,{"$f":"+IFERROR(VLOOKUP(H85,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.1200000000000005E-3},null,{"$f":"+EnergíaVig!V85*$M85*(1-$G85)*1000","v":0},{"$f":"+EnergíaVig!W85*$M85*(1-$G85)*1000","v":0},{"$f":"+EnergíaVig!X85*$M85*(1-$G85)*1000","v":0},{"$f":"+EnergíaVig!Y85*$M85*(1-$G85)*1000","v":0},{"$f":"+SUMPRODUCT(O85:R85,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I85,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P85*U85*12*(1-$G85)*1000","v":0},null,{"$f":"+PotenciaVig!T85*U85*12*(1-$G85)*1000","v":0}]
[{"$f":"+EnergíaVig!A86","v":"BTD_4 (50,001-más)"},{"$f":"+ITV_CD!B86","v":"BTD"},{"$f":"+ITV_CD!C86","v":4},null,null,null,null,"BTD4CCOV","BTD4-","BTD4CCOV",null,null,{"$f":"+M87","v":8.1200000000000005E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O86:R86,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I86,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0}]
[{"$f":"+EnergíaVig!A87","v":"BTD_4 Regular"},{"$f":"+ITV_CD!B87","v":"BTD"},{"$f":"+ITV_CD!C87","v":4},{"$f":"+ITV_CD!D87","v":"Regular"},{"$f":"+ITV_CD!E87","v":"Et"},{"$f":"+ITV_CD!F87","v":"Pp"},{"$f":"+ITV_CD!G87","v":0},"BTD4EtCCOV","BTD4Et-","BTD4PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H87,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.1200000000000005E-3},null,{"$f":"+($M87*(EnergíaVig!V87-$R$3*12*ClientesVig!Q87)+$M78*(($R$3-$Q$3)*12*ClientesVig!Q87)+$M69*(($Q$3-$P$3)*12*ClientesVig!Q87)+$M60*($P$3*12*ClientesVig!Q87))*(1-$G87)*1000","v":2462341.9703120692},{"$f":"+($M87*(EnergíaVig!W87-$R$3*12*ClientesVig!R87)+$M78*(($R$3-$Q$3)*12*ClientesVig!R87)+$M69*(($Q$3-$P$3)*12*ClientesVig!R87)+$M60*($P$3*12*ClientesVig!R87))*(1-$G87)*1000","v":2506256.0860690353},{"$f":"+($M87*(EnergíaVig!X87-$R$3*12*ClientesVig!S87)+$M78*(($R$3-$Q$3)*12*ClientesVig!S87)+$M69*(($Q$3-$P$3)*12*ClientesVig!S87)+$M60*($P$3*12*ClientesVig!S87))*(1-$G87)*1000","v":2552148.7608515099},{"$f":"+($M87*(EnergíaVig!Y87-$R$3*12*ClientesVig!T87)+$M78*(($R$3-$Q$3)*12*ClientesVig!T87)+$M69*(($Q$3-$P$3)*12*ClientesVig!T87)+$M60*($P$3*12*ClientesVig!T87))*(1-$G87)*1000","v":2595989.0060424306},{"$f":"+SUMPRODUCT(O87:R87,PremisaCosto!$F$69:$I$69)","v":8294986.4536737558},null,{"$f":"+IFERROR(VLOOKUP(I87,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P87*U87*12*(1-$G87)*1000","v":0},null,{"$f":"+PotenciaVig!T87*U87*12*(1-$G87)*1000","v":0}]
[{"$f":"+EnergíaVig!A88","v":"BTD_4 Agro"},{"$f":"+ITV_CD!B88","v":"BTD"},{"$f":"+ITV_CD!C88","v":4},{"$f":"+ITV_CD!D88","v":"Agropecuario"},{"$f":"+ITV_CD!E88","v":"Et"},{"$f":"+ITV_CD!F88","v":"Pp"},{"$f":"+ITV_CD!G88","v":0.05},"BTD4EtCCOV","BTD4Et-","BTD4PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H88,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.1200000000000005E-3},null,{"$f":"+($M88*(EnergíaVig!V88-$R$3*12*ClientesVig!Q88)+$M79*(($R$3-$Q$3)*12*ClientesVig!Q88)+$M70*(($Q$3-$P$3)*12*ClientesVig!Q88)+$M61*($P$3*12*ClientesVig!Q88))*(1-$G88)*1000","v":14939.166353824212},{"$f":"+($M88*(EnergíaVig!W88-$R$3*12*ClientesVig!R88)+$M79*(($R$3-$Q$3)*12*ClientesVig!R88)+$M70*(($Q$3-$P$3)*12*ClientesVig!R88)+$M61*($P$3*12*ClientesVig!R88))*(1-$G88)*1000","v":15205.652258859809},{"$f":"+($M88*(EnergíaVig!X88-$R$3*12*ClientesVig!S88)+$M79*(($R$3-$Q$3)*12*ClientesVig!S88)+$M70*(($Q$3-$P$3)*12*ClientesVig!S88)+$M61*($P$3*12*ClientesVig!S88))*(1-$G88)*1000","v":15484.140034002707},{"$f":"+($M88*(EnergíaVig!Y88-$R$3*12*ClientesVig!T88)+$M79*(($R$3-$Q$3)*12*ClientesVig!T88)+$M70*(($Q$3-$P$3)*12*ClientesVig!T88)+$M61*($P$3*12*ClientesVig!T88))*(1-$G88)*1000","v":15750.161724999363},{"$f":"+SUMPRODUCT(O88:R88,PremisaCosto!$F$69:$I$69)","v":50326.387006489836},null,{"$f":"+IFERROR(VLOOKUP(I88,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P88*U88*12*(1-$G88)*1000","v":0},null,{"$f":"+PotenciaVig!T88*U88*12*(1-$G88)*1000","v":0}]
[{"$f":"+EnergíaVig!A89","v":"BTD_4 Jub. 1"},{"$f":"+ITV_CD!B89","v":"BTD"},{"$f":"+ITV_CD!C89","v":4},{"$f":"+ITV_CD!D89","v":"Jubilados - 1"},{"$f":"+ITV_CD!E89","v":"Et"},{"$f":"+ITV_CD!F89","v":"Pp"},{"$f":"+ITV_CD!G89","v":0.25},"BTD4EtCCOV","BTD4Et-","BTD4PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H89,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.1200000000000005E-3},null,{"$f":"+($M89*(EnergíaVig!V89-$R$3*12*ClientesVig!Q89)+$M80*(($R$3-$Q$3)*12*ClientesVig!Q89)+$M71*(($Q$3-$P$3)*12*ClientesVig!Q89)+$M62*($P$3*12*ClientesVig!Q89))*(1-$G89)*1000","v":0},{"$f":"+($M89*(EnergíaVig!W89-$R$3*12*ClientesVig!R89)+$M80*(($R$3-$Q$3)*12*ClientesVig!R89)+$M71*(($Q$3-$P$3)*12*ClientesVig!R89)+$M62*($P$3*12*ClientesVig!R89))*(1-$G89)*1000","v":0},{"$f":"+($M89*(EnergíaVig!X89-$R$3*12*ClientesVig!S89)+$M80*(($R$3-$Q$3)*12*ClientesVig!S89)+$M71*(($Q$3-$P$3)*12*ClientesVig!S89)+$M62*($P$3*12*ClientesVig!S89))*(1-$G89)*1000","v":0},{"$f":"+($M89*(EnergíaVig!Y89-$R$3*12*ClientesVig!T89)+$M80*(($R$3-$Q$3)*12*ClientesVig!T89)+$M71*(($Q$3-$P$3)*12*ClientesVig!T89)+$M62*($P$3*12*ClientesVig!T89))*(1-$G89)*1000","v":0},{"$f":"+SUMPRODUCT(O89:R89,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I89,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P89*U89*12*(1-$G89)*1000","v":0},null,{"$f":"+PotenciaVig!T89*U89*12*(1-$G89)*1000","v":0}]
[{"$f":"+EnergíaVig!A90","v":"BTD_4 Jub. 2"},{"$f":"+ITV_CD!B90","v":"BTD"},{"$f":"+ITV_CD!C90","v":4},{"$f":"+ITV_CD!D90","v":"Jubilados - 2"},{"$f":"+ITV_CD!E90","v":"Et"},{"$f":"+ITV_CD!F90","v":"Pp"},{"$f":"+ITV_CD!G90","v":0.25},"BTD4EtCCOV","BTD4Et-","BTD4PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H90,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.1200000000000005E-3},null,{"$f":"+($M90*(EnergíaVig!V90-$R$3*12*ClientesVig!Q90)+$M81*(($R$3-$Q$3)*12*ClientesVig!Q90)+$M72*(($Q$3-$P$3)*12*ClientesVig!Q90)+$M63*(($P$3-$P$4)*12*ClientesVig!Q90)+$M63*$P$4*12*ClientesVig!Q90*(1-$G90))*1000","v":0},{"$f":"+($M90*(EnergíaVig!W90-$R$3*12*ClientesVig!R90)+$M81*(($R$3-$Q$3)*12*ClientesVig!R90)+$M72*(($Q$3-$P$3)*12*ClientesVig!R90)+$M63*(($P$3-$P$4)*12*ClientesVig!R90)+$M63*$P$4*12*ClientesVig!R90*(1-$G90))*1000","v":0},{"$f":"+($M90*(EnergíaVig!X90-$R$3*12*ClientesVig!S90)+$M81*(($R$3-$Q$3)*12*ClientesVig!S90)+$M72*(($Q$3-$P$3)*12*ClientesVig!S90)+$M63*(($P$3-$P$4)*12*ClientesVig!S90)+$M63*$P$4*12*ClientesVig!S90*(1-$G90))*1000","v":0},{"$f":"+($M90*(EnergíaVig!Y90-$R$3*12*ClientesVig!T90)+$M81*(($R$3-$Q$3)*12*ClientesVig!T90)+$M72*(($Q$3-$P$3)*12*ClientesVig!T90)+$M63*(($P$3-$P$4)*12*ClientesVig!T90)+$M63*$P$4*12*ClientesVig!T90*(1-$G90))*1000","v":0},{"$f":"+SUMPRODUCT(O90:R90,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I90,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P90*U90*12*(1-$G90)*1000","v":0},null,{"$f":"+PotenciaVig!T90*U90*12*(1-$G90)*1000","v":0}]
[{"$f":"+EnergíaVig!A91","v":"BTD_4 Discap."},{"$f":"+ITV_CD!B91","v":"BTD"},{"$f":"+ITV_CD!C91","v":4},{"$f":"+ITV_CD!D91","v":"Jubilados - 1"},{"$f":"+ITV_CD!E91","v":"Et"},{"$f":"+ITV_CD!F91","v":"Pp"},{"$f":"+ITV_CD!G91","v":0.25},"BTD4EtCCOV","BTD4Et-","BTD4PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H91,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.1200000000000005E-3},null,{"$f":"+($M91*(EnergíaVig!V91-$R$3*12*ClientesVig!Q91)+$M82*(($R$3-$Q$3)*12*ClientesVig!Q91)+$M73*(($Q$3-$P$3)*12*ClientesVig!Q91)+$M64*($P$3*12*ClientesVig!Q91))*(1-$G91)*1000","v":0},{"$f":"+($M91*(EnergíaVig!W91-$R$3*12*ClientesVig!R91)+$M82*(($R$3-$Q$3)*12*ClientesVig!R91)+$M73*(($Q$3-$P$3)*12*ClientesVig!R91)+$M64*($P$3*12*ClientesVig!R91))*(1-$G91)*1000","v":0},{"$f":"+($M91*(EnergíaVig!X91-$R$3*12*ClientesVig!S91)+$M82*(($R$3-$Q$3)*12*ClientesVig!S91)+$M73*(($Q$3-$P$3)*12*ClientesVig!S91)+$M64*($P$3*12*ClientesVig!S91))*(1-$G91)*1000","v":0},{"$f":"+($M91*(EnergíaVig!Y91-$R$3*12*ClientesVig!T91)+$M82*(($R$3-$Q$3)*12*ClientesVig!T91)+$M73*(($Q$3-$P$3)*12*ClientesVig!T91)+$M64*($P$3*12*ClientesVig!T91))*(1-$G91)*1000","v":0},{"$f":"+SUMPRODUCT(O91:R91,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I91,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P91*U91*12*(1-$G91)*1000","v":0},null,{"$f":"+PotenciaVig!T91*U91*12*(1-$G91)*1000","v":0}]
[{"$f":"+EnergíaVig!A92","v":"BTD_4 Discapacitados 601-más"},{"$f":"+ITV_CD!B92","v":"BTD"},{"$f":"+ITV_CD!C92","v":4},{"$f":"+ITV_CD!D92","v":"Jubilados - 2"},{"$f":"+ITV_CD!E92","v":"Et"},{"$f":"+ITV_CD!F92","v":"Pp"},{"$f":"+ITV_CD!G92","v":0.25},"BTD4EtCCOV","BTD4Et-","BTD4PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H92,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.1200000000000005E-3},null,{"$f":"+($M92*(EnergíaVig!V92-$R$3*12*ClientesVig!Q92)+$M83*(($R$3-$Q$3)*12*ClientesVig!Q92)+$M74*(($Q$3-$P$3)*12*ClientesVig!Q92)+$M65*(($P$3-$P$4)*12*ClientesVig!Q92)+$M65*$P$4*12*ClientesVig!Q92*(1-$G92))*1000","v":0},{"$f":"+($M92*(EnergíaVig!W92-$R$3*12*ClientesVig!R92)+$M83*(($R$3-$Q$3)*12*ClientesVig!R92)+$M74*(($Q$3-$P$3)*12*ClientesVig!R92)+$M65*(($P$3-$P$4)*12*ClientesVig!R92)+$M65*$P$4*12*ClientesVig!R92*(1-$G92))*1000","v":0},{"$f":"+($M92*(EnergíaVig!X92-$R$3*12*ClientesVig!S92)+$M83*(($R$3-$Q$3)*12*ClientesVig!S92)+$M74*(($Q$3-$P$3)*12*ClientesVig!S92)+$M65*(($P$3-$P$4)*12*ClientesVig!S92)+$M65*$P$4*12*ClientesVig!S92*(1-$G92))*1000","v":0},{"$f":"+($M92*(EnergíaVig!Y92-$R$3*12*ClientesVig!T92)+$M83*(($R$3-$Q$3)*12*ClientesVig!T92)+$M74*(($Q$3-$P$3)*12*ClientesVig!T92)+$M65*(($P$3-$P$4)*12*ClientesVig!T92)+$M65*$P$4*12*ClientesVig!T92*(1-$G92))*1000","v":0},{"$f":"+SUMPRODUCT(O92:R92,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I92,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P92*U92*12*(1-$G92)*1000","v":0},null,{"$f":"+PotenciaVig!T92*U92*12*(1-$G92)*1000","v":0}]
[{"$f":"+EnergíaVig!A93","v":"BTD_4 Político"},{"$f":"+ITV_CD!B93","v":"BTD"},{"$f":"+ITV_CD!C93","v":4},{"$f":"+ITV_CD!D93","v":"Político"},{"$f":"+ITV_CD!E93","v":"Et"},{"$f":"+ITV_CD!F93","v":"Pp"},{"$f":"+ITV_CD!G93","v":0.5},"BTD4EtCCOV","BTD4Et-","BTD4PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H93,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.1200000000000005E-3},null,{"$f":"+($M93*(EnergíaVig!V93-$R$3*12*ClientesVig!Q93)+$M84*(($R$3-$Q$3)*12*ClientesVig!Q93)+$M75*(($Q$3-$P$3)*12*ClientesVig!Q93)+$M66*($P$3*12*ClientesVig!Q93))*(1-$G93)*1000","v":0},{"$f":"+($M93*(EnergíaVig!W93-$R$3*12*ClientesVig!R93)+$M84*(($R$3-$Q$3)*12*ClientesVig!R93)+$M75*(($Q$3-$P$3)*12*ClientesVig!R93)+$M66*($P$3*12*ClientesVig!R93))*(1-$G93)*1000","v":0},{"$f":"+($M93*(EnergíaVig!X93-$R$3*12*ClientesVig!S93)+$M84*(($R$3-$Q$3)*12*ClientesVig!S93)+$M75*(($Q$3-$P$3)*12*ClientesVig!S93)+$M66*($P$3*12*ClientesVig!S93))*(1-$G93)*1000","v":0},{"$f":"+($M93*(EnergíaVig!Y93-$R$3*12*ClientesVig!T93)+$M84*(($R$3-$Q$3)*12*ClientesVig!T93)+$M75*(($Q$3-$P$3)*12*ClientesVig!T93)+$M66*($P$3*12*ClientesVig!T93))*(1-$G93)*1000","v":0},{"$f":"+SUMPRODUCT(O93:R93,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I93,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P93*U93*12*(1-$G93)*1000","v":0},null,{"$f":"+PotenciaVig!T93*U93*12*(1-$G93)*1000","v":0}]
[{"$f":"+EnergíaVig!A94","v":"BTD_4 Cruz Roja"},{"$f":"+ITV_CD!B94","v":"BTD"},{"$f":"+ITV_CD!C94","v":4},{"$f":"+ITV_CD!D94","v":"Cruz Roja"},{"$f":"+ITV_CD!E94","v":"Et"},{"$f":"+ITV_CD!F94","v":"Pp"},{"$f":"+ITV_CD!G94","v":1},{"$f":"+B94&C94&E94&$A$3","v":"BTD4EtCCOV"},{"$f":"+B94&C94&E94&$A$4","v":"BTD4Et-"},{"$f":"+B94&C94&F94&$A$3","v":"BTD4PpCCOV"},null,null,{"$f":"+IFERROR(VLOOKUP(H94,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.1200000000000005E-3},null,{"$f":"+EnergíaVig!V94*$M94*(1-$G94)*1000","v":0},{"$f":"+EnergíaVig!W94*$M94*(1-$G94)*1000","v":0},{"$f":"+EnergíaVig!X94*$M94*(1-$G94)*1000","v":0},{"$f":"+EnergíaVig!Y94*$M94*(1-$G94)*1000","v":0},{"$f":"+SUMPRODUCT(O94:R94,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I94,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P94*U94*12*(1-$G94)*1000","v":0},null,{"$f":"+PotenciaVig!T94*U94*12*(1-$G94)*1000","v":0}]
[{"$f":"+EnergíaVig!A95","v":"BTS"},{"$f":"+ITV_CD!B95","v":"BTS"},{"$f":"+ITV_CD!C95","v":1},null,null,null,null,"BTS1CCOV","BTS1-","BTS1CCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H95,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O96:O121)","v":17735689.016312823},{"$f":"+SUM(P96:P121)","v":17944320.050628837},{"$f":"+SUM(Q96:Q121)","v":18170738.880493607},{"$f":"+SUM(R96:R121)","v":18404550.040440612},{"$f":"+SUM(S96:S121)","v":59284254.574569702},null,{"$f":"+IFERROR(VLOOKUP(I95,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W96:W121)","v":0},null,{"$f":"+SUM(Y96:Y121)","v":0},null,{"$f":"+SUM(Y95,S95)/SUM($Y$7,$S$7)","v":0.45384379288319937}]
[{"$f":"+EnergíaVig!A96","v":"BTS_1 (0-300)"},{"$f":"+ITV_CD!B96","v":"BTS"},{"$f":"+ITV_CD!C96","v":1},null,null,null,null,"BTS1CCOV","BTS1-","BTS1CCOV",null,null,{"$f":"+M97","v":8.7100000000000007E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O96:R96,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U97","v":0}]
[{"$f":"+EnergíaVig!A97","v":"BTS_1 Regular"},{"$f":"+ITV_CD!B97","v":"BTS"},{"$f":"+ITV_CD!C97","v":1},{"$f":"+ITV_CD!D97","v":"Regular"},{"$f":"+ITV_CD!E97","v":"Et"},{"$f":"+ITV_CD!F97","v":"Pp"},{"$f":"+ITV_CD!G97","v":0},"BTS1EtCCOV","BTS1Et-","BTS1PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H97,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.7100000000000007E-3},null,{"$f":"+EnergíaVig!V97*$M97*(1-$G97)*1000","v":3701636.3379610805},{"$f":"+EnergíaVig!W97*$M97*(1-$G97)*1000","v":3736605.9765654905},{"$f":"+EnergíaVig!X97*$M97*(1-$G97)*1000","v":3775490.3881369769},{"$f":"+EnergíaVig!Y97*$M97*(1-$G97)*1000","v":3817085.894656477},{"$f":"+SUMPRODUCT(O97:R97,PremisaCosto!$F$69:$I$69)","v":12335853.81797347},null,{"$f":"+IFERROR(VLOOKUP(I97,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P97*U97*12*(1-$G97)*1000","v":0},null,{"$f":"+PotenciaVig!T97*U97*12*(1-$G97)*1000","v":0}]
[{"$f":"+EnergíaVig!A98","v":"BTS_1 Agro"},{"$f":"+ITV_CD!B98","v":"BTS"},{"$f":"+ITV_CD!C98","v":1},{"$f":"+ITV_CD!D98","v":"Agropecuario"},{"$f":"+ITV_CD!E98","v":"Et"},{"$f":"+ITV_CD!F98","v":"Pp"},{"$f":"+ITV_CD!G98","v":0.05},"BTS1EtCCOV","BTS1Et-","BTS1PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H98,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.7100000000000007E-3},null,{"$f":"+EnergíaVig!V98*$M98*(1-$G98)*1000","v":1480.3602907006673},{"$f":"+EnergíaVig!W98*$M98*(1-$G98)*1000","v":1505.8877162503263},{"$f":"+EnergíaVig!X98*$M98*(1-$G98)*1000","v":1532.6169156260883},{"$f":"+EnergíaVig!Y98*$M98*(1-$G98)*1000","v":1557.9381888579721},{"$f":"+SUMPRODUCT(O98:R98,PremisaCosto!$F$69:$I$69)","v":4982.9088019364908},null,{"$f":"+IFERROR(VLOOKUP(I98,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P98*U98*12*(1-$G98)*1000","v":0},null,{"$f":"+PotenciaVig!T98*U98*12*(1-$G98)*1000","v":0}]
[{"$f":"+EnergíaVig!A99","v":"BTS_1 Jub. 1"},{"$f":"+ITV_CD!B99","v":"BTS"},{"$f":"+ITV_CD!C99","v":1},{"$f":"+ITV_CD!D99","v":"Jubilados - 1"},{"$f":"+ITV_CD!E99","v":"Et"},{"$f":"+ITV_CD!F99","v":"Pp"},{"$f":"+ITV_CD!G99","v":0.25},{"$f":"+B99&C99&E99&$A$3","v":"BTS1EtCCOV"},"BTS1Et-",{"$f":"+B99&C99&F99&$A$3","v":"BTS1PpCCOV"},null,null,{"$f":"+IFERROR(VLOOKUP(H99,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.7100000000000007E-3},null,{"$f":"+EnergíaVig!V99*$M99*(1-$G99)*1000","v":1037060.2671765198},{"$f":"+EnergíaVig!W99*$M99*(1-$G99)*1000","v":1046665.9848870706},{"$f":"+EnergíaVig!X99*$M99*(1-$G99)*1000","v":1057384.5546924409},{"$f":"+EnergíaVig!Y99*$M99*(1-$G99)*1000","v":1068992.51680828},{"$f":"+SUMPRODUCT(O99:R99,PremisaCosto!$F$69:$I$69)","v":3455307.515689835},null,{"$f":"+IFERROR(VLOOKUP(I99,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P99*U99*12*(1-$G99)*1000","v":0},null,{"$f":"+PotenciaVig!T99*U99*12*(1-$G99)*1000","v":0}]
[{"$f":"+EnergíaVig!A100","v":"BTS_1 Jub. 2"},{"$f":"+ITV_CD!B100","v":"BTS"},{"$f":"+ITV_CD!C100","v":1},{"$f":"+ITV_CD!D100","v":"Jubilados - 2"},{"$f":"+ITV_CD!E100","v":"Et"},{"$f":"+ITV_CD!F100","v":"Pp"},{"$f":"+ITV_CD!G100","v":0.25},"BTS1EtCCOV",{"$f":"+B100&C100&E100&$A$4","v":"BTS1Et-"},"BTS1PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H100,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.7100000000000007E-3},null,{"$f":"+((EnergíaVig!V100-ClientesVig!Q100*(0.6*12-0.01*12)+(ClientesVig!Q100*(0.6*12-0.01*12))*(1-$G100))*$M100*1000)","v":0},{"$f":"+((EnergíaVig!W100-ClientesVig!R100*(0.6*12-0.01*12)+(ClientesVig!R100*(0.6*12-0.01*12))*(1-$G100))*$M100*1000)","v":0},{"$f":"+((EnergíaVig!X100-ClientesVig!S100*(0.6*12-0.01*12)+(ClientesVig!S100*(0.6*12-0.01*12))*(1-$G100))*$M100*1000)","v":0},{"$f":"+((EnergíaVig!Y100-ClientesVig!T100*(0.6*12-0.01*12)+(ClientesVig!T100*(0.6*12-0.01*12))*(1-$G100))*$M100*1000)","v":0},{"$f":"+SUMPRODUCT(O100:R100,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I100,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P100*U100*12*(1-$G100)*1000","v":0},null,{"$f":"+PotenciaVig!T100*U100*12*(1-$G100)*1000","v":0}]
[{"$f":"+EnergíaVig!A101","v":"BTS_1 Discap."},{"$f":"+ITV_CD!B101","v":"BTS"},{"$f":"+ITV_CD!C101","v":1},{"$f":"+ITV_CD!D101","v":"Jubilados - 1"},{"$f":"+ITV_CD!E101","v":"Et"},{"$f":"+ITV_CD!F101","v":"Pp"},{"$f":"+ITV_CD!G101","v":0.25},"BTS1EtCCOV","BTS1Et-","BTS1PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H101,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.7100000000000007E-3},null,{"$f":"+EnergíaVig!V101*$M101*(1-$G101)*1000","v":18357.316905490447},{"$f":"+EnergíaVig!W101*$M101*(1-$G101)*1000","v":18533.130401221028},{"$f":"+EnergíaVig!X101*$M101*(1-$G101)*1000","v":18728.626727057483},{"$f":"+EnergíaVig!Y101*$M101*(1-$G101)*1000","v":18939.91322444566},{"$f":"+SUMPRODUCT(O101:R101,PremisaCosto!$F$69:$I$69)","v":61189.521073037671},null,{"$f":"+IFERROR(VLOOKUP(I101,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P101*U101*12*(1-$G101)*1000","v":0},null,{"$f":"+PotenciaVig!T101*U101*12*(1-$G101)*1000","v":0}]
[{"$f":"+EnergíaVig!A102","v":"BTS_1 Discapacitados 601-más"},{"$f":"+ITV_CD!B102","v":"BTS"},{"$f":"+ITV_CD!C102","v":1},{"$f":"+ITV_CD!D102","v":"Jubilados - 2"},{"$f":"+ITV_CD!E102","v":"Et"},{"$f":"+ITV_CD!F102","v":"Pp"},{"$f":"+ITV_CD!G102","v":0.25},"BTS1EtCCOV","BTS1Et-","BTS1PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H102,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.7100000000000007E-3},null,{"$f":"+((EnergíaVig!V102-ClientesVig!P102*0.6*12)+(ClientesVig!P102*0.6*12)*(1-$G102))*$M102*1000","v":0},{"$f":"+((EnergíaVig!W102-ClientesVig!Q102*0.6*12)+(ClientesVig!Q102*0.6*12)*(1-$G102))*$M102*1000","v":0},{"$f":"+((EnergíaVig!X102-ClientesVig!R102*0.6*12)+(ClientesVig!R102*0.6*12)*(1-$G102))*$M102*1000","v":0},{"$f":"+((EnergíaVig!Y102-ClientesVig!S102*0.6*12)+(ClientesVig!S102*0.6*12)*(1-$G102))*$M102*1000","v":0},{"$f":"+SUMPRODUCT(O102:R102,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I102,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P102*U102*12*(1-$G102)*1000","v":0},null,{"$f":"+PotenciaVig!T102*U102*12*(1-$G102)*1000","v":0}]
[{"$f":"+EnergíaVig!A103","v":"BTS_1 Político"},{"$f":"+ITV_CD!B103","v":"BTS"},{"$f":"+ITV_CD!C103","v":1},{"$f":"+ITV_CD!D103","v":"Político"},{"$f":"+ITV_CD!E103","v":"Et"},{"$f":"+ITV_CD!F103","v":"Pp"},{"$f":"+ITV_CD!G103","v":0.5},"BTS1EtCCOV","BTS1Et-","BTS1PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H103,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.7100000000000007E-3},null,{"$f":"+EnergíaVig!V103*$M103*(1-$G103)*1000","v":16.535124078182434},{"$f":"+EnergíaVig!W103*$M103*(1-$G103)*1000","v":16.811290166470364},{"$f":"+EnergíaVig!X103*$M103*(1-$G103)*1000","v":17.101006896906927},{"$f":"+EnergíaVig!Y103*$M103*(1-$G103)*1000","v":17.373237273513471},{"$f":"+SUMPRODUCT(O103:R103,PremisaCosto!$F$69:$I$69)","v":55.615988182965559},null,{"$f":"+IFERROR(VLOOKUP(I103,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P103*U103*12*(1-$G103)*1000","v":0},null,{"$f":"+PotenciaVig!T103*U103*12*(1-$G103)*1000","v":0}]
[{"$f":"+EnergíaVig!A104","v":"BTS_1 Cruz Roja"},{"$f":"+ITV_CD!B104","v":"BTS"},{"$f":"+ITV_CD!C104","v":1},{"$f":"+ITV_CD!D104","v":"Cruz Roja"},{"$f":"+ITV_CD!E104","v":"Et"},{"$f":"+ITV_CD!F104","v":"Pp"},{"$f":"+ITV_CD!G104","v":1},"BTS1EtCCOV","BTS1Et-","BTS1PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H104,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.7100000000000007E-3},null,{"$f":"+EnergíaVig!V104*$M104*(1-$G104)*1000","v":0},{"$f":"+EnergíaVig!W104*$M104*(1-$G104)*1000","v":0},{"$f":"+EnergíaVig!X104*$M104*(1-$G104)*1000","v":0},{"$f":"+EnergíaVig!Y104*$M104*(1-$G104)*1000","v":0},{"$f":"+SUMPRODUCT(O104:R104,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I104,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P104*U104*12*(1-$G104)*1000","v":0},null,{"$f":"+PotenciaVig!T104*U104*12*(1-$G104)*1000","v":0}]
[{"$f":"+EnergíaVig!A105","v":"BTS_2 (301-750)"},{"$f":"+ITV_CD!B105","v":"BTS"},{"$f":"+ITV_CD!C105","v":2},null,null,null,null,"BTS2CCOV","BTS2-","BTS2CCOV",null,null,{"$f":"+M106","v":8.7100000000000007E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O105:R105,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U106","v":0}]
[{"$f":"+EnergíaVig!A106","v":"BTS_2 Regular"},{"$f":"+ITV_CD!B106","v":"BTS"},{"$f":"+ITV_CD!C106","v":2},{"$f":"+ITV_CD!D106","v":"Regular"},{"$f":"+ITV_CD!E106","v":"Et"},{"$f":"+ITV_CD!F106","v":"Pp"},{"$f":"+ITV_CD!G106","v":0},"BTS2EtCCOV","BTS2Et-","BTS2PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H106,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.7100000000000007E-3},null,{"$f":"+EnergíaVig!V106*$M106*(1-$G106)*1000","v":3930667.6257664752},{"$f":"+EnergíaVig!W106*$M106*(1-$G106)*1000","v":3976451.1605271152},{"$f":"+EnergíaVig!X106*$M106*(1-$G106)*1000","v":4026262.2172941137},{"$f":"+EnergíaVig!Y106*$M106*(1-$G106)*1000","v":4078310.2555351453},{"$f":"+SUMPRODUCT(O106:R106,PremisaCosto!$F$69:$I$69)","v":13137413.238316735},null,{"$f":"+IFERROR(VLOOKUP(I106,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P106*U106*12*(1-$G106)*1000","v":0},null,{"$f":"+PotenciaVig!T106*U106*12*(1-$G106)*1000","v":0}]
[{"$f":"+EnergíaVig!A107","v":"BTS_2 Agro"},{"$f":"+ITV_CD!B107","v":"BTS"},{"$f":"+ITV_CD!C107","v":2},{"$f":"+ITV_CD!D107","v":"Agropecuario"},{"$f":"+ITV_CD!E107","v":"Et"},{"$f":"+ITV_CD!F107","v":"Pp"},{"$f":"+ITV_CD!G107","v":0.05},"BTS2EtCCOV","BTS2Et-","BTS2PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H107,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.7100000000000007E-3},null,{"$f":"+EnergíaVig!V107*$M107*(1-$G107)*1000","v":3510.52514360649},{"$f":"+EnergíaVig!W107*$M107*(1-$G107)*1000","v":3572.5174104854818},{"$f":"+EnergíaVig!X107*$M107*(1-$G107)*1000","v":3637.3388946144405},{"$f":"+EnergíaVig!Y107*$M107*(1-$G107)*1000","v":3699.1075686248946},{"$f":"+SUMPRODUCT(O107:R107,PremisaCosto!$F$69:$I$69)","v":11823.193868649571},null,{"$f":"+IFERROR(VLOOKUP(I107,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P107*U107*12*(1-$G107)*1000","v":0},null,{"$f":"+PotenciaVig!T107*U107*12*(1-$G107)*1000","v":0}]
[{"$f":"+EnergíaVig!A108","v":"BTS_2 Jub. 1"},{"$f":"+ITV_CD!B108","v":"BTS"},{"$f":"+ITV_CD!C108","v":2},{"$f":"+ITV_CD!D108","v":"Jubilados - 1"},{"$f":"+ITV_CD!E108","v":"Et"},{"$f":"+ITV_CD!F108","v":"Pp"},{"$f":"+ITV_CD!G108","v":0.25},"BTS2EtCCOV","BTS2Et-","BTS2PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H108,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.7100000000000007E-3},null,{"$f":"+EnergíaVig!V108*$M108*(1-$G108)*1000","v":961211.09156815999},{"$f":"+EnergíaVig!W108*$M108*(1-$G108)*1000","v":971167.58476390527},{"$f":"+EnergíaVig!X108*$M108*(1-$G108)*1000","v":982152.58543388604},{"$f":"+EnergíaVig!Y108*$M108*(1-$G108)*1000","v":993970.31449182623},{"$f":"+SUMPRODUCT(O108:R108,PremisaCosto!$F$69:$I$69)","v":3207343.6934019537},null,{"$f":"+IFERROR(VLOOKUP(I108,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P108*U108*12*(1-$G108)*1000","v":0},null,{"$f":"+PotenciaVig!T108*U108*12*(1-$G108)*1000","v":0}]
[{"$f":"+EnergíaVig!A109","v":"BTS_2 Jub. 2"},{"$f":"+ITV_CD!B109","v":"BTS"},{"$f":"+ITV_CD!C109","v":2},{"$f":"+ITV_CD!D109","v":"Jubilados - 2"},{"$f":"+ITV_CD!E109","v":"Et"},{"$f":"+ITV_CD!F109","v":"Pp"},{"$f":"+ITV_CD!G109","v":0.25},"BTS2EtCCOV","BTS2Et-","BTS2PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H109,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.7100000000000007E-3},null,{"$f":"+((EnergíaVig!V109-($P$4*12-0.01*12)*ClientesVig!Q109)+($P$4*12-0.01*12)*ClientesVig!Q109*(1-$G109))*$M109*1000","v":276369.16224782134},{"$f":"+((EnergíaVig!W109-($P$4*12-0.01*12)*ClientesVig!R109)+($P$4*12-0.01*12)*ClientesVig!R109*(1-$G109))*$M109*1000","v":277509.80657081667},{"$f":"+((EnergíaVig!X109-($P$4*12-0.01*12)*ClientesVig!S109)+($P$4*12-0.01*12)*ClientesVig!S109*(1-$G109))*$M109*1000","v":278950.99716218299},{"$f":"+((EnergíaVig!Y109-($P$4*12-0.01*12)*ClientesVig!T109)+($P$4*12-0.01*12)*ClientesVig!T109*(1-$G109))*$M109*1000","v":280617.92456169485},{"$f":"+SUMPRODUCT(O109:R109,PremisaCosto!$F$69:$I$69)","v":914411.25188728154},null,{"$f":"+IFERROR(VLOOKUP(I109,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P109*U109*12*(1-$G109)*1000","v":0},null,{"$f":"+PotenciaVig!T109*U109*12*(1-$G109)*1000","v":0}]
[{"$f":"+EnergíaVig!A110","v":"BTS_2 Discap."},{"$f":"+ITV_CD!B110","v":"BTS"},{"$f":"+ITV_CD!C110","v":2},{"$f":"+ITV_CD!D110","v":"Jubilados - 1"},{"$f":"+ITV_CD!E110","v":"Et"},{"$f":"+ITV_CD!F110","v":"Pp"},{"$f":"+ITV_CD!G110","v":0.25},"BTS2EtCCOV","BTS2Et-","BTS2PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H110,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.7100000000000007E-3},null,{"$f":"+((EnergíaVig!V110-($P$4*12-0.01*12)*ClientesVig!Q110)+($P$4*12-0.01*12)*ClientesVig!Q110*(1-$G110))*$M110*1000","v":17936.133223776909},{"$f":"+((EnergíaVig!W110-($P$4*12-0.01*12)*ClientesVig!R110)+($P$4*12-0.01*12)*ClientesVig!R110*(1-$G110))*$M110*1000","v":17911.071120335335},{"$f":"+((EnergíaVig!X110-($P$4*12-0.01*12)*ClientesVig!S110)+($P$4*12-0.01*12)*ClientesVig!S110*(1-$G110))*$M110*1000","v":17905.792533699041},{"$f":"+((EnergíaVig!Y110-($P$4*12-0.01*12)*ClientesVig!T110)+($P$4*12-0.01*12)*ClientesVig!T110*(1-$G110))*$M110*1000","v":17914.379931311549},{"$f":"+SUMPRODUCT(O110:R110,PremisaCosto!$F$69:$I$69)","v":58897.453542202733},null,{"$f":"+IFERROR(VLOOKUP(I110,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P110*U110*12*(1-$G110)*1000","v":0},null,{"$f":"+PotenciaVig!T110*U110*12*(1-$G110)*1000","v":0}]
[{"$f":"+EnergíaVig!A111","v":"BTS_2 Discapacitados 601-más"},{"$f":"+ITV_CD!B111","v":"BTS"},{"$f":"+ITV_CD!C111","v":2},{"$f":"+ITV_CD!D111","v":"Jubilados - 2"},{"$f":"+ITV_CD!E111","v":"Et"},{"$f":"+ITV_CD!F111","v":"Pp"},{"$f":"+ITV_CD!G111","v":0.25},"BTS2EtCCOV","BTS2Et-","BTS2PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H111,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.7100000000000007E-3},null,{"$f":"+((EnergíaVig!V111-($P$4*12-0.01*12)*ClientesVig!Q111)+($P$4*12-0.01*12)*ClientesVig!Q111*(1-$G111))*$M111*1000","v":0},{"$f":"+((EnergíaVig!W111-($P$4*12-0.01*12)*ClientesVig!R111)+($P$4*12-0.01*12)*ClientesVig!R111*(1-$G111))*$M111*1000","v":0},{"$f":"+((EnergíaVig!X111-($P$4*12-0.01*12)*ClientesVig!S111)+($P$4*12-0.01*12)*ClientesVig!S111*(1-$G111))*$M111*1000","v":0},{"$f":"+((EnergíaVig!Y111-($P$4*12-0.01*12)*ClientesVig!T111)+($P$4*12-0.01*12)*ClientesVig!T111*(1-$G111))*$M111*1000","v":0},{"$f":"+SUMPRODUCT(O111:R111,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I111,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P111*U111*12*(1-$G111)*1000","v":0},null,{"$f":"+PotenciaVig!T111*U111*12*(1-$G111)*1000","v":0}]
[{"$f":"+EnergíaVig!A112","v":"BTS_2 Político"},{"$f":"+ITV_CD!B112","v":"BTS"},{"$f":"+ITV_CD!C112","v":2},{"$f":"+ITV_CD!D112","v":"Político"},{"$f":"+ITV_CD!E112","v":"Et"},{"$f":"+ITV_CD!F112","v":"Pp"},{"$f":"+ITV_CD!G112","v":0.5},"BTS2EtCCOV","BTS2Et-","BTS2PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H112,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.7100000000000007E-3},null,{"$f":"+EnergíaVig!V112*$M112*(1-$G112)*1000","v":32.018481784198926},{"$f":"+EnergíaVig!W112*$M112*(1-$G112)*1000","v":32.581449643783678},{"$f":"+EnergíaVig!X112*$M112*(1-$G112)*1000","v":33.170256676439479},{"$f":"+EnergíaVig!Y112*$M112*(1-$G112)*1000","v":33.730739796582093},{"$f":"+SUMPRODUCT(O112:R112,PremisaCosto!$F$69:$I$69)","v":107.82462563943768},null,{"$f":"+IFERROR(VLOOKUP(I112,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P112*U112*12*(1-$G112)*1000","v":0},null,{"$f":"+PotenciaVig!T112*U112*12*(1-$G112)*1000","v":0}]
[{"$f":"+EnergíaVig!A113","v":"BTS_2 Cruz Roja"},{"$f":"+ITV_CD!B113","v":"BTS"},{"$f":"+ITV_CD!C113","v":2},{"$f":"+ITV_CD!D113","v":"Cruz Roja"},{"$f":"+ITV_CD!E113","v":"Et"},{"$f":"+ITV_CD!F113","v":"Pp"},{"$f":"+ITV_CD!G113","v":1},"BTS2EtCCOV","BTS2Et-","BTS2PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H113,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.7100000000000007E-3},null,{"$f":"+EnergíaVig!V113*$M113*(1-$G113)*1000","v":0},{"$f":"+EnergíaVig!W113*$M113*(1-$G113)*1000","v":0},{"$f":"+EnergíaVig!X113*$M113*(1-$G113)*1000","v":0},{"$f":"+EnergíaVig!Y113*$M113*(1-$G113)*1000","v":0},{"$f":"+SUMPRODUCT(O113:R113,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I113,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P113*U113*12*(1-$G113)*1000","v":0},null,{"$f":"+PotenciaVig!T113*U113*12*(1-$G113)*1000","v":0}]
[{"$f":"+EnergíaVig!A114","v":"BTS_3 (751-más)"},{"$f":"+ITV_CD!B114","v":"BTS"},{"$f":"+ITV_CD!C114","v":3},null,null,null,null,"BTS3CCOV","BTS3-","BTS3CCOV",null,null,{"$f":"+M115","v":8.7100000000000007E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O114:R114,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U115","v":0}]
[{"$f":"+EnergíaVig!A115","v":"BTS_3 Regular"},{"$f":"+ITV_CD!B115","v":"BTS"},{"$f":"+ITV_CD!C115","v":3},{"$f":"+ITV_CD!D115","v":"Regular"},{"$f":"+ITV_CD!E115","v":"Et"},{"$f":"+ITV_CD!F115","v":"Pp"},{"$f":"+ITV_CD!G115","v":0},"BTS3EtCCOV","BTS3Et-","BTS3PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H115,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.7100000000000007E-3},null,{"$f":"+EnergíaVig!V115*$M115*(1-$G115)*1000","v":6919766.8036916349},{"$f":"+EnergíaVig!W115*$M115*(1-$G115)*1000","v":7019789.0583841614},{"$f":"+EnergíaVig!X115*$M115*(1-$G115)*1000","v":7126243.7085050168},{"$f":"+EnergíaVig!Y115*$M115*(1-$G115)*1000","v":7232481.6254905704},{"$f":"+SUMPRODUCT(O115:R115,PremisaCosto!$F$69:$I$69)","v":23211138.039369926},null,{"$f":"+IFERROR(VLOOKUP(I115,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P115*U115*12*(1-$G115)*1000","v":0},null,{"$f":"+PotenciaVig!T115*U115*12*(1-$G115)*1000","v":0}]
[{"$f":"+EnergíaVig!A116","v":"BTS_3 Agro"},{"$f":"+ITV_CD!B116","v":"BTS"},{"$f":"+ITV_CD!C116","v":3},{"$f":"+ITV_CD!D116","v":"Agropecuario"},{"$f":"+ITV_CD!E116","v":"Et"},{"$f":"+ITV_CD!F116","v":"Pp"},{"$f":"+ITV_CD!G116","v":0.05},"BTS3EtCCOV","BTS3Et-","BTS3PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H116,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.7100000000000007E-3},null,{"$f":"+EnergíaVig!V116*$M116*(1-$G116)*1000","v":25318.761813297398},{"$f":"+EnergíaVig!W116*$M116*(1-$G116)*1000","v":25769.353494344843},{"$f":"+EnergíaVig!X116*$M116*(1-$G116)*1000","v":26240.300679638392},{"$f":"+EnergíaVig!Y116*$M116*(1-$G116)*1000","v":26689.9150777174},{"$f":"+SUMPRODUCT(O116:R116,PremisaCosto!$F$69:$I$69)","v":85287.865541604246},null,{"$f":"+IFERROR(VLOOKUP(I116,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P116*U116*12*(1-$G116)*1000","v":0},null,{"$f":"+PotenciaVig!T116*U116*12*(1-$G116)*1000","v":0}]
[{"$f":"+EnergíaVig!A117","v":"BTS_3 Jub. 1"},{"$f":"+ITV_CD!B117","v":"BTS"},{"$f":"+ITV_CD!C117","v":3},{"$f":"+ITV_CD!D117","v":"Jubilados - 1"},{"$f":"+ITV_CD!E117","v":"Et"},{"$f":"+ITV_CD!F117","v":"Pp"},{"$f":"+ITV_CD!G117","v":0.25},"BTS3EtCCOV","BTS3Et-","BTS3PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H117,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.7100000000000007E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O117:R117,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I117,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P117*U117*12*(1-$G117)*1000","v":0},null,{"$f":"+PotenciaVig!T117*U117*12*(1-$G117)*1000","v":0}]
[{"$f":"+EnergíaVig!A118","v":"BTS_3 Jub. 2"},{"$f":"+ITV_CD!B118","v":"BTS"},{"$f":"+ITV_CD!C118","v":3},{"$f":"+ITV_CD!D118","v":"Jubilados - 2"},{"$f":"+ITV_CD!E118","v":"Et"},{"$f":"+ITV_CD!F118","v":"Pp"},{"$f":"+ITV_CD!G118","v":0.25},"BTS3EtCCOV","BTS3Et-","BTS3PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H118,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.7100000000000007E-3},null,{"$f":"+((EnergíaVig!V118-($P$4*12-0.01*12)*ClientesVig!Q118)+($P$4*12-0.01*12)*ClientesVig!Q118*(1-$G118))*$M118*1000","v":842203.6252486395},{"$f":"+((EnergíaVig!W118-($P$4*12-0.01*12)*ClientesVig!R118)+($P$4*12-0.01*12)*ClientesVig!R118*(1-$G118))*$M118*1000","v":848664.49774536525},{"$f":"+((EnergíaVig!X118-($P$4*12-0.01*12)*ClientesVig!S118)+($P$4*12-0.01*12)*ClientesVig!S118*(1-$G118))*$M118*1000","v":856032.57883521484},{"$f":"+((EnergíaVig!Y118-($P$4*12-0.01*12)*ClientesVig!T118)+($P$4*12-0.01*12)*ClientesVig!T118*(1-$G118))*$M118*1000","v":864110.0760780226},{"$f":"+SUMPRODUCT(O118:R118,PremisaCosto!$F$69:$I$69)","v":2800030.1602741601},null,{"$f":"+IFERROR(VLOOKUP(I118,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P118*U118*12*(1-$G118)*1000","v":0},null,{"$f":"+PotenciaVig!T118*U118*12*(1-$G118)*1000","v":0}]
[{"$f":"+EnergíaVig!A119","v":"BTS_3 Discap."},{"$f":"+ITV_CD!B119","v":"BTS"},{"$f":"+ITV_CD!C119","v":3},{"$f":"+ITV_CD!D119","v":"Jubilados - 1"},{"$f":"+ITV_CD!E119","v":"Et"},{"$f":"+ITV_CD!F119","v":"Pp"},{"$f":"+ITV_CD!G119","v":0.25},"BTS3EtCCOV","BTS3Et-","BTS3PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H119,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.7100000000000007E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O119:R119,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I119,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P119*U119*12*(1-$G119)*1000","v":0},null,{"$f":"+PotenciaVig!T119*U119*12*(1-$G119)*1000","v":0}]
[{"$f":"+EnergíaVig!A120","v":"BTS_3 Discapacitados 601-más"},{"$f":"+ITV_CD!B120","v":"BTS"},{"$f":"+ITV_CD!C120","v":3},{"$f":"+ITV_CD!D120","v":"Jubilados - 2"},{"$f":"+ITV_CD!E120","v":"Et"},{"$f":"+ITV_CD!F120","v":"Pp"},{"$f":"+ITV_CD!G120","v":0.25},"BTS3EtCCOV","BTS3Et-","BTS3PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H120,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.7100000000000007E-3},null,{"$f":"+((EnergíaVig!V120-($P$4*12-0.01*12)*ClientesVig!Q120)+($P$4*12-0.01*12)*ClientesVig!Q120*(1-$G120))*$M120*1000","v":0},{"$f":"+((EnergíaVig!W120-($P$4*12-0.01*12)*ClientesVig!R120)+($P$4*12-0.01*12)*ClientesVig!R120*(1-$G120))*$M120*1000","v":0},{"$f":"+((EnergíaVig!X120-($P$4*12-0.01*12)*ClientesVig!S120)+($P$4*12-0.01*12)*ClientesVig!S120*(1-$G120))*$M120*1000","v":0},{"$f":"+((EnergíaVig!Y120-($P$4*12-0.01*12)*ClientesVig!T120)+($P$4*12-0.01*12)*ClientesVig!T120*(1-$G120))*$M120*1000","v":0},{"$f":"+SUMPRODUCT(O120:R120,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I120,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P120*U120*12*(1-$G120)*1000","v":0},null,{"$f":"+PotenciaVig!T120*U120*12*(1-$G120)*1000","v":0}]
[{"$f":"+EnergíaVig!A121","v":"BTS_3 Político"},{"$f":"+ITV_CD!B121","v":"BTS"},{"$f":"+ITV_CD!C121","v":3},{"$f":"+ITV_CD!D121","v":"Político"},{"$f":"+ITV_CD!E121","v":"Et"},{"$f":"+ITV_CD!F121","v":"Pp"},{"$f":"+ITV_CD!G121","v":0.5},"BTS3EtCCOV","BTS3Et-","BTS3PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H121,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.7100000000000007E-3},null,{"$f":"+EnergíaVig!V121*$M121*(1-$G121)*1000","v":122.45166975262543},{"$f":"+EnergíaVig!W121*$M121*(1-$G121)*1000","v":124.62830246434702},{"$f":"+EnergíaVig!X121*$M121*(1-$G121)*1000","v":126.90341956720843},{"$f":"+EnergíaVig!Y121*$M121*(1-$G121)*1000","v":129.0748505656766},{"$f":"+SUMPRODUCT(O121:R121,PremisaCosto!$F$69:$I$69)","v":412.47421508255741},null,{"$f":"+IFERROR(VLOOKUP(I121,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P121*U121*12*(1-$G121)*1000","v":0},null,{"$f":"+PotenciaVig!T121*U121*12*(1-$G121)*1000","v":0}]
[{"$f":"+EnergíaVig!A122","v":"BTS_3 Cruz Roja"},{"$f":"+ITV_CD!B122","v":"BTS"},{"$f":"+ITV_CD!C122","v":3},{"$f":"+ITV_CD!D122","v":"Cruz Roja"},{"$f":"+ITV_CD!E122","v":"Et"},{"$f":"+ITV_CD!F122","v":"Pp"},{"$f":"+ITV_CD!G122","v":1},"BTS3EtCCOV","BTS3Et-","BTS3PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H122,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.7100000000000007E-3},null,{"$f":"+EnergíaVig!V122*$M122*(1-$G122)*1000","v":0},{"$f":"+EnergíaVig!W122*$M122*(1-$G122)*1000","v":0},{"$f":"+EnergíaVig!X122*$M122*(1-$G122)*1000","v":0},{"$f":"+EnergíaVig!Y122*$M122*(1-$G122)*1000","v":0},{"$f":"+SUMPRODUCT(O122:R122,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I122,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P122*U122*12*(1-$G122)*1000","v":0},null,{"$f":"+PotenciaVig!T122*U122*12*(1-$G122)*1000","v":0}]
[{"$f":"+EnergíaVig!A123","v":"Alumbrado Público"},null,{"$f":"+ITV_CD!C123","v":0},null,null,null,null,"0CCOV","0-","0CCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H123,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V123*$M123*(1-$G123)*1000","v":0},{"$f":"+EnergíaVig!W123*$M123*(1-$G123)*1000","v":0},{"$f":"+EnergíaVig!X123*$M123*(1-$G123)*1000","v":0},{"$f":"+EnergíaVig!Y123*$M123*(1-$G123)*1000","v":0},{"$f":"+SUMPRODUCT(O123:R123,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I123,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P123*U123*12*(1-$G123)*1000","v":0},null,{"$f":"+PotenciaVig!T123*U123*12*(1-$G123)*1000","v":0}]
[{"$f":"+EnergíaVig!A124","v":"GRANDES CLIENTES"},null,{"$f":"+ITV_CD!C124","v":0}]
[{"$f":"+EnergíaVig!A125","v":"MTD_GC"},null,{"$f":"+ITV_CD!C125","v":0}]
[{"$f":"+EnergíaVig!A126","v":"BTD_GC"},null,{"$f":"+ITV_CD!C126","v":0}]
[{"$f":"+EnergíaVig!A127","v":"BTSH"},{"$f":"+ITV_CD!B127","v":"BTSH"},{"$f":"+ITV_CD!C127","v":1},null,null,null,null,{"$f":"+B127&C127&E127&$A$3","v":"BTSH1CCOV"},{"$f":"+B127&C127&E127&$A$4","v":"BTSH1-"},{"$f":"+B127&C127&F127&$A$3","v":"BTSH1CCOV"},null,null,{"$f":"+IFERROR(VLOOKUP(H127,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+O128+O132+O136","v":10427.978243043601},{"$f":"+P128+P132+P136","v":10589.982925108496},10761.257372472579,10929.450240492597,35026.831572352741,null,{"$f":"+IFERROR(VLOOKUP(I127,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P127*U127*12*(1-$G127)*1000","v":0},null,{"$f":"+PotenciaVig!T127*U127*12*(1-$G127)*1000","v":0},null,{"$f":"+SUM(Y127,S127)/SUM($Y$7,$S$7)","v":2.6814388082559355E-4}]
[{"$f":"+EnergíaVig!A128","v":"BTSH_1"},{"$f":"+ITV_CD!B128","v":"BTSH"},{"$f":"+ITV_CD!C128","v":1},null,null,null,null,"BTSH1CCOV","BTSH1-","BTSH1CCOV",null,null,{"$f":"+M129","v":8.2799999999999992E-3},null,{"$f":"+EnergíaVig!V128*$M128*(1-$G128)*1000","v":10427.978243043601},{"$f":"+EnergíaVig!W128*$M128*(1-$G128)*1000","v":10589.982925108496},{"$f":"+EnergíaVig!X128*$M128*(1-$G128)*1000","v":10761.257372472579},{"$f":"+EnergíaVig!Y128*$M128*(1-$G128)*1000","v":10929.450240492597},{"$f":"+SUMPRODUCT(O128:R128,PremisaCosto!$F$69:$I$69)","v":35026.831572352741},null,{"$f":"+IFERROR(VLOOKUP(I128,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P128*U128*12*(1-$G128)*1000","v":0},null,{"$f":"+PotenciaVig!T128*U128*12*(1-$G128)*1000","v":0}]
[{"$f":"+EnergíaVig!A129","v":"BTSH_1 Punta"},{"$f":"+ITV_CD!B129","v":"BTSH"},{"$f":"+ITV_CD!C129","v":1},{"$f":"+ITV_CD!D129","v":"Regular"},"Et",{"$f":"+ITV_CD!F129","v":"Pp"},{"$f":"+ITV_CD!G129","v":0},"BTSH1EtCCOV","BTSH1Et-","BTSH1PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H129,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.2799999999999992E-3},null,{"$f":"+EnergíaVig!V129*$M129*(1-$G129)*1000","v":1846.5849857151754},{"$f":"+EnergíaVig!W129*$M129*(1-$G129)*1000","v":1874.3047476884451},{"$f":"+EnergíaVig!X129*$M129*(1-$G129)*1000","v":1903.6825350736276},{"$f":"+EnergíaVig!Y129*$M129*(1-$G129)*1000","v":1932.5245248930178},{"$f":"+SUMPRODUCT(O129:R129,PremisaCosto!$F$69:$I$69)","v":6198.2213484792283},null,{"$f":"+IFERROR(VLOOKUP(I129,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P129*U129*12*(1-$G129)*1000","v":0},null,{"$f":"+PotenciaVig!T129*U129*12*(1-$G129)*1000","v":0}]
[{"$f":"+EnergíaVig!A130","v":"BTSH_1 Fuera de Punta Medio"},{"$f":"+ITV_CD!B130","v":"BTSH"},{"$f":"+ITV_CD!C130","v":1},{"$f":"+ITV_CD!D130","v":"Regular"},"Et",{"$f":"+ITV_CD!F130","v":"Pfp"},{"$f":"+ITV_CD!G130","v":0},"BTSH1EtCCOV","BTSH1Et-","BTSH1PfpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H130,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.2799999999999992E-3},null,{"$f":"+EnergíaVig!V130*$M130*(1-$G130)*1000","v":3165.1819144694928},{"$f":"+EnergíaVig!W130*$M130*(1-$G130)*1000","v":3215.1454297985815},{"$f":"+EnergíaVig!X130*$M130*(1-$G130)*1000","v":3267.8999212474287},{"$f":"+EnergíaVig!Y130*$M130*(1-$G130)*1000","v":3319.6089418808538},{"$f":"+SUMPRODUCT(O130:R130,PremisaCosto!$F$69:$I$69)","v":10635.060301110378},null,{"$f":"+IFERROR(VLOOKUP(I130,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P130*U130*12*(1-$G130)*1000","v":0},null,{"$f":"+PotenciaVig!T130*U130*12*(1-$G130)*1000","v":0}]
[{"$f":"+EnergíaVig!A131","v":"BTSH_1 Fuera de Punta Bajo"},{"$f":"+ITV_CD!B131","v":"BTSH"},{"$f":"+ITV_CD!C131","v":1},{"$f":"+ITV_CD!D131","v":"Regular"},"Et",{"$f":"+ITV_CD!F131","v":"Pfp"},{"$f":"+ITV_CD!G131","v":0},"BTSH1EtCCOV","BTSH1Et-","BTSH1PfpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H131,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.2799999999999992E-3},null,{"$f":"+EnergíaVig!V131*$M131*(1-$G131)*1000","v":5416.2113428589309},{"$f":"+EnergíaVig!W131*$M131*(1-$G131)*1000","v":5500.5327476214661},{"$f":"+EnergíaVig!X131*$M131*(1-$G131)*1000","v":5589.6749161515236},{"$f":"+EnergíaVig!Y131*$M131*(1-$G131)*1000","v":5677.3167737187259},{"$f":"+SUMPRODUCT(O131:R131,PremisaCosto!$F$69:$I$69)","v":18193.549922763134},null,{"$f":"+IFERROR(VLOOKUP(I131,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P131*U131*12*(1-$G131)*1000","v":0},null,{"$f":"+PotenciaVig!T131*U131*12*(1-$G131)*1000","v":0}]
[{"$f":"+EnergíaVig!A132","v":"BTSH_2"},{"$f":"+ITV_CD!B132","v":"BTSH"},{"$f":"+ITV_CD!C132","v":2},null,null,null,null,"BTSH2CCOV","BTSH2-","BTSH2CCOV",null,null,{"$f":"+M133","v":0},null,{"$f":"+EnergíaVig!V132*$M132*(1-$G132)*1000","v":0},{"$f":"+EnergíaVig!W132*$M132*(1-$G132)*1000","v":0},{"$f":"+EnergíaVig!X132*$M132*(1-$G132)*1000","v":0},{"$f":"+EnergíaVig!Y132*$M132*(1-$G132)*1000","v":0},{"$f":"+SUMPRODUCT(O132:R132,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I132,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P132*U132*12*(1-$G132)*1000","v":0},null,{"$f":"+PotenciaVig!T132*U132*12*(1-$G132)*1000","v":0}]
[{"$f":"+EnergíaVig!A133","v":"BTSH_2 Punta"},{"$f":"+ITV_CD!B133","v":"BTSH"},{"$f":"+ITV_CD!C133","v":2},{"$f":"+ITV_CD!D133","v":"Regular"},"Et",{"$f":"+ITV_CD!F133","v":"Pp"},{"$f":"+ITV_CD!G133","v":0},"BTSH2EtCCOV","BTSH2Et-","BTSH2PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H133,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V133*$M133*(1-$G133)*1000","v":0},{"$f":"+EnergíaVig!W133*$M133*(1-$G133)*1000","v":0},{"$f":"+EnergíaVig!X133*$M133*(1-$G133)*1000","v":0},{"$f":"+EnergíaVig!Y133*$M133*(1-$G133)*1000","v":0},{"$f":"+SUMPRODUCT(O133:R133,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I133,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P133*U133*12*(1-$G133)*1000","v":0},null,{"$f":"+PotenciaVig!T133*U133*12*(1-$G133)*1000","v":0}]
[{"$f":"+EnergíaVig!A134","v":"BTSH_2 Fuera de Punta Medio"},{"$f":"+ITV_CD!B134","v":"BTSH"},{"$f":"+ITV_CD!C134","v":2},{"$f":"+ITV_CD!D134","v":"Regular"},"Et",{"$f":"+ITV_CD!F134","v":"Pfp"},{"$f":"+ITV_CD!G134","v":0},"BTSH2EtCCOV","BTSH2Et-","BTSH2PfpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H134,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V134*$M134*(1-$G134)*1000","v":0},{"$f":"+EnergíaVig!W134*$M134*(1-$G134)*1000","v":0},{"$f":"+EnergíaVig!X134*$M134*(1-$G134)*1000","v":0},{"$f":"+EnergíaVig!Y134*$M134*(1-$G134)*1000","v":0},{"$f":"+SUMPRODUCT(O134:R134,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I134,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P134*U134*12*(1-$G134)*1000","v":0},null,{"$f":"+PotenciaVig!T134*U134*12*(1-$G134)*1000","v":0}]
[{"$f":"+EnergíaVig!A135","v":"BTSH_2 Fuera de Punta Bajo"},{"$f":"+ITV_CD!B135","v":"BTSH"},{"$f":"+ITV_CD!C135","v":2},{"$f":"+ITV_CD!D135","v":"Regular"},"Et",{"$f":"+ITV_CD!F135","v":"Pfp"},{"$f":"+ITV_CD!G135","v":0},"BTSH2EtCCOV","BTSH2Et-","BTSH2PfpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H135,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V135*$M135*(1-$G135)*1000","v":0},{"$f":"+EnergíaVig!W135*$M135*(1-$G135)*1000","v":0},{"$f":"+EnergíaVig!X135*$M135*(1-$G135)*1000","v":0},{"$f":"+EnergíaVig!Y135*$M135*(1-$G135)*1000","v":0},{"$f":"+SUMPRODUCT(O135:R135,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I135,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P135*U135*12*(1-$G135)*1000","v":0},null,{"$f":"+PotenciaVig!T135*U135*12*(1-$G135)*1000","v":0}]
[{"$f":"+EnergíaVig!A136","v":"BTSH_3"},{"$f":"+ITV_CD!B136","v":"BTSH"},{"$f":"+ITV_CD!C136","v":3},null,null,null,null,"BTSH3CCOV","BTSH3-","BTSH3CCOV",null,null,{"$f":"+M137","v":0},null,{"$f":"+EnergíaVig!V136*$M136*(1-$G136)*1000","v":0},{"$f":"+EnergíaVig!W136*$M136*(1-$G136)*1000","v":0},{"$f":"+EnergíaVig!X136*$M136*(1-$G136)*1000","v":0},{"$f":"+EnergíaVig!Y136*$M136*(1-$G136)*1000","v":0},{"$f":"+SUMPRODUCT(O136:R136,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I136,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P136*U136*12*(1-$G136)*1000","v":0},null,{"$f":"+PotenciaVig!T136*U136*12*(1-$G136)*1000","v":0}]
[{"$f":"+EnergíaVig!A137","v":"BTSH_3 Punta"},{"$f":"+ITV_CD!B137","v":"BTSH"},{"$f":"+ITV_CD!C137","v":3},{"$f":"+ITV_CD!D137","v":"Regular"},"Et",{"$f":"+ITV_CD!F137","v":"Pp"},{"$f":"+ITV_CD!G137","v":0},"BTSH3EtCCOV","BTSH3Et-","BTSH3PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H137,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V137*$M137*(1-$G137)*1000","v":0},{"$f":"+EnergíaVig!W137*$M137*(1-$G137)*1000","v":0},{"$f":"+EnergíaVig!X137*$M137*(1-$G137)*1000","v":0},{"$f":"+EnergíaVig!Y137*$M137*(1-$G137)*1000","v":0},{"$f":"+SUMPRODUCT(O137:R137,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I137,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P137*U137*12*(1-$G137)*1000","v":0},null,{"$f":"+PotenciaVig!T137*U137*12*(1-$G137)*1000","v":0}]
[{"$f":"+EnergíaVig!A138","v":"BTSH_3 Fuera de Punta Medio"},{"$f":"+ITV_CD!B138","v":"BTSH"},{"$f":"+ITV_CD!C138","v":3},{"$f":"+ITV_CD!D138","v":"Regular"},"Et",{"$f":"+ITV_CD!F138","v":"Pfp"},{"$f":"+ITV_CD!G138","v":0},"BTSH3EtCCOV","BTSH3Et-","BTSH3PfpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H138,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V138*$M138*(1-$G138)*1000","v":0},{"$f":"+EnergíaVig!W138*$M138*(1-$G138)*1000","v":0},{"$f":"+EnergíaVig!X138*$M138*(1-$G138)*1000","v":0},{"$f":"+EnergíaVig!Y138*$M138*(1-$G138)*1000","v":0},{"$f":"+SUMPRODUCT(O138:R138,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I138,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P138*U138*12*(1-$G138)*1000","v":0},null,{"$f":"+PotenciaVig!T138*U138*12*(1-$G138)*1000","v":0}]
[{"$f":"+EnergíaVig!A139","v":"BTSH_3 Fuera de Punta Bajo"},{"$f":"+ITV_CD!B139","v":"BTSH"},{"$f":"+ITV_CD!C139","v":3},{"$f":"+ITV_CD!D139","v":"Regular"},"Et",{"$f":"+ITV_CD!F139","v":"Pfp"},{"$f":"+ITV_CD!G139","v":0},"BTSH3EtCCOV","BTSH3Et-","BTSH3PfpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H139,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V139*$M139*(1-$G139)*1000","v":0},{"$f":"+EnergíaVig!W139*$M139*(1-$G139)*1000","v":0},{"$f":"+EnergíaVig!X139*$M139*(1-$G139)*1000","v":0},{"$f":"+EnergíaVig!Y139*$M139*(1-$G139)*1000","v":0},{"$f":"+SUMPRODUCT(O139:R139,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I139,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P139*U139*12*(1-$G139)*1000","v":0},null,{"$f":"+PotenciaVig!T139*U139*12*(1-$G139)*1000","v":0}]
[{"$f":"+EnergíaVig!A140","v":"BTS Prepago"},{"$f":"+ITV_CD!B140","v":"BTS Prepago"},{"$f":"+ITV_CD!C140","v":1},null,null,null,null,{"$f":"+B140&C140&E140&$A$3","v":"BTS Prepago1CCOV"},{"$f":"+B140&C140&E140&$A$4","v":"BTS Prepago1-"},{"$f":"+B140&C140&F140&$A$3","v":"BTS Prepago1CCOV"},null,null,{"$f":"+IFERROR(VLOOKUP(H140,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O141:O149)","v":82622.5938426231},{"$f":"+SUM(P141:P149)","v":83240.554859969605},{"$f":"+SUM(Q141:Q149)","v":83947.075072885316},{"$f":"+SUM(R141:R149)","v":84719.039481562635},{"$f":"+SUMPRODUCT(O140:R140,PremisaCosto!$F$69:$I$69)","v":274615.52004088298},null,null,null,{"$f":"+SUM(W141:W149)","v":0},null,{"$f":"+SUMPRODUCT(T140:W140,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+SUM(Y140,S140)/SUM($Y$7,$S$7)","v":2.1022875313913181E-3}]
[{"$f":"+EnergíaVig!A141","v":"BTS Prep"},{"$f":"+ITV_CD!B141","v":"BTS Prepago"},{"$f":"+ITV_CD!C141","v":1},null,null,null,null,{"$f":"+B141&C141&E141&$A$3","v":"BTS Prepago1CCOV"},{"$f":"+B141&C141&E141&$A$4","v":"BTS Prepago1-"},{"$f":"+B141&C141&F141&$A$3","v":"BTS Prepago1CCOV"},null,null,{"$f":"+M142","v":8.8400000000000006E-3}]
[{"$f":"+EnergíaVig!A142","v":"BTS Prepago Regular"},{"$f":"+ITV_CD!B142","v":"BTS Prepago"},{"$f":"+ITV_CD!C142","v":1},{"$f":"+ITV_CD!D142","v":"Regular"},{"$f":"+ITV_CD!E142","v":"Et"},{"$f":"+ITV_CD!F142","v":"Pp"},{"$f":"+ITV_CD!G142","v":0},{"$f":"+B142&C142&E142&$A$3","v":"BTS Prepago1EtCCOV"},{"$f":"+B142&C142&E142&$A$4","v":"BTS Prepago1Et-"},{"$f":"+B142&C142&F142&$A$3","v":"BTS Prepago1PpCCOV"},null,null,{"$f":"+IFERROR(VLOOKUP(H142,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.8400000000000006E-3},null,{"$f":"+EnergíaVig!V142*$M142*(1-$G142)*1000","v":66356.502237490771},{"$f":"+EnergíaVig!W142*$M142*(1-$G142)*1000","v":66857.953247376179},{"$f":"+EnergíaVig!X142*$M142*(1-$G142)*1000","v":67430.395153311198},{"$f":"+EnergíaVig!Y142*$M142*(1-$G142)*1000","v":68054.588557797615},{"$f":"+SUMPRODUCT(O142:R142,PremisaCosto!$F$69:$I$69)","v":220573.73899858925},null,{"$f":"+IFERROR(VLOOKUP(I142,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P142*U142*12*(1-$G142)*1000","v":0},null,{"$f":"+PotenciaVig!T142*U142*12*(1-$G142)*1000","v":0}]
[{"$f":"+EnergíaVig!A143","v":"BTS Prepago Agro"},{"$f":"+ITV_CD!B143","v":"BTS Prepago"},{"$f":"+ITV_CD!C143","v":1},{"$f":"+ITV_CD!D143","v":"Agropecuario"},{"$f":"+ITV_CD!E143","v":"Et"},{"$f":"+ITV_CD!F143","v":"Pp"},{"$f":"+ITV_CD!G143","v":0.05},"BTS Prepago1EtCCOV","BTS Prepago1Et-","BTS Prepago1PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H143,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.8400000000000006E-3},null,{"$f":"+EnergíaVig!V143*$M143*(1-$G143)*1000","v":0},{"$f":"+EnergíaVig!W143*$M143*(1-$G143)*1000","v":0},{"$f":"+EnergíaVig!X143*$M143*(1-$G143)*1000","v":0},{"$f":"+EnergíaVig!Y143*$M143*(1-$G143)*1000","v":0},{"$f":"+SUMPRODUCT(O143:R143,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I143,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P143*U143*12*(1-$G143)*1000","v":0},null,{"$f":"+PotenciaVig!T143*U143*12*(1-$G143)*1000","v":0}]
[{"$f":"+EnergíaVig!A144","v":"BTS Prepago Jub. 1"},{"$f":"+ITV_CD!B144","v":"BTS Prepago"},{"$f":"+ITV_CD!C144","v":1},{"$f":"+ITV_CD!D144","v":"Jubilados - 1"},{"$f":"+ITV_CD!E144","v":"Et"},{"$f":"+ITV_CD!F144","v":"Pp"},{"$f":"+ITV_CD!G144","v":0.25},"BTS Prepago1EtCCOV","BTS Prepago1Et-","BTS Prepago1PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H144,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.8400000000000006E-3},null,{"$f":"+EnergíaVig!V144*$M144*(1-$G144)*1000","v":16036.965031591744},{"$f":"+EnergíaVig!W144*$M144*(1-$G144)*1000","v":16151.833861845616},{"$f":"+EnergíaVig!X144*$M144*(1-$G144)*1000","v":16284.023521952171},{"$f":"+EnergíaVig!Y144*$M144*(1-$G144)*1000","v":16429.713001909662},{"$f":"+SUMPRODUCT(O144:R144,PremisaCosto!$F$69:$I$69)","v":53280.540516982466},null,{"$f":"+IFERROR(VLOOKUP(I144,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P144*U144*12*(1-$G144)*1000","v":0},null,{"$f":"+PotenciaVig!T144*U144*12*(1-$G144)*1000","v":0}]
[{"$f":"+EnergíaVig!A145","v":"BTS Prepago Jub. 2"},{"$f":"+ITV_CD!B145","v":"BTS Prepago"},{"$f":"+ITV_CD!C145","v":1},{"$f":"+ITV_CD!D145","v":"Jubilados - 2"},{"$f":"+ITV_CD!E145","v":"Et"},{"$f":"+ITV_CD!F145","v":"Pp"},{"$f":"+ITV_CD!G145","v":0.25},"BTS Prepago1EtCCOV","BTS Prepago1Et-","BTS Prepago1PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H145,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.8400000000000006E-3},null,{"$f":"+EnergíaVig!V145*$M145*(1-$G145)*1000","v":0},{"$f":"+EnergíaVig!W145*$M145*(1-$G145)*1000","v":0},{"$f":"+EnergíaVig!X145*$M145*(1-$G145)*1000","v":0},{"$f":"+EnergíaVig!Y145*$M145*(1-$G145)*1000","v":0},{"$f":"+SUMPRODUCT(O145:R145,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I145,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P145*U145*12*(1-$G145)*1000","v":0},null,{"$f":"+PotenciaVig!T145*U145*12*(1-$G145)*1000","v":0}]
[{"$f":"+EnergíaVig!A146","v":"BTS Prepago Discap."},{"$f":"+ITV_CD!B146","v":"BTS Prepago"},{"$f":"+ITV_CD!C146","v":1},{"$f":"+ITV_CD!D146","v":"Jubilados - 1"},{"$f":"+ITV_CD!E146","v":"Et"},{"$f":"+ITV_CD!F146","v":"Pp"},{"$f":"+ITV_CD!G146","v":0.25},"BTS Prepago1EtCCOV","BTS Prepago1Et-","BTS Prepago1PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H146,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.8400000000000006E-3},null,{"$f":"+EnergíaVig!V146*$M146*(1-$G146)*1000","v":229.12657354059246},{"$f":"+EnergíaVig!W146*$M146*(1-$G146)*1000","v":230.76775074780326},{"$f":"+EnergíaVig!X146*$M146*(1-$G146)*1000","v":232.65639762194962},{"$f":"+EnergíaVig!Y146*$M146*(1-$G146)*1000","v":234.7379218553574},{"$f":"+SUMPRODUCT(O146:R146,PremisaCosto!$F$69:$I$69)","v":761.24052531124084},null,{"$f":"+IFERROR(VLOOKUP(I146,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P146*U146*12*(1-$G146)*1000","v":0},null,{"$f":"+PotenciaVig!T146*U146*12*(1-$G146)*1000","v":0}]
[{"$f":"+EnergíaVig!A147","v":"BTS Prepago Discapacitados 601-más"},{"$f":"+ITV_CD!B147","v":"BTS Prepago"},{"$f":"+ITV_CD!C147","v":1},{"$f":"+ITV_CD!D147","v":"Jubilados - 2"},{"$f":"+ITV_CD!E147","v":"Et"},{"$f":"+ITV_CD!F147","v":"Pp"},{"$f":"+ITV_CD!G147","v":0.25},"BTS Prepago1EtCCOV","BTS Prepago1Et-","BTS Prepago1PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H147,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.8400000000000006E-3},null,{"$f":"+EnergíaVig!V147*$M147*(1-$G147)*1000","v":0},{"$f":"+EnergíaVig!W147*$M147*(1-$G147)*1000","v":0},{"$f":"+EnergíaVig!X147*$M147*(1-$G147)*1000","v":0},{"$f":"+EnergíaVig!Y147*$M147*(1-$G147)*1000","v":0},{"$f":"+SUMPRODUCT(O147:R147,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I147,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P147*U147*12*(1-$G147)*1000","v":0},null,{"$f":"+PotenciaVig!T147*U147*12*(1-$G147)*1000","v":0}]
[{"$f":"+EnergíaVig!A148","v":"BTS Prepago Político"},{"$f":"+ITV_CD!B148","v":"BTS Prepago"},{"$f":"+ITV_CD!C148","v":1},{"$f":"+ITV_CD!D148","v":"Político"},{"$f":"+ITV_CD!E148","v":"Et"},{"$f":"+ITV_CD!F148","v":"Pp"},{"$f":"+ITV_CD!G148","v":0.5},"BTS Prepago1EtCCOV","BTS Prepago1Et-","BTS Prepago1PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H148,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.8400000000000006E-3},null,{"$f":"+EnergíaVig!V148*$M148*(1-$G148)*1000","v":0},{"$f":"+EnergíaVig!W148*$M148*(1-$G148)*1000","v":0},{"$f":"+EnergíaVig!X148*$M148*(1-$G148)*1000","v":0},{"$f":"+EnergíaVig!Y148*$M148*(1-$G148)*1000","v":0},{"$f":"+SUMPRODUCT(O148:R148,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I148,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P148*U148*12*(1-$G148)*1000","v":0},null,{"$f":"+PotenciaVig!T148*U148*12*(1-$G148)*1000","v":0}]
[{"$f":"+EnergíaVig!A149","v":"BTS Prepago Cruz Roja"},{"$f":"+ITV_CD!B149","v":"BTS Prepago"},{"$f":"+ITV_CD!C149","v":1}]

{"sheet":"ITV_CSERAP","index":23,"n_rows":149,"n_cols":27,"rows_kept":149,"cut":false,"hidden":false,"merged":[[4,14,4,18],[4,20,5,20],[4,26,5,26],[1,15,1,17],[4,2,5,2],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,12,5,12]]}
["Ingreso a Tarifa Vigente - Cargo por el Servicio de Alumbrado Público"]
["Componente de Costo:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Escalones/Bloques en (MWh mes)"]
["CSAP",null,null,null,null,null,null,null,null,null,null,null,null,null,"MTD/BTD",10,30,50]
["-",null,null,null,null,null,null,null,null,null,null,null,null,null,"Jubilados - 2",0.6]
[null,null,"Bloque","Sub Categoría","Vble Cobro Energia","Vble Cobro Potencia","Descuento","Auxiliar Energia p","Auxiliar Energia fp","Auxiliar Potencia",null,null,"Tarifa Vigente Energía ($/kWh)",null,"Ingreso por Energia a Tarifa Vigente ",null,null,null,null,null,"Tarifa Vigente Potencia ($/kWh)",null,"Ingreso Potencia ",null,"Ingreso por Potencia a Tarifa Vigente",null,"% Asignacion"]
["Estructura Tarifaria Vigente","Categoría",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+PotenciaVig!J6","v":"2026/2027"},{"$f":"+PotenciaVig!K6","v":"2027/2028"},{"$f":"+PotenciaVig!L6","v":"2028/2029"},{"$f":"+PotenciaVig!M6","v":"2029/2030"},"VP",null,null,null,{"$f":"+O6","v":"2026/2027"},{"$f":"+P6","v":"2027/2028"},"VP"]
[{"$f":"+EnergíaVig!A7","v":"TOTAL"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(O8,O12,O13,O17,O54,O95,O123,O58,O140,O127)","v":6359550.3754426828},{"$f":"+SUM(P8,P12,P13,P17,P54,P95,P123,P58,P140,P127)","v":6453730.8617740758},6553600.695795658,6651758.8540248824,21340627.275466852,null,null,null,{"$f":"+SUM(W8,W12,W13,W17,W54,W95,W123,W58,W140,W127)","v":0},0,0,null,{"$f":"+SUM(AA8,AA12:AA13,AA17,AA54,AA58,AA95,AA140,AA127)","v":1.0000000000000002}]
[{"$f":"+EnergíaVig!A8","v":"ATH"},{"$f":"+ITV_CD!B8","v":"ATH"},{"$f":"+ITV_CD!C8","v":1},null,null,null,null,{"$f":"+B8&C8&E8&$A$3","v":"ATH1CSAP"},{"$f":"+B8&C8&E8&$A$4","v":"ATH1-"},{"$f":"+B8&C8&F8&$A$3","v":"ATH1CSAP"},null,null,{"$f":"+IFERROR(VLOOKUP(H8,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O9:O11)","v":1.7751727695395416},{"$f":"+SUM(P9:P11)","v":1.8068384268380291},{"$f":"+SUM(Q9:Q11)","v":1.8399302275031157},{"$f":"+SUM(R9:R11)","v":1.8715407237503339},{"$f":"+SUM(S9:S11)","v":5.9801216270920037},null,null,null,{"$f":"+SUM(W9:W11)","v":0},null,{"$f":"+SUM(Y9:Y11)","v":0},null,{"$f":"+SUM(Y8,S8)/SUM($Y$7,$S$7)","v":2.8022239224274074E-7}]
[{"$f":"+EnergíaVig!A9","v":"ATH Punta"},{"$f":"+ITV_CD!B9","v":"ATH"},{"$f":"+ITV_CD!C9","v":1},{"$f":"+ITV_CD!D9","v":"Regular"},"Et",{"$f":"+ITV_CD!F9","v":"Pp"},{"$f":"+ITV_CD!G9","v":0},"ATH1EtCSAP",{"$f":"+B9&C9&E9&$A$4","v":"ATH1Et-"},"ATH1PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H9,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.33E-3},null,{"$f":"+EnergíaVig!V9*$M9*(1-$G9)*1000","v":0.40965525450912499},{"$f":"+EnergíaVig!W9*$M9*(1-$G9)*1000","v":0.416962713885699},{"$f":"+EnergíaVig!X9*$M9*(1-$G9)*1000","v":0.42459928326994983},{"$f":"+EnergíaVig!Y9*$M9*(1-$G9)*1000","v":0.4318940131731539},{"$f":"+SUMPRODUCT(O9:R9,PremisaCosto!$F$69:$I$69)","v":1.3800280677904624},null,{"$f":"+IFERROR(VLOOKUP(I9,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P9*U9*12*(1-$G9)*1000","v":0},null,{"$f":"+PotenciaVig!T9*U9*12*(1-$G9)*1000","v":0},null,6.4666705902170935E-8]
[{"$f":"+EnergíaVig!A10","v":"ATH Fuera de Punta Medio"},{"$f":"+ITV_CD!B10","v":"ATH"},{"$f":"+ITV_CD!C10","v":1},{"$f":"+ITV_CD!D10","v":"Regular"},"Et",{"$f":"+ITV_CD!F10","v":"Pfp"},{"$f":"+ITV_CD!G10","v":0},{"$f":"+B10&C10&E10&$A$3","v":"ATH1EtCSAP"},{"$f":"+B10&C10&E10&$A$4","v":"ATH1Et-"},{"$f":"+B10&C10&F10&$A$3","v":"ATH1PfpCSAP"},null,null,{"$f":"+IFERROR(VLOOKUP(H10,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.33E-3},null,{"$f":"+EnergíaVig!V10*$M10*(1-$G10)*1000","v":0.68275875751520831},{"$f":"+EnergíaVig!W10*$M10*(1-$G10)*1000","v":0.69493785647616502},{"$f":"+EnergíaVig!X10*$M10*(1-$G10)*1000","v":0.70766547211658304},{"$f":"+EnergíaVig!Y10*$M10*(1-$G10)*1000","v":0.71982335528858987},{"$f":"+SUMPRODUCT(O10:R10,PremisaCosto!$F$69:$I$69)","v":2.3000467796507706},null,{"$f":"+IFERROR(VLOOKUP(I10,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P10*U10*12*(1-$G10)*1000","v":0},null,{"$f":"+PotenciaVig!T10*U10*12*(1-$G10)*1000","v":0},null,1.077778431702849E-7]
[{"$f":"+EnergíaVig!A11","v":"ATH Fuera de Punta Bajo"},{"$f":"+ITV_CD!B11","v":"ATH"},{"$f":"+ITV_CD!C11","v":1},{"$f":"+ITV_CD!D11","v":"Regular"},"Et",{"$f":"+ITV_CD!F11","v":"Pfp"},{"$f":"+ITV_CD!G11","v":0},"ATH1EtCSAP","ATH1Et-","ATH1PfpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H11,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.33E-3},null,{"$f":"+EnergíaVig!V11*$M11*(1-$G11)*1000","v":0.68275875751520831},{"$f":"+EnergíaVig!W11*$M11*(1-$G11)*1000","v":0.69493785647616502},{"$f":"+EnergíaVig!X11*$M11*(1-$G11)*1000","v":0.70766547211658304},{"$f":"+EnergíaVig!Y11*$M11*(1-$G11)*1000","v":0.71982335528858987},{"$f":"+SUMPRODUCT(O11:R11,PremisaCosto!$F$69:$I$69)","v":2.3000467796507706},null,{"$f":"+IFERROR(VLOOKUP(I11,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P11*U11*12*(1-$G11)*1000","v":0},null,{"$f":"+PotenciaVig!T11*U11*12*(1-$G11)*1000","v":0},null,1.077778431702849E-7]
[{"$f":"+EnergíaVig!A12","v":"ATD"},{"$f":"+ITV_CD!B12","v":"ATD"},{"$f":"+ITV_CD!C12","v":1},{"$f":"+ITV_CD!D12","v":"Regular"},{"$f":"+ITV_CD!E12","v":"Et"},{"$f":"+ITV_CD!F12","v":"Pp"},{"$f":"+ITV_CD!G12","v":0},"ATD1EtCSAP","ATD1Et-","ATD1PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H12,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.33E-3},null,{"$f":"+EnergíaVig!V12*$M12*(1-$G12)*1000","v":31.40690284569958},{"$f":"+EnergíaVig!W12*$M12*(1-$G12)*1000","v":31.967141397903589},{"$f":"+EnergíaVig!X12*$M12*(1-$G12)*1000","v":32.552611717362815},{"$f":"+EnergíaVig!Y12*$M12*(1-$G12)*1000","v":33.111874343275133},{"$f":"+SUMPRODUCT(O12:R12,PremisaCosto!$F$69:$I$69)","v":105.80215186393544},null,{"$f":"+IFERROR(VLOOKUP(I12,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P12*U12*12*(1-$G12)*1000","v":0},null,{"$f":"+PotenciaVig!T12*U12*12*(1-$G12)*1000","v":0},null,4.9577807858331046E-6]
[{"$f":"+EnergíaVig!A13","v":"MTH"},{"$f":"+ITV_CD!B13","v":"MTH"},{"$f":"+ITV_CD!C13","v":1},{"$f":"+ITV_CD!D13","v":""},null,null,{"$f":"+ITV_CD!G13","v":""},"MTH1CSAP","MTH1-","MTH1CSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H13,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O14:O16)","v":18073.212849476542},{"$f":"+SUM(P14:P16)","v":18395.604097356369},{"$f":"+SUM(Q14:Q16)","v":18732.515054562919},{"$f":"+SUM(R14:R16)","v":19054.344702221231},{"$f":"+SUM(S14:S16)","v":60884.220897679945},null,{"$f":"+IFERROR(VLOOKUP(I13,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W14:W16)","v":0},null,{"$f":"+SUM(Y14:Y16)","v":0},null,2.8529724132182535E-3]
[{"$f":"+EnergíaVig!A14","v":"MTH Punta"},{"$f":"+ITV_CD!B14","v":"MTH"},{"$f":"+ITV_CD!C14","v":1},{"$f":"+ITV_CD!D14","v":"Regular"},"Et",{"$f":"+ITV_CD!F14","v":"Pp"},{"$f":"+ITV_CD!G14","v":0},"MTH1EtCSAP","MTH1Et-","MTH1PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H14,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.33E-3},null,{"$f":"+EnergíaVig!V14*$M14*(1-$G14)*1000","v":4545.6903730299637},{"$f":"+EnergíaVig!W14*$M14*(1-$G14)*1000","v":4626.7767191069925},{"$f":"+EnergíaVig!X14*$M14*(1-$G14)*1000","v":4711.5149948910057},{"$f":"+EnergíaVig!Y14*$M14*(1-$G14)*1000","v":4792.4600898943218},{"$f":"+SUMPRODUCT(O14:R14,PremisaCosto!$F$69:$I$69)","v":15313.31585086873},null,{"$f":"+IFERROR(VLOOKUP(I14,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P14*U14*12*(1-$G14)*1000","v":0},null,{"$f":"+PotenciaVig!T14*U14*12*(1-$G14)*1000","v":0},null,7.1756634203873153E-4]
[{"$f":"+EnergíaVig!A15","v":"MTH Fuera de Punta Medio"},{"$f":"+ITV_CD!B15","v":"MTH"},{"$f":"+ITV_CD!C15","v":1},{"$f":"+ITV_CD!D15","v":"Regular"},"Et",{"$f":"+ITV_CD!F15","v":"Pfp"},{"$f":"+ITV_CD!G15","v":0},{"$f":"+B15&C15&E15&$A$3","v":"MTH1EtCSAP"},{"$f":"+B15&C15&E15&$A$4","v":"MTH1Et-"},{"$f":"+B15&C15&F15&$A$3","v":"MTH1PfpCSAP"},null,null,{"$f":"+IFERROR(VLOOKUP(H15,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.33E-3},null,{"$f":"+EnergíaVig!V15*$M15*(1-$G15)*1000","v":5276.4457056809761},{"$f":"+EnergíaVig!W15*$M15*(1-$G15)*1000","v":5370.5673170177179},{"$f":"+EnergíaVig!X15*$M15*(1-$G15)*1000","v":5468.9279343664393},{"$f":"+EnergíaVig!Y15*$M15*(1-$G15)*1000","v":5562.8855874129886},{"$f":"+SUMPRODUCT(O15:R15,PremisaCosto!$F$69:$I$69)","v":17775.051319035385},null,{"$f":"+IFERROR(VLOOKUP(I15,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P15*U15*12*(1-$G15)*1000","v":0},null,{"$f":"+PotenciaVig!T15*U15*12*(1-$G15)*1000","v":0},null,8.3292075202820079E-4]
[{"$f":"+EnergíaVig!A16","v":"MTH Fuera de Punta Bajo"},{"$f":"+ITV_CD!B16","v":"MTH"},{"$f":"+ITV_CD!C16","v":1},{"$f":"+ITV_CD!D16","v":"Regular"},"Et",{"$f":"+ITV_CD!F16","v":"Pfp"},{"$f":"+ITV_CD!G16","v":0},"MTH1EtCSAP","MTH1Et-","MTH1PfpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H16,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.33E-3},null,{"$f":"+EnergíaVig!V16*$M16*(1-$G16)*1000","v":8251.0767707655996},{"$f":"+EnergíaVig!W16*$M16*(1-$G16)*1000","v":8398.2600612316583},{"$f":"+EnergíaVig!X16*$M16*(1-$G16)*1000","v":8552.0721253054726},{"$f":"+EnergíaVig!Y16*$M16*(1-$G16)*1000","v":8698.9990249139209},{"$f":"+SUMPRODUCT(O16:R16,PremisaCosto!$F$69:$I$69)","v":27795.85372777583},null,{"$f":"+IFERROR(VLOOKUP(I16,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P16*U16*12*(1-$G16)*1000","v":0},null,{"$f":"+PotenciaVig!T16*U16*12*(1-$G16)*1000","v":0},null,1.302485319151321E-3]
[{"$f":"+EnergíaVig!A17","v":"MTD"},{"$f":"+ITV_CD!B17","v":"MTD"},{"$f":"+ITV_CD!C17","v":1},null,null,null,null,"MTD1CSAP","MTD1-","MTD1CSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H17,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O18:O52)","v":1383204.5955734258},{"$f":"+SUM(P18:P52)","v":1407876.169757792},{"$f":"+SUM(Q18:Q52)","v":1433659.0280504571},{"$f":"+SUM(R18:R52)","v":1458288.181153862},{"$f":"+SUM(S18:S52)","v":4659667.8496145634},null,{"$f":"+IFERROR(VLOOKUP(I17,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W18:W52)","v":0},null,{"$f":"+SUM(Y18:Y52)","v":0},null,0.21834727674435839]
[{"$f":"+EnergíaVig!A18","v":"MTD_1 (0-10,000)"},{"$f":"+ITV_CD!B18","v":"MTD"},{"$f":"+ITV_CD!C18","v":1},null,null,null,null,"MTD1CSAP","MTD1-","MTD1CSAP",null,null,{"$f":"+M19","v":1.34E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O18:R18,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U19","v":0}]
[{"$f":"+EnergíaVig!A19","v":"MTD_1 Regular"},{"$f":"+ITV_CD!B19","v":"MTD"},{"$f":"+ITV_CD!C19","v":1},{"$f":"+ITV_CD!D19","v":"Regular"},{"$f":"+ITV_CD!E19","v":"Et"},{"$f":"+ITV_CD!F19","v":"Pp"},{"$f":"+ITV_CD!G19","v":0},"MTD1EtCSAP","MTD1Et-","MTD1PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H19,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.34E-3},null,{"$f":"+EnergíaVig!V19*$M19*(1-$G19)*1000","v":1372299.0497459345},{"$f":"+EnergíaVig!W19*$M19*(1-$G19)*1000","v":1396776.4454325903},{"$f":"+EnergíaVig!X19*$M19*(1-$G19)*1000","v":1422356.3903077214},{"$f":"+EnergíaVig!Y19*$M19*(1-$G19)*1000","v":1446791.6464923378},{"$f":"+SUMPRODUCT(O19:R19,PremisaCosto!$F$69:$I$69)","v":4622931.3433711752},null,{"$f":"+IFERROR(VLOOKUP(I19,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P19*U19*12*(1-$G19)*1000","v":0},null,{"$f":"+PotenciaVig!T19*U19*12*(1-$G19)*1000","v":0}]
[{"$f":"+EnergíaVig!A20","v":"MTD_1 Agro"},{"$f":"+ITV_CD!B20","v":"MTD"},{"$f":"+ITV_CD!C20","v":1},{"$f":"+ITV_CD!D20","v":"Agropecuario"},{"$f":"+ITV_CD!E20","v":"Et"},{"$f":"+ITV_CD!F20","v":"Pp"},{"$f":"+ITV_CD!G20","v":0.05},"MTD1EtCSAP","MTD1Et-","MTD1PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H20,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.34E-3},null,{"$f":"+EnergíaVig!V20*$M20*(1-$G20)*1000","v":10856.220859144558},{"$f":"+EnergíaVig!W20*$M20*(1-$G20)*1000","v":11049.874893941143},{"$f":"+EnergíaVig!X20*$M20*(1-$G20)*1000","v":11252.250630439263},{"$f":"+EnergíaVig!Y20*$M20*(1-$G20)*1000","v":11445.567323110237},{"$f":"+SUMPRODUCT(O20:R20,PremisaCosto!$F$69:$I$69)","v":36571.94514373807},null,{"$f":"+IFERROR(VLOOKUP(I20,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P20*U20*12*(1-$G20)*1000","v":0},null,{"$f":"+PotenciaVig!T20*U20*12*(1-$G20)*1000","v":0}]
[{"$f":"+EnergíaVig!A21","v":"MTD_1 Jub. 1"},{"$f":"+ITV_CD!B21","v":"MTD"},{"$f":"+ITV_CD!C21","v":1},{"$f":"+ITV_CD!D21","v":"Jubilados - 1"},{"$f":"+ITV_CD!E21","v":"Et"},{"$f":"+ITV_CD!F21","v":"Pp"},{"$f":"+ITV_CD!G21","v":0.25},"MTD1EtCSAP","MTD1Et-","MTD1PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H21,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.34E-3},null,{"$f":"+EnergíaVig!V21*$M21*(1-$G21)*1000","v":51.891973991224255},{"$f":"+EnergíaVig!W21*$M21*(1-$G21)*1000","v":52.457371438619496},{"$f":"+EnergíaVig!X21*$M21*(1-$G21)*1000","v":53.07821583910399},{"$f":"+EnergíaVig!Y21*$M21*(1-$G21)*1000","v":53.744238316439422},{"$f":"+SUMPRODUCT(O21:R21,PremisaCosto!$F$69:$I$69)","v":173.27758657535333},null,{"$f":"+IFERROR(VLOOKUP(I21,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P21*U21*12*(1-$G21)*1000","v":0},null,{"$f":"+PotenciaVig!T21*U21*12*(1-$G21)*1000","v":0}]
[{"$f":"+EnergíaVig!A22","v":"MTD_1 Jub. 2"},{"$f":"+ITV_CD!B22","v":"MTD"},{"$f":"+ITV_CD!C22","v":1},{"$f":"+ITV_CD!D22","v":"Jubilados - 2"},{"$f":"+ITV_CD!E22","v":"Et"},{"$f":"+ITV_CD!F22","v":"Pp"},{"$f":"+ITV_CD!G22","v":0.25},"MTD1EtCSAP","MTD1Et-","MTD1PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H22,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.34E-3},null,{"$f":"+((EnergíaVig!V22-ClientesVig!P22*(0.6*12))+(ClientesVig!P22*(0.6*12))*(1-$G22))*$M22*1000","v":-2.5670056446462568},{"$f":"+((EnergíaVig!W22-ClientesVig!Q22*(0.6*12))+(ClientesVig!Q22*(0.6*12))*(1-$G22))*$M22*1000","v":-2.6079401782245548},{"$f":"+((EnergíaVig!X22-ClientesVig!R22*(0.6*12))+(ClientesVig!R22*(0.6*12))*(1-$G22))*$M22*1000","v":-2.6911035427077508},{"$f":"+((EnergíaVig!Y22-ClientesVig!S22*(0.6*12))+(ClientesVig!S22*(0.6*12))*(1-$G22))*$M22*1000","v":-2.7768999025313352},{"$f":"+SUMPRODUCT(O22:R22,PremisaCosto!$F$69:$I$69)","v":-8.7164869256408757},null,{"$f":"+IFERROR(VLOOKUP(I22,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P22*U22*12*(1-$G22)*1000","v":0},null,{"$f":"+PotenciaVig!T22*U22*12*(1-$G22)*1000","v":0}]
[{"$f":"+EnergíaVig!A23","v":"MTD_1 Discap."},{"$f":"+ITV_CD!B23","v":"MTD"},{"$f":"+ITV_CD!C23","v":1},{"$f":"+ITV_CD!D23","v":"Jubilados - 1"},{"$f":"+ITV_CD!E23","v":"Et"},{"$f":"+ITV_CD!F23","v":"Pp"},{"$f":"+ITV_CD!G23","v":0.25},"MTD1EtCSAP","MTD1Et-","MTD1PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H23,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.34E-3},null,{"$f":"+EnergíaVig!V23*$M23*(1-$G23)*1000","v":0},{"$f":"+EnergíaVig!W23*$M23*(1-$G23)*1000","v":0},{"$f":"+EnergíaVig!X23*$M23*(1-$G23)*1000","v":0},{"$f":"+EnergíaVig!Y23*$M23*(1-$G23)*1000","v":0},{"$f":"+SUMPRODUCT(O23:R23,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I23,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P23*U23*12*(1-$G23)*1000","v":0},null,{"$f":"+PotenciaVig!T23*U23*12*(1-$G23)*1000","v":0}]
[{"$f":"+EnergíaVig!A24","v":"MTD_1 Discapacitados 601-más"},{"$f":"+ITV_CD!B24","v":"MTD"},{"$f":"+ITV_CD!C24","v":1},{"$f":"+ITV_CD!D24","v":"Jubilados - 2"},{"$f":"+ITV_CD!E24","v":"Et"},{"$f":"+ITV_CD!F24","v":"Pp"},{"$f":"+ITV_CD!G24","v":0.25},"MTD1EtCSAP","MTD1Et-","MTD1PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H24,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.34E-3},null,{"$f":"+((EnergíaVig!V24-ClientesVig!P24*(0.6*12))+(ClientesVig!P24*0.6*12)*(1-$G24))*$M24*1000","v":0},{"$f":"+((EnergíaVig!W24-ClientesVig!Q24*(0.6*12))+(ClientesVig!Q24*0.6*12)*(1-$G24))*$M24*1000","v":0},{"$f":"+((EnergíaVig!X24-ClientesVig!R24*(0.6*12))+(ClientesVig!R24*0.6*12)*(1-$G24))*$M24*1000","v":0},{"$f":"+((EnergíaVig!Y24-ClientesVig!S24*(0.6*12))+(ClientesVig!S24*0.6*12)*(1-$G24))*$M24*1000","v":0},{"$f":"+SUMPRODUCT(O24:R24,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I24,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P24*U24*12*(1-$G24)*1000","v":0},null,{"$f":"+PotenciaVig!T24*U24*12*(1-$G24)*1000","v":0}]
[{"$f":"+EnergíaVig!A25","v":"MTD_1 Político"},{"$f":"+ITV_CD!B25","v":"MTD"},{"$f":"+ITV_CD!C25","v":1},{"$f":"+ITV_CD!D25","v":"Político"},{"$f":"+ITV_CD!E25","v":"Et"},{"$f":"+ITV_CD!F25","v":"Pp"},{"$f":"+ITV_CD!G25","v":0.5},"MTD1EtCSAP","MTD1Et-","MTD1PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H25,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.34E-3},null,{"$f":"+EnergíaVig!V25*$M25*(1-$G25)*1000","v":0},{"$f":"+EnergíaVig!W25*$M25*(1-$G25)*1000","v":0},{"$f":"+EnergíaVig!X25*$M25*(1-$G25)*1000","v":0},{"$f":"+EnergíaVig!Y25*$M25*(1-$G25)*1000","v":0},{"$f":"+SUMPRODUCT(O25:R25,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I25,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P25*U25*12*(1-$G25)*1000","v":0},null,{"$f":"+PotenciaVig!T25*U25*12*(1-$G25)*1000","v":0}]
[{"$f":"+EnergíaVig!A26","v":"MTD_1 Cruz Roja"},{"$f":"+ITV_CD!B26","v":"MTD"},{"$f":"+ITV_CD!C26","v":1},{"$f":"+ITV_CD!D26","v":"Cruz Roja"},{"$f":"+ITV_CD!E26","v":"Et"},{"$f":"+ITV_CD!F26","v":"Pp"},{"$f":"+ITV_CD!G26","v":1},{"$f":"+B26&C26&E26&$A$3","v":"MTD1EtCSAP"},{"$f":"+B26&C26&E26&$A$4","v":"MTD1Et-"},{"$f":"+B26&C26&F26&$A$3","v":"MTD1PpCSAP"},null,null,{"$f":"+IFERROR(VLOOKUP(H26,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.34E-3},null,{"$f":"+EnergíaVig!V26*$M26*(1-$G26)*1000","v":0},{"$f":"+EnergíaVig!W26*$M26*(1-$G26)*1000","v":0},{"$f":"+EnergíaVig!X26*$M26*(1-$G26)*1000","v":0},{"$f":"+EnergíaVig!Y26*$M26*(1-$G26)*1000","v":0},{"$f":"+SUMPRODUCT(O26:R26,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I26,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P26*U26*12*(1-$G26)*1000","v":0},null,{"$f":"+PotenciaVig!T26*U26*12*(1-$G26)*1000","v":0}]
[{"$f":"+EnergíaVig!A27","v":"MTD_2 (10,001-30,000)"},{"$f":"+ITV_CD!B27","v":"MTD"},{"$f":"+ITV_CD!C27","v":2},null,null,null,null,"MTD2CSAP","MTD2-","MTD2CSAP",null,null,{"$f":"+M28","v":1.34E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O27:R27,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U28","v":0}]
[{"$f":"+EnergíaVig!A28","v":"MTD_2 Regular"},{"$f":"+ITV_CD!B28","v":"MTD"},{"$f":"+ITV_CD!C28","v":2},{"$f":"+ITV_CD!D28","v":"Regular"},{"$f":"+ITV_CD!E28","v":"Et"},{"$f":"+ITV_CD!F28","v":"Pp"},{"$f":"+ITV_CD!G28","v":0},"MTD2EtCSAP","MTD2Et-","MTD2PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H28,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.34E-3},null,{"$f":"+($M28*(EnergíaVig!V28-$P$3*12*ClientesVig!Q28)+$M19*($P$3*12*ClientesVig!Q28))*(1-$G28)*1000","v":0},{"$f":"+($M28*(EnergíaVig!W28-$P$3*12*ClientesVig!R28)+$M19*($P$3*12*ClientesVig!R28))*(1-$G28)*1000","v":0},{"$f":"+($M28*(EnergíaVig!X28-$P$3*12*ClientesVig!S28)+$M19*($P$3*12*ClientesVig!S28))*(1-$G28)*1000","v":0},{"$f":"+($M28*(EnergíaVig!Y28-$P$3*12*ClientesVig!T28)+$M19*($P$3*12*ClientesVig!T28))*(1-$G28)*1000","v":0},{"$f":"+SUMPRODUCT(O28:R28,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I28,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P28*U28*12*(1-$G28)*1000","v":0},null,{"$f":"+PotenciaVig!T28*U28*12*(1-$G28)*1000","v":0}]
[{"$f":"+EnergíaVig!A29","v":"MTD_2 Agro"},{"$f":"+ITV_CD!B29","v":"MTD"},{"$f":"+ITV_CD!C29","v":2},{"$f":"+ITV_CD!D29","v":"Agropecuario"},{"$f":"+ITV_CD!E29","v":"Et"},{"$f":"+ITV_CD!F29","v":"Pp"},{"$f":"+ITV_CD!G29","v":0.05},"MTD2EtCSAP","MTD2Et-","MTD2PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H29,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.34E-3},null,{"$f":"+($M29*(EnergíaVig!V29-$P$3*12*ClientesVig!Q29)+$M20*($P$3*12*ClientesVig!Q29))*(1-$G29)*1000","v":0},{"$f":"+($M29*(EnergíaVig!W29-$P$3*12*ClientesVig!R29)+$M20*($P$3*12*ClientesVig!R29))*(1-$G29)*1000","v":0},{"$f":"+($M29*(EnergíaVig!X29-$P$3*12*ClientesVig!S29)+$M20*($P$3*12*ClientesVig!S29))*(1-$G29)*1000","v":0},{"$f":"+($M29*(EnergíaVig!Y29-$P$3*12*ClientesVig!T29)+$M20*($P$3*12*ClientesVig!T29))*(1-$G29)*1000","v":0},{"$f":"+SUMPRODUCT(O29:R29,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I29,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P29*U29*12*(1-$G29)*1000","v":0},null,{"$f":"+PotenciaVig!T29*U29*12*(1-$G29)*1000","v":0}]
[{"$f":"+EnergíaVig!A30","v":"MTD_2 Jub. 1"},{"$f":"+ITV_CD!B30","v":"MTD"},{"$f":"+ITV_CD!C30","v":2},{"$f":"+ITV_CD!D30","v":"Jubilados - 1"},{"$f":"+ITV_CD!E30","v":"Et"},{"$f":"+ITV_CD!F30","v":"Pp"},{"$f":"+ITV_CD!G30","v":0.25},"MTD2EtCSAP","MTD2Et-","MTD2PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H30,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.34E-3},null,{"$f":"+($M30*(EnergíaVig!V30-$P$3*12*ClientesVig!Q30)+$M21*($P$3*12*ClientesVig!Q30))*(1-$G30)*1000","v":0},{"$f":"+($M30*(EnergíaVig!W30-$P$3*12*ClientesVig!R30)+$M21*($P$3*12*ClientesVig!R30))*(1-$G30)*1000","v":0},{"$f":"+($M30*(EnergíaVig!X30-$P$3*12*ClientesVig!S30)+$M21*($P$3*12*ClientesVig!S30))*(1-$G30)*1000","v":0},{"$f":"+($M30*(EnergíaVig!Y30-$P$3*12*ClientesVig!T30)+$M21*($P$3*12*ClientesVig!T30))*(1-$G30)*1000","v":0},{"$f":"+SUMPRODUCT(O30:R30,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I30,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P30*U30*12*(1-$G30)*1000","v":0},null,{"$f":"+PotenciaVig!T30*U30*12*(1-$G30)*1000","v":0}]
[{"$f":"+EnergíaVig!A31","v":"MTD_2 Jub. 2"},{"$f":"+ITV_CD!B31","v":"MTD"},{"$f":"+ITV_CD!C31","v":2},{"$f":"+ITV_CD!D31","v":"Jubilados - 2"},{"$f":"+ITV_CD!E31","v":"Et"},{"$f":"+ITV_CD!F31","v":"Pp"},{"$f":"+ITV_CD!G31","v":0.25},"MTD2EtCSAP","MTD2Et-","MTD2PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H31,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.34E-3},null,{"$f":"+($M31*(EnergíaVig!V31-$P$3*12*ClientesVig!Q31)+$M22*($P$3*12*ClientesVig!Q31-($P$4*12)*ClientesVig!Q31)+$M22*($P$4*12)*ClientesVig!Q31*(1-$G31))*1000","v":0},{"$f":"+($M31*(EnergíaVig!W31-$P$3*12*ClientesVig!R31)+$M22*($P$3*12*ClientesVig!R31-($P$4*12)*ClientesVig!R31)+$M22*($P$4*12)*ClientesVig!R31*(1-$G31))*1000","v":0},{"$f":"+($M31*(EnergíaVig!X31-$P$3*12*ClientesVig!S31)+$M22*($P$3*12*ClientesVig!S31-($P$4*12)*ClientesVig!S31)+$M22*($P$4*12)*ClientesVig!S31*(1-$G31))*1000","v":0},{"$f":"+($M31*(EnergíaVig!Y31-$P$3*12*ClientesVig!T31)+$M22*($P$3*12*ClientesVig!T31-($P$4*12)*ClientesVig!T31)+$M22*($P$4*12)*ClientesVig!T31*(1-$G31))*1000","v":0},{"$f":"+SUMPRODUCT(O31:R31,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I31,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P31*U31*12*(1-$G31)*1000","v":0},null,{"$f":"+PotenciaVig!T31*U31*12*(1-$G31)*1000","v":0}]
[{"$f":"+EnergíaVig!A32","v":"MTD_2 Discap."},{"$f":"+ITV_CD!B32","v":"MTD"},{"$f":"+ITV_CD!C32","v":2},{"$f":"+ITV_CD!D32","v":"Jubilados - 1"},{"$f":"+ITV_CD!E32","v":"Et"},{"$f":"+ITV_CD!F32","v":"Pp"},{"$f":"+ITV_CD!G32","v":0.25},"MTD2EtCSAP","MTD2Et-","MTD2PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H32,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.34E-3},null,{"$f":"+($M32*(EnergíaVig!V32-$P$3*12*ClientesVig!Q32)+$M23*($P$3*12*ClientesVig!Q32))*(1-$G32)*1000","v":0},{"$f":"+($M32*(EnergíaVig!W32-$P$3*12*ClientesVig!R32)+$M23*($P$3*12*ClientesVig!R32))*(1-$G32)*1000","v":0},{"$f":"+($M32*(EnergíaVig!X32-$P$3*12*ClientesVig!S32)+$M23*($P$3*12*ClientesVig!S32))*(1-$G32)*1000","v":0},{"$f":"+($M32*(EnergíaVig!Y32-$P$3*12*ClientesVig!T32)+$M23*($P$3*12*ClientesVig!T32))*(1-$G32)*1000","v":0},{"$f":"+SUMPRODUCT(O32:R32,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I32,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P32*U32*12*(1-$G32)*1000","v":0},null,{"$f":"+PotenciaVig!T32*U32*12*(1-$G32)*1000","v":0}]
[{"$f":"+EnergíaVig!A33","v":"MTD_2 Discapacitados 601-más"},{"$f":"+ITV_CD!B33","v":"MTD"},{"$f":"+ITV_CD!C33","v":2},{"$f":"+ITV_CD!D33","v":"Jubilados - 2"},{"$f":"+ITV_CD!E33","v":"Et"},{"$f":"+ITV_CD!F33","v":"Pp"},{"$f":"+ITV_CD!G33","v":0.25},"MTD2EtCSAP","MTD2Et-","MTD2PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H33,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.34E-3},null,{"$f":"+($M33*(EnergíaVig!V33-$P$3*12*ClientesVig!Q33)+$M24*($P$3*12*ClientesVig!Q33-$P$4*12*ClientesVig!Q33)+$M24*$P$4*12*ClientesVig!Q33*(1-$G33))*1000","v":0},{"$f":"+($M33*(EnergíaVig!W33-$P$3*12*ClientesVig!R33)+$M24*($P$3*12*ClientesVig!R33-$P$4*12*ClientesVig!R33)+$M24*$P$4*12*ClientesVig!R33*(1-$G33))*1000","v":0},{"$f":"+($M33*(EnergíaVig!X33-$P$3*12*ClientesVig!S33)+$M24*($P$3*12*ClientesVig!S33-$P$4*12*ClientesVig!S33)+$M24*$P$4*12*ClientesVig!S33*(1-$G33))*1000","v":0},{"$f":"+($M33*(EnergíaVig!Y33-$P$3*12*ClientesVig!T33)+$M24*($P$3*12*ClientesVig!T33-$P$4*12*ClientesVig!T33)+$M24*$P$4*12*ClientesVig!T33*(1-$G33))*1000","v":0},{"$f":"+SUMPRODUCT(O33:R33,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I33,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P33*U33*12*(1-$G33)*1000","v":0},null,{"$f":"+PotenciaVig!T33*U33*12*(1-$G33)*1000","v":0}]
[{"$f":"+EnergíaVig!A34","v":"MTD_2 Político"},{"$f":"+ITV_CD!B34","v":"MTD"},{"$f":"+ITV_CD!C34","v":2},{"$f":"+ITV_CD!D34","v":"Político"},{"$f":"+ITV_CD!E34","v":"Et"},{"$f":"+ITV_CD!F34","v":"Pp"},{"$f":"+ITV_CD!G34","v":0.5},"MTD2EtCSAP","MTD2Et-","MTD2PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H34,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.34E-3},null,{"$f":"+($M34*(EnergíaVig!V34-$P$3*12*ClientesVig!Q34)+$M25*($P$3*12*ClientesVig!Q34))*(1-$G34)*1000","v":0},{"$f":"+($M34*(EnergíaVig!W34-$P$3*12*ClientesVig!R34)+$M25*($P$3*12*ClientesVig!R34))*(1-$G34)*1000","v":0},{"$f":"+($M34*(EnergíaVig!X34-$P$3*12*ClientesVig!S34)+$M25*($P$3*12*ClientesVig!S34))*(1-$G34)*1000","v":0},{"$f":"+($M34*(EnergíaVig!Y34-$P$3*12*ClientesVig!T34)+$M25*($P$3*12*ClientesVig!T34))*(1-$G34)*1000","v":0},{"$f":"+SUMPRODUCT(O34:R34,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I34,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P34*U34*12*(1-$G34)*1000","v":0},null,{"$f":"+PotenciaVig!T34*U34*12*(1-$G34)*1000","v":0}]
[{"$f":"+EnergíaVig!A35","v":"MTD_2 Cruz Roja"},{"$f":"+ITV_CD!B35","v":"MTD"},{"$f":"+ITV_CD!C35","v":2},{"$f":"+ITV_CD!D35","v":"Cruz Roja"},{"$f":"+ITV_CD!E35","v":"Et"},{"$f":"+ITV_CD!F35","v":"Pp"},{"$f":"+ITV_CD!G35","v":1},{"$f":"+B35&C35&E35&$A$3","v":"MTD2EtCSAP"},{"$f":"+B35&C35&E35&$A$4","v":"MTD2Et-"},{"$f":"+B35&C35&F35&$A$3","v":"MTD2PpCSAP"},null,null,{"$f":"+IFERROR(VLOOKUP(H35,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.34E-3},null,{"$f":"+EnergíaVig!V35*$M35*(1-$G35)*1000","v":0},{"$f":"+EnergíaVig!W35*$M35*(1-$G35)*1000","v":0},{"$f":"+EnergíaVig!X35*$M35*(1-$G35)*1000","v":0},{"$f":"+EnergíaVig!Y35*$M35*(1-$G35)*1000","v":0},{"$f":"+SUMPRODUCT(O35:R35,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I35,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P35*U35*12*(1-$G35)*1000","v":0},null,{"$f":"+PotenciaVig!T35*U35*12*(1-$G35)*1000","v":0}]
[{"$f":"+EnergíaVig!A36","v":"MTD_3 (30,001-50,000)"},{"$f":"+ITV_CD!B36","v":"MTD"},{"$f":"+ITV_CD!C36","v":3},null,null,null,null,"MTD3CSAP","MTD3-","MTD3CSAP",null,null,{"$f":"+M37","v":1.34E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O36:R36,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U37","v":0}]
[{"$f":"+EnergíaVig!A37","v":"MTD_3 Regular"},{"$f":"+ITV_CD!B37","v":"MTD"},{"$f":"+ITV_CD!C37","v":3},{"$f":"+ITV_CD!D37","v":"Regular"},{"$f":"+ITV_CD!E37","v":"Et"},{"$f":"+ITV_CD!F37","v":"Pp"},{"$f":"+ITV_CD!G37","v":0},"MTD3EtCSAP","MTD3Et-","MTD3PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H37,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.34E-3},null,{"$f":"+($M37*(EnergíaVig!V37-$Q$3*12*ClientesVig!Q37)+$M28*(($Q$3-$P$3)*12*ClientesVig!Q37)+$M19*($P$3*12*ClientesVig!Q37))*(1-$G37)*1000","v":0},{"$f":"+($M37*(EnergíaVig!W37-$Q$3*12*ClientesVig!R37)+$M28*(($Q$3-$P$3)*12*ClientesVig!R37)+$M19*($P$3*12*ClientesVig!R37))*(1-$G37)*1000","v":0},{"$f":"+($M37*(EnergíaVig!X37-$Q$3*12*ClientesVig!S37)+$M28*(($Q$3-$P$3)*12*ClientesVig!S37)+$M19*($P$3*12*ClientesVig!S37))*(1-$G37)*1000","v":0},{"$f":"+($M37*(EnergíaVig!Y37-$Q$3*12*ClientesVig!T37)+$M28*(($Q$3-$P$3)*12*ClientesVig!T37)+$M19*($P$3*12*ClientesVig!T37))*(1-$G37)*1000","v":0},{"$f":"+SUMPRODUCT(O37:R37,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I37,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P37*U37*12*(1-$G37)*1000","v":0},null,{"$f":"+PotenciaVig!T37*U37*12*(1-$G37)*1000","v":0}]
[{"$f":"+EnergíaVig!A38","v":"MTD_3 Agro"},{"$f":"+ITV_CD!B38","v":"MTD"},{"$f":"+ITV_CD!C38","v":3},{"$f":"+ITV_CD!D38","v":"Agropecuario"},{"$f":"+ITV_CD!E38","v":"Et"},{"$f":"+ITV_CD!F38","v":"Pp"},{"$f":"+ITV_CD!G38","v":0.05},"MTD3EtCSAP","MTD3Et-","MTD3PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H38,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.34E-3},null,{"$f":"+($M38*(EnergíaVig!V38-$Q$3*12*ClientesVig!Q38)+$M29*(($Q$3-$P$3)*12*ClientesVig!Q38)+$M20*($P$3*12*ClientesVig!Q38))*(1-$G38)*1000","v":0},{"$f":"+($M38*(EnergíaVig!W38-$Q$3*12*ClientesVig!R38)+$M29*(($Q$3-$P$3)*12*ClientesVig!R38)+$M20*($P$3*12*ClientesVig!R38))*(1-$G38)*1000","v":0},{"$f":"+($M38*(EnergíaVig!X38-$Q$3*12*ClientesVig!S38)+$M29*(($Q$3-$P$3)*12*ClientesVig!S38)+$M20*($P$3*12*ClientesVig!S38))*(1-$G38)*1000","v":0},{"$f":"+($M38*(EnergíaVig!Y38-$Q$3*12*ClientesVig!T38)+$M29*(($Q$3-$P$3)*12*ClientesVig!T38)+$M20*($P$3*12*ClientesVig!T38))*(1-$G38)*1000","v":0},{"$f":"+SUMPRODUCT(O38:R38,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I38,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P38*U38*12*(1-$G38)*1000","v":0},null,{"$f":"+PotenciaVig!T38*U38*12*(1-$G38)*1000","v":0}]
[{"$f":"+EnergíaVig!A39","v":"MTD_3 Jub. 1"},{"$f":"+ITV_CD!B39","v":"MTD"},{"$f":"+ITV_CD!C39","v":3},{"$f":"+ITV_CD!D39","v":"Jubilados - 1"},{"$f":"+ITV_CD!E39","v":"Et"},{"$f":"+ITV_CD!F39","v":"Pp"},{"$f":"+ITV_CD!G39","v":0.25},"MTD3EtCSAP","MTD3Et-","MTD3PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H39,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.34E-3},null,{"$f":"+($M39*(EnergíaVig!V39-$Q$3*12*ClientesVig!Q39)+$M30*(($Q$3-$P$3)*12*ClientesVig!Q39)+$M21*($P$3*12*ClientesVig!Q39))*(1-$G39)*1000","v":0},{"$f":"+($M39*(EnergíaVig!W39-$Q$3*12*ClientesVig!R39)+$M30*(($Q$3-$P$3)*12*ClientesVig!R39)+$M21*($P$3*12*ClientesVig!R39))*(1-$G39)*1000","v":0},{"$f":"+($M39*(EnergíaVig!X39-$Q$3*12*ClientesVig!S39)+$M30*(($Q$3-$P$3)*12*ClientesVig!S39)+$M21*($P$3*12*ClientesVig!S39))*(1-$G39)*1000","v":0},{"$f":"+($M39*(EnergíaVig!Y39-$Q$3*12*ClientesVig!T39)+$M30*(($Q$3-$P$3)*12*ClientesVig!T39)+$M21*($P$3*12*ClientesVig!T39))*(1-$G39)*1000","v":0},{"$f":"+SUMPRODUCT(O39:R39,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I39,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P39*U39*12*(1-$G39)*1000","v":0},null,{"$f":"+PotenciaVig!T39*U39*12*(1-$G39)*1000","v":0}]
[{"$f":"+EnergíaVig!A40","v":"MTD_3 Jub. 2"},{"$f":"+ITV_CD!B40","v":"MTD"},{"$f":"+ITV_CD!C40","v":3},{"$f":"+ITV_CD!D40","v":"Jubilados - 2"},{"$f":"+ITV_CD!E40","v":"Et"},{"$f":"+ITV_CD!F40","v":"Pp"},{"$f":"+ITV_CD!G40","v":0.25},"MTD3EtCSAP","MTD3Et-","MTD3PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H40,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.34E-3},null,{"$f":"+($M40*(EnergíaVig!V40-$Q$3*12*ClientesVig!Q40)+$M31*(($Q$3-$P$3)*12*ClientesVig!Q40)+$M22*(($P$3-$P$4)*12*ClientesVig!Q40)+$M22*$P$4*12*ClientesVig!Q40*(1-$G40))*1000","v":0},{"$f":"+($M40*(EnergíaVig!W40-$Q$3*12*ClientesVig!R40)+$M31*(($Q$3-$P$3)*12*ClientesVig!R40)+$M22*(($P$3-$P$4)*12*ClientesVig!R40)+$M22*$P$4*12*ClientesVig!R40*(1-$G40))*1000","v":0},{"$f":"+($M40*(EnergíaVig!X40-$Q$3*12*ClientesVig!S40)+$M31*(($Q$3-$P$3)*12*ClientesVig!S40)+$M22*(($P$3-$P$4)*12*ClientesVig!S40)+$M22*$P$4*12*ClientesVig!S40*(1-$G40))*1000","v":0},{"$f":"+($M40*(EnergíaVig!Y40-$Q$3*12*ClientesVig!T40)+$M31*(($Q$3-$P$3)*12*ClientesVig!T40)+$M22*(($P$3-$P$4)*12*ClientesVig!T40)+$M22*$P$4*12*ClientesVig!T40*(1-$G40))*1000","v":0},{"$f":"+SUMPRODUCT(O40:R40,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I40,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P40*U40*12*(1-$G40)*1000","v":0},null,{"$f":"+PotenciaVig!T40*U40*12*(1-$G40)*1000","v":0}]
[{"$f":"+EnergíaVig!A41","v":"MTD_3 Discap."},{"$f":"+ITV_CD!B41","v":"MTD"},{"$f":"+ITV_CD!C41","v":3},{"$f":"+ITV_CD!D41","v":"Jubilados - 1"},{"$f":"+ITV_CD!E41","v":"Et"},{"$f":"+ITV_CD!F41","v":"Pp"},{"$f":"+ITV_CD!G41","v":0.25},"MTD3EtCSAP","MTD3Et-","MTD3PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H41,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.34E-3},null,{"$f":"+($M41*(EnergíaVig!V41-$Q$3*12*ClientesVig!Q41)+$M32*(($Q$3-$P$3)*12*ClientesVig!Q41)+$M23*($P$3*12*ClientesVig!Q41))*(1-$G41)*1000","v":0},{"$f":"+($M41*(EnergíaVig!W41-$Q$3*12*ClientesVig!R41)+$M32*(($Q$3-$P$3)*12*ClientesVig!R41)+$M23*($P$3*12*ClientesVig!R41))*(1-$G41)*1000","v":0},{"$f":"+($M41*(EnergíaVig!X41-$Q$3*12*ClientesVig!S41)+$M32*(($Q$3-$P$3)*12*ClientesVig!S41)+$M23*($P$3*12*ClientesVig!S41))*(1-$G41)*1000","v":0},{"$f":"+($M41*(EnergíaVig!Y41-$Q$3*12*ClientesVig!T41)+$M32*(($Q$3-$P$3)*12*ClientesVig!T41)+$M23*($P$3*12*ClientesVig!T41))*(1-$G41)*1000","v":0},{"$f":"+SUMPRODUCT(O41:R41,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I41,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P41*U41*12*(1-$G41)*1000","v":0},null,{"$f":"+PotenciaVig!T41*U41*12*(1-$G41)*1000","v":0}]
[{"$f":"+EnergíaVig!A42","v":"MTD_3 Discapacitados 601-más"},{"$f":"+ITV_CD!B42","v":"MTD"},{"$f":"+ITV_CD!C42","v":3},{"$f":"+ITV_CD!D42","v":"Jubilados - 2"},{"$f":"+ITV_CD!E42","v":"Et"},{"$f":"+ITV_CD!F42","v":"Pp"},{"$f":"+ITV_CD!G42","v":0.25},"MTD3EtCSAP","MTD3Et-","MTD3PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H42,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.34E-3},null,{"$f":"+($M42*(EnergíaVig!V42-$Q$3*12*ClientesVig!Q42)+$M33*(($Q$3-$P$3)*12*ClientesVig!Q42)+$M24*(($P$3-$P$4)*12*ClientesVig!Q42)+$M24*$P$4*12*ClientesVig!Q42*(1-$G42))*1000","v":0},{"$f":"+($M42*(EnergíaVig!W42-$Q$3*12*ClientesVig!R42)+$M33*(($Q$3-$P$3)*12*ClientesVig!R42)+$M24*(($P$3-$P$4)*12*ClientesVig!R42)+$M24*$P$4*12*ClientesVig!R42*(1-$G42))*1000","v":0},{"$f":"+($M42*(EnergíaVig!X42-$Q$3*12*ClientesVig!S42)+$M33*(($Q$3-$P$3)*12*ClientesVig!S42)+$M24*(($P$3-$P$4)*12*ClientesVig!S42)+$M24*$P$4*12*ClientesVig!S42*(1-$G42))*1000","v":0},{"$f":"+($M42*(EnergíaVig!Y42-$Q$3*12*ClientesVig!T42)+$M33*(($Q$3-$P$3)*12*ClientesVig!T42)+$M24*(($P$3-$P$4)*12*ClientesVig!T42)+$M24*$P$4*12*ClientesVig!T42*(1-$G42))*1000","v":0},{"$f":"+SUMPRODUCT(O42:R42,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I42,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P42*U42*12*(1-$G42)*1000","v":0},null,{"$f":"+PotenciaVig!T42*U42*12*(1-$G42)*1000","v":0}]
[{"$f":"+EnergíaVig!A43","v":"MTD_3 Político"},{"$f":"+ITV_CD!B43","v":"MTD"},{"$f":"+ITV_CD!C43","v":3},{"$f":"+ITV_CD!D43","v":"Político"},{"$f":"+ITV_CD!E43","v":"Et"},{"$f":"+ITV_CD!F43","v":"Pp"},{"$f":"+ITV_CD!G43","v":0.5},"MTD3EtCSAP","MTD3Et-","MTD3PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H43,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.34E-3},null,{"$f":"+($M43*(EnergíaVig!V43-$Q$3*12*ClientesVig!Q43)+$M34*(($Q$3-$P$3)*12*ClientesVig!Q43)+$M25*($P$3*12*ClientesVig!Q43))*(1-$G43)*1000","v":0},{"$f":"+($M43*(EnergíaVig!W43-$Q$3*12*ClientesVig!R43)+$M34*(($Q$3-$P$3)*12*ClientesVig!R43)+$M25*($P$3*12*ClientesVig!R43))*(1-$G43)*1000","v":0},{"$f":"+($M43*(EnergíaVig!X43-$Q$3*12*ClientesVig!S43)+$M34*(($Q$3-$P$3)*12*ClientesVig!S43)+$M25*($P$3*12*ClientesVig!S43))*(1-$G43)*1000","v":0},{"$f":"+($M43*(EnergíaVig!Y43-$Q$3*12*ClientesVig!T43)+$M34*(($Q$3-$P$3)*12*ClientesVig!T43)+$M25*($P$3*12*ClientesVig!T43))*(1-$G43)*1000","v":0},{"$f":"+SUMPRODUCT(O43:R43,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I43,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P43*U43*12*(1-$G43)*1000","v":0},null,{"$f":"+PotenciaVig!T43*U43*12*(1-$G43)*1000","v":0}]
[{"$f":"+EnergíaVig!A44","v":"MTD_3 Cruz Roja"},{"$f":"+ITV_CD!B44","v":"MTD"},{"$f":"+ITV_CD!C44","v":3},{"$f":"+ITV_CD!D44","v":"Cruz Roja"},{"$f":"+ITV_CD!E44","v":"Et"},{"$f":"+ITV_CD!F44","v":"Pp"},{"$f":"+ITV_CD!G44","v":1},{"$f":"+B44&C44&E44&$A$3","v":"MTD3EtCSAP"},{"$f":"+B44&C44&E44&$A$4","v":"MTD3Et-"},{"$f":"+B44&C44&F44&$A$3","v":"MTD3PpCSAP"},null,null,{"$f":"+IFERROR(VLOOKUP(H44,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.34E-3},null,{"$f":"+EnergíaVig!V44*$M44*(1-$G44)*1000","v":0},{"$f":"+EnergíaVig!W44*$M44*(1-$G44)*1000","v":0},{"$f":"+EnergíaVig!X44*$M44*(1-$G44)*1000","v":0},{"$f":"+EnergíaVig!Y44*$M44*(1-$G44)*1000","v":0},{"$f":"+SUMPRODUCT(O44:R44,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I44,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P44*U44*12*(1-$G44)*1000","v":0},null,{"$f":"+PotenciaVig!T44*U44*12*(1-$G44)*1000","v":0}]
[{"$f":"+EnergíaVig!A45","v":"MTD_4 (50,001-más)"},{"$f":"+ITV_CD!B45","v":"MTD"},{"$f":"+ITV_CD!C45","v":4},null,null,null,null,"MTD4CSAP","MTD4-","MTD4CSAP",null,null,{"$f":"+M46","v":1.34E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O45:R45,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U46","v":0}]
[{"$f":"+EnergíaVig!A46","v":"MTD_4 Regular"},{"$f":"+ITV_CD!B46","v":"MTD"},{"$f":"+ITV_CD!C46","v":4},{"$f":"+ITV_CD!D46","v":"Regular"},{"$f":"+ITV_CD!E46","v":"Et"},{"$f":"+ITV_CD!F46","v":"Pp"},{"$f":"+ITV_CD!G46","v":0},"MTD4EtCSAP","MTD4Et-","MTD4PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H46,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.34E-3},null,{"$f":"+($M46*(EnergíaVig!V46-$R$3*12*ClientesVig!Q46)+$M37*(($R$3-$Q$3)*12*ClientesVig!Q46)+$M28*(($Q$3-$P$3)*12*ClientesVig!Q46)+$M19*($P$3*12*ClientesVig!Q46))*(1-$G46)*1000","v":0},{"$f":"+($M46*(EnergíaVig!W46-$R$3*12*ClientesVig!R46)+$M37*(($R$3-$Q$3)*12*ClientesVig!R46)+$M28*(($Q$3-$P$3)*12*ClientesVig!R46)+$M19*($P$3*12*ClientesVig!R46))*(1-$G46)*1000","v":0},{"$f":"+($M46*(EnergíaVig!X46-$R$3*12*ClientesVig!S46)+$M37*(($R$3-$Q$3)*12*ClientesVig!S46)+$M28*(($Q$3-$P$3)*12*ClientesVig!S46)+$M19*($P$3*12*ClientesVig!S46))*(1-$G46)*1000","v":0},{"$f":"+($M46*(EnergíaVig!Y46-$R$3*12*ClientesVig!T46)+$M37*(($R$3-$Q$3)*12*ClientesVig!T46)+$M28*(($Q$3-$P$3)*12*ClientesVig!T46)+$M19*($P$3*12*ClientesVig!T46))*(1-$G46)*1000","v":0},{"$f":"+SUMPRODUCT(O46:R46,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I46,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P46*U46*12*(1-$G46)*1000","v":0},null,{"$f":"+PotenciaVig!T46*U46*12*(1-$G46)*1000","v":0}]
[{"$f":"+EnergíaVig!A47","v":"MTD_4 Agro"},{"$f":"+ITV_CD!B47","v":"MTD"},{"$f":"+ITV_CD!C47","v":4},{"$f":"+ITV_CD!D47","v":"Agropecuario"},{"$f":"+ITV_CD!E47","v":"Et"},{"$f":"+ITV_CD!F47","v":"Pp"},{"$f":"+ITV_CD!G47","v":0.05},"MTD4EtCSAP","MTD4Et-","MTD4PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H47,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.34E-3},null,{"$f":"+($M47*(EnergíaVig!V47-$R$3*12*ClientesVig!Q47)+$M38*(($R$3-$Q$3)*12*ClientesVig!Q47)+$M29*(($Q$3-$P$3)*12*ClientesVig!Q47)+$M20*($P$3*12*ClientesVig!Q47))*(1-$G47)*1000","v":0},{"$f":"+($M47*(EnergíaVig!W47-$R$3*12*ClientesVig!R47)+$M38*(($R$3-$Q$3)*12*ClientesVig!R47)+$M29*(($Q$3-$P$3)*12*ClientesVig!R47)+$M20*($P$3*12*ClientesVig!R47))*(1-$G47)*1000","v":0},{"$f":"+($M47*(EnergíaVig!X47-$R$3*12*ClientesVig!S47)+$M38*(($R$3-$Q$3)*12*ClientesVig!S47)+$M29*(($Q$3-$P$3)*12*ClientesVig!S47)+$M20*($P$3*12*ClientesVig!S47))*(1-$G47)*1000","v":0},{"$f":"+($M47*(EnergíaVig!Y47-$R$3*12*ClientesVig!T47)+$M38*(($R$3-$Q$3)*12*ClientesVig!T47)+$M29*(($Q$3-$P$3)*12*ClientesVig!T47)+$M20*($P$3*12*ClientesVig!T47))*(1-$G47)*1000","v":0},{"$f":"+SUMPRODUCT(O47:R47,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I47,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P47*U47*12*(1-$G47)*1000","v":0},null,{"$f":"+PotenciaVig!T47*U47*12*(1-$G47)*1000","v":0}]
[{"$f":"+EnergíaVig!A48","v":"MTD_4 Jub. 1"},{"$f":"+ITV_CD!B48","v":"MTD"},{"$f":"+ITV_CD!C48","v":4},{"$f":"+ITV_CD!D48","v":"Jubilados - 1"},{"$f":"+ITV_CD!E48","v":"Et"},{"$f":"+ITV_CD!F48","v":"Pp"},{"$f":"+ITV_CD!G48","v":0.25},"MTD4EtCSAP","MTD4Et-","MTD4PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H48,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.34E-3},null,{"$f":"+($M48*(EnergíaVig!V48-$R$3*12*ClientesVig!Q48)+$M37*(($R$3-$Q$3)*12*ClientesVig!Q48)+$M28*(($Q$3-$P$3)*12*ClientesVig!Q48)+$M19*($P$3*12*ClientesVig!Q48))*(1-$G48)*1000","v":0},{"$f":"+($M48*(EnergíaVig!W48-$R$3*12*ClientesVig!R48)+$M37*(($R$3-$Q$3)*12*ClientesVig!R48)+$M28*(($Q$3-$P$3)*12*ClientesVig!R48)+$M19*($P$3*12*ClientesVig!R48))*(1-$G48)*1000","v":0},{"$f":"+($M48*(EnergíaVig!X48-$R$3*12*ClientesVig!S48)+$M37*(($R$3-$Q$3)*12*ClientesVig!S48)+$M28*(($Q$3-$P$3)*12*ClientesVig!S48)+$M19*($P$3*12*ClientesVig!S48))*(1-$G48)*1000","v":0},{"$f":"+($M48*(EnergíaVig!Y48-$R$3*12*ClientesVig!T48)+$M37*(($R$3-$Q$3)*12*ClientesVig!T48)+$M28*(($Q$3-$P$3)*12*ClientesVig!T48)+$M19*($P$3*12*ClientesVig!T48))*(1-$G48)*1000","v":0},{"$f":"+SUMPRODUCT(O48:R48,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I48,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P48*U48*12*(1-$G48)*1000","v":0},null,{"$f":"+PotenciaVig!T48*U48*12*(1-$G48)*1000","v":0}]
[{"$f":"+EnergíaVig!A49","v":"MTD_4 Jub. 2"},{"$f":"+ITV_CD!B49","v":"MTD"},{"$f":"+ITV_CD!C49","v":4},{"$f":"+ITV_CD!D49","v":"Jubilados - 2"},{"$f":"+ITV_CD!E49","v":"Et"},{"$f":"+ITV_CD!F49","v":"Pp"},{"$f":"+ITV_CD!G49","v":0.25},"MTD4EtCSAP","MTD4Et-","MTD4PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H49,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.34E-3},null,{"$f":"+($M49*(EnergíaVig!V49-$R$3*12*ClientesVig!Q49)+$M38*(($R$3-$Q$3)*12*ClientesVig!Q49)+$M29*(($Q$3-$P$3)*12*ClientesVig!Q49)+$M20*(($P$3-$P$4)*12*ClientesVig!Q49)+$M20*$P$4*12*ClientesVig!Q49*(1-$G49))*1000","v":0},{"$f":"+($M49*(EnergíaVig!W49-$R$3*12*ClientesVig!R49)+$M38*(($R$3-$Q$3)*12*ClientesVig!R49)+$M29*(($Q$3-$P$3)*12*ClientesVig!R49)+$M20*(($P$3-$P$4)*12*ClientesVig!R49)+$M20*$P$4*12*ClientesVig!R49*(1-$G49))*1000","v":0},{"$f":"+($M49*(EnergíaVig!X49-$R$3*12*ClientesVig!S49)+$M38*(($R$3-$Q$3)*12*ClientesVig!S49)+$M29*(($Q$3-$P$3)*12*ClientesVig!S49)+$M20*(($P$3-$P$4)*12*ClientesVig!S49)+$M20*$P$4*12*ClientesVig!S49*(1-$G49))*1000","v":0},{"$f":"+($M49*(EnergíaVig!Y49-$R$3*12*ClientesVig!T49)+$M38*(($R$3-$Q$3)*12*ClientesVig!T49)+$M29*(($Q$3-$P$3)*12*ClientesVig!T49)+$M20*(($P$3-$P$4)*12*ClientesVig!T49)+$M20*$P$4*12*ClientesVig!T49*(1-$G49))*1000","v":0},{"$f":"+SUMPRODUCT(O49:R49,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I49,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P49*U49*12*(1-$G49)*1000","v":0},null,{"$f":"+PotenciaVig!T49*U49*12*(1-$G49)*1000","v":0}]
[{"$f":"+EnergíaVig!A50","v":"MTD_4 Discap."},{"$f":"+ITV_CD!B50","v":"MTD"},{"$f":"+ITV_CD!C50","v":4},{"$f":"+ITV_CD!D50","v":"Jubilados - 1"},{"$f":"+ITV_CD!E50","v":"Et"},{"$f":"+ITV_CD!F50","v":"Pp"},{"$f":"+ITV_CD!G50","v":0.25},"MTD4EtCSAP","MTD4Et-","MTD4PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H50,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.34E-3},null,{"$f":"+($M50*(EnergíaVig!V50-$R$3*12*ClientesVig!Q50)+$M39*(($R$3-$Q$3)*12*ClientesVig!Q50)+$M30*(($Q$3-$P$3)*12*ClientesVig!Q50)+$M21*($P$3*12*ClientesVig!Q50))*(1-$G50)*1000","v":0},{"$f":"+($M50*(EnergíaVig!W50-$R$3*12*ClientesVig!R50)+$M39*(($R$3-$Q$3)*12*ClientesVig!R50)+$M30*(($Q$3-$P$3)*12*ClientesVig!R50)+$M21*($P$3*12*ClientesVig!R50))*(1-$G50)*1000","v":0},{"$f":"+($M50*(EnergíaVig!X50-$R$3*12*ClientesVig!S50)+$M39*(($R$3-$Q$3)*12*ClientesVig!S50)+$M30*(($Q$3-$P$3)*12*ClientesVig!S50)+$M21*($P$3*12*ClientesVig!S50))*(1-$G50)*1000","v":0},{"$f":"+($M50*(EnergíaVig!Y50-$R$3*12*ClientesVig!T50)+$M39*(($R$3-$Q$3)*12*ClientesVig!T50)+$M30*(($Q$3-$P$3)*12*ClientesVig!T50)+$M21*($P$3*12*ClientesVig!T50))*(1-$G50)*1000","v":0},{"$f":"+SUMPRODUCT(O50:R50,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I50,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P50*U50*12*(1-$G50)*1000","v":0},null,{"$f":"+PotenciaVig!T50*U50*12*(1-$G50)*1000","v":0}]
[{"$f":"+EnergíaVig!A51","v":"MTD_4 Discapacitados 601-más"},{"$f":"+ITV_CD!B51","v":"MTD"},{"$f":"+ITV_CD!C51","v":4},{"$f":"+ITV_CD!D51","v":"Jubilados - 2"},{"$f":"+ITV_CD!E51","v":"Et"},{"$f":"+ITV_CD!F51","v":"Pp"},{"$f":"+ITV_CD!G51","v":0.25},"MTD4EtCSAP","MTD4Et-","MTD4PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H51,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.34E-3},null,{"$f":"+($M51*(EnergíaVig!V51-$R$3*12*ClientesVig!Q51)+$M40*(($R$3-$Q$3)*12*ClientesVig!Q51)+$M31*(($Q$3-$P$3)*12*ClientesVig!Q51)+$M22*(($P$3-$P$4)*12*ClientesVig!Q51)+$M22*$P$4*12*ClientesVig!Q51*(1-$G51))*1000","v":0},{"$f":"+($M51*(EnergíaVig!W51-$R$3*12*ClientesVig!R51)+$M40*(($R$3-$Q$3)*12*ClientesVig!R51)+$M31*(($Q$3-$P$3)*12*ClientesVig!R51)+$M22*(($P$3-$P$4)*12*ClientesVig!R51)+$M22*$P$4*12*ClientesVig!R51*(1-$G51))*1000","v":0},{"$f":"+($M51*(EnergíaVig!X51-$R$3*12*ClientesVig!S51)+$M40*(($R$3-$Q$3)*12*ClientesVig!S51)+$M31*(($Q$3-$P$3)*12*ClientesVig!S51)+$M22*(($P$3-$P$4)*12*ClientesVig!S51)+$M22*$P$4*12*ClientesVig!S51*(1-$G51))*1000","v":0},{"$f":"+($M51*(EnergíaVig!Y51-$R$3*12*ClientesVig!T51)+$M40*(($R$3-$Q$3)*12*ClientesVig!T51)+$M31*(($Q$3-$P$3)*12*ClientesVig!T51)+$M22*(($P$3-$P$4)*12*ClientesVig!T51)+$M22*$P$4*12*ClientesVig!T51*(1-$G51))*1000","v":0},{"$f":"+SUMPRODUCT(O51:R51,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I51,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P51*U51*12*(1-$G51)*1000","v":0},null,{"$f":"+PotenciaVig!T51*U51*12*(1-$G51)*1000","v":0}]
[{"$f":"+EnergíaVig!A52","v":"MTD_4 Político"},{"$f":"+ITV_CD!B52","v":"MTD"},{"$f":"+ITV_CD!C52","v":4},{"$f":"+ITV_CD!D52","v":"Político"},{"$f":"+ITV_CD!E52","v":"Et"},{"$f":"+ITV_CD!F52","v":"Pp"},{"$f":"+ITV_CD!G52","v":0.5},"MTD4EtCSAP","MTD4Et-","MTD4PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H52,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.34E-3},null,{"$f":"+($M52*(EnergíaVig!V52-$R$3*12*ClientesVig!Q52)+$M43*(($R$3-$Q$3)*12*ClientesVig!Q52)+$M34*(($Q$3-$P$3)*12*ClientesVig!Q52)+$M25*($P$3*12*ClientesVig!Q52))*(1-$G52)*1000","v":0},{"$f":"+($M52*(EnergíaVig!W52-$R$3*12*ClientesVig!R52)+$M43*(($R$3-$Q$3)*12*ClientesVig!R52)+$M34*(($Q$3-$P$3)*12*ClientesVig!R52)+$M25*($P$3*12*ClientesVig!R52))*(1-$G52)*1000","v":0},{"$f":"+($M52*(EnergíaVig!X52-$R$3*12*ClientesVig!S52)+$M43*(($R$3-$Q$3)*12*ClientesVig!S52)+$M34*(($Q$3-$P$3)*12*ClientesVig!S52)+$M25*($P$3*12*ClientesVig!S52))*(1-$G52)*1000","v":0},{"$f":"+($M52*(EnergíaVig!Y52-$R$3*12*ClientesVig!T52)+$M43*(($R$3-$Q$3)*12*ClientesVig!T52)+$M34*(($Q$3-$P$3)*12*ClientesVig!T52)+$M25*($P$3*12*ClientesVig!T52))*(1-$G52)*1000","v":0},{"$f":"+SUMPRODUCT(O52:R52,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I52,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P52*U52*12*(1-$G52)*1000","v":0},null,{"$f":"+PotenciaVig!T52*U52*12*(1-$G52)*1000","v":0}]
[{"$f":"+EnergíaVig!A53","v":"MTD_4 Cruz Roja"},{"$f":"+ITV_CD!B53","v":"MTD"},{"$f":"+ITV_CD!C53","v":4},{"$f":"+ITV_CD!D53","v":"Cruz Roja"},{"$f":"+ITV_CD!E53","v":"Et"},{"$f":"+ITV_CD!F53","v":"Pp"},{"$f":"+ITV_CD!G53","v":0.5},{"$f":"+B53&C53&E53&$A$3","v":"MTD4EtCSAP"},{"$f":"+B53&C53&E53&$A$4","v":"MTD4Et-"},{"$f":"+B53&C53&F53&$A$3","v":"MTD4PpCSAP"},null,null,{"$f":"+IFERROR(VLOOKUP(H53,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.34E-3},null,{"$f":"+EnergíaVig!V53*$M53*(1-$G53)*1000","v":0},{"$f":"+EnergíaVig!W53*$M53*(1-$G53)*1000","v":0},{"$f":"+EnergíaVig!X53*$M53*(1-$G53)*1000","v":0},{"$f":"+EnergíaVig!Y53*$M53*(1-$G53)*1000","v":0},{"$f":"+SUMPRODUCT(O53:R53,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I53,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P53*U53*12*(1-$G53)*1000","v":0},null,{"$f":"+PotenciaVig!T53*U53*12*(1-$G53)*1000","v":0}]
[{"$f":"+EnergíaVig!A54","v":"BTH"},{"$f":"+ITV_CD!B54","v":"BTH"},{"$f":"+ITV_CD!C54","v":1},null,null,null,null,"BTH1CSAP","BTH1-","BTH1CSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H54,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O55:O57)","v":32551.556078860358},{"$f":"+SUM(P55:P57)","v":33124.252877673411},{"$f":"+SUM(Q55:Q57)","v":33723.405029974499},{"$f":"+SUM(R55:R57)","v":34297.349362061941},{"$f":"+SUM(S55:S57)","v":109624.31837631657},null,{"$f":"+IFERROR(VLOOKUP(I54,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W55:W57)","v":0},null,{"$f":"+SUM(Y55:Y57)","v":0},null,{"$f":"+SUM(Y54,S54)/SUM($Y$7,$S$7)","v":5.1368836052134463E-3}]
[{"$f":"+EnergíaVig!A55","v":"BTH Punta"},{"$f":"+ITV_CD!B55","v":"BTH"},{"$f":"+ITV_CD!C55","v":1},{"$f":"+ITV_CD!D55","v":"Regular"},"Et",{"$f":"+ITV_CD!F55","v":"Pp"},{"$f":"+ITV_CD!G55","v":0},"BTH1EtCSAP","BTH1Et-","BTH1PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H55,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.33E-3},null,{"$f":"+EnergíaVig!V55*$M55*(1-$G55)*1000","v":8088.1653385830905},{"$f":"+EnergíaVig!W55*$M55*(1-$G55)*1000","v":8230.6323615123256},{"$f":"+EnergíaVig!X55*$M55*(1-$G55)*1000","v":8379.6664093423842},{"$f":"+EnergíaVig!Y55*$M55*(1-$G55)*1000","v":8522.3958355465675},{"$f":"+SUMPRODUCT(O55:R55,PremisaCosto!$F$69:$I$69)","v":27239.33817734462},null,{"$f":"+IFERROR(VLOOKUP(I55,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P55*U55*12*(1-$G55)*1000","v":0},null,{"$f":"+PotenciaVig!T55*U55*12*(1-$G55)*1000","v":0},null,{"$f":"+SUM(Y55,S55)/SUM($Y$7,$S$7)","v":1.2764075687999536E-3}]
[{"$f":"+EnergíaVig!A56","v":"BTH Fuera de Punta Medio"},{"$f":"+ITV_CD!B56","v":"BTH"},{"$f":"+ITV_CD!C56","v":1},{"$f":"+ITV_CD!D56","v":"Regular"},"Et",{"$f":"+ITV_CD!F56","v":"Pfp"},{"$f":"+ITV_CD!G56","v":0},{"$f":"+B56&C56&E56&$A$3","v":"BTH1EtCSAP"},{"$f":"+B56&C56&E56&$A$4","v":"BTH1Et-"},{"$f":"+B56&C56&F56&$A$3","v":"BTH1PfpCSAP"},null,null,{"$f":"+IFERROR(VLOOKUP(H56,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.33E-3},null,{"$f":"+EnergíaVig!V56*$M56*(1-$G56)*1000","v":9667.9433157928124},{"$f":"+EnergíaVig!W56*$M56*(1-$G56)*1000","v":9837.8263972624954},{"$f":"+EnergíaVig!X56*$M56*(1-$G56)*1000","v":10015.574851726651},{"$f":"+EnergíaVig!Y56*$M56*(1-$G56)*1000","v":10185.888101655906},{"$f":"+SUMPRODUCT(O56:R56,PremisaCosto!$F$69:$I$69)","v":32557.969471015695},null,{"$f":"+IFERROR(VLOOKUP(I56,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P56*U56*12*(1-$G56)*1000","v":0},null,{"$f":"+PotenciaVig!T56*U56*12*(1-$G56)*1000","v":0},null,{"$f":"+SUM(Y56,S56)/SUM($Y$7,$S$7)","v":1.5256331995659883E-3}]
[{"$f":"+EnergíaVig!A57","v":"BTH Fuera de Punta Bajo"},{"$f":"+ITV_CD!B57","v":"BTH"},{"$f":"+ITV_CD!C57","v":1},{"$f":"+ITV_CD!D57","v":"Regular"},"Et",{"$f":"+ITV_CD!F57","v":"Pfp"},{"$f":"+ITV_CD!G57","v":0},"BTH1EtCSAP","BTH1Et-","BTH1PfpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H57,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.33E-3},null,{"$f":"+EnergíaVig!V57*$M57*(1-$G57)*1000","v":14795.447424484457},{"$f":"+EnergíaVig!W57*$M57*(1-$G57)*1000","v":15055.794118898591},{"$f":"+EnergíaVig!X57*$M57*(1-$G57)*1000","v":15328.163768905461},{"$f":"+EnergíaVig!Y57*$M57*(1-$G57)*1000","v":15589.065424859467},{"$f":"+SUMPRODUCT(O57:R57,PremisaCosto!$F$69:$I$69)","v":49827.010727956258},null,{"$f":"+IFERROR(VLOOKUP(I57,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P57*U57*12*(1-$G57)*1000","v":0},null,{"$f":"+PotenciaVig!T57*U57*12*(1-$G57)*1000","v":0},null,{"$f":"+SUM(Y57,S57)/SUM($Y$7,$S$7)","v":2.3348428368475047E-3}]
[{"$f":"+EnergíaVig!A58","v":"BTD"},{"$f":"+ITV_CD!B58","v":"BTD"},{"$f":"+ITV_CD!C58","v":1},null,null,null,null,"BTD1CSAP","BTD1-","BTD1CSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H58,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O59:O93)","v":2045573.6474382929},{"$f":"+SUM(P59:P93)","v":2082019.8648510927},{"$f":"+SUM(Q59:Q93)","v":2120110.8579537659},{"$f":"+SUM(R59:R93)","v":2156505.3900260055},{"$f":"+SUM(S59:S93)","v":6890852.7878957251},null,{"$f":"+IFERROR(VLOOKUP(I58,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,null,null,null,null,{"$f":"+SUM(Y58,S58)/SUM($Y$7,$S$7)","v":0.3228983243532601}]
[{"$f":"+EnergíaVig!A59","v":"BTD_1 (0-10,000)"},{"$f":"+ITV_CD!B59","v":"BTD"},{"$f":"+ITV_CD!C59","v":1},null,null,null,null,"BTD1CSAP","BTD1-","BTD1CSAP",null,null,{"$f":"+M60","v":1.34E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O59:R59,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I59,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0}]
[{"$f":"+EnergíaVig!A60","v":"BTD_1 Regular"},{"$f":"+ITV_CD!B60","v":"BTD"},{"$f":"+ITV_CD!C60","v":1},{"$f":"+ITV_CD!D60","v":"Regular"},{"$f":"+ITV_CD!E60","v":"Et"},{"$f":"+ITV_CD!F60","v":"Pp"},{"$f":"+ITV_CD!G60","v":0},"BTD1EtCSAP","BTD1Et-","BTD1PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H60,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.34E-3},null,{"$f":"+EnergíaVig!V60*$M60*(1-$G60)*1000","v":841675.66989036649},{"$f":"+EnergíaVig!W60*$M60*(1-$G60)*1000","v":856673.25746759982},{"$f":"+EnergíaVig!X60*$M60*(1-$G60)*1000","v":872347.65466115088},{"$f":"+EnergíaVig!Y60*$M60*(1-$G60)*1000","v":887323.70916455693},{"$f":"+SUMPRODUCT(O60:R60,PremisaCosto!$F$69:$I$69)","v":2835329.5557434983},null,{"$f":"+IFERROR(VLOOKUP(I60,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P60*U60*12*(1-$G60)*1000","v":0},null,{"$f":"+PotenciaVig!T60*U60*12*(1-$G60)*1000","v":0}]
[{"$f":"+EnergíaVig!A61","v":"BTD_1 Agro"},{"$f":"+ITV_CD!B61","v":"BTD"},{"$f":"+ITV_CD!C61","v":1},{"$f":"+ITV_CD!D61","v":"Agropecuario"},{"$f":"+ITV_CD!E61","v":"Et"},{"$f":"+ITV_CD!F61","v":"Pp"},{"$f":"+ITV_CD!G61","v":0.05},"BTD1EtCSAP","BTD1Et-","BTD1PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H61,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.34E-3},null,{"$f":"+EnergíaVig!V61*$M61*(1-$G61)*1000","v":3380.4571743928873},{"$f":"+EnergíaVig!W61*$M61*(1-$G61)*1000","v":3440.7580083361117},{"$f":"+EnergíaVig!X61*$M61*(1-$G61)*1000","v":3503.7746436131888},{"$f":"+EnergíaVig!Y61*$M61*(1-$G61)*1000","v":3563.9704345010496},{"$f":"+SUMPRODUCT(O61:R61,PremisaCosto!$F$69:$I$69)","v":11387.931025603157},null,{"$f":"+IFERROR(VLOOKUP(I61,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P61*U61*12*(1-$G61)*1000","v":0},null,{"$f":"+PotenciaVig!T61*U61*12*(1-$G61)*1000","v":0}]
[{"$f":"+EnergíaVig!A62","v":"BTD_1 Jub. 1"},{"$f":"+ITV_CD!B62","v":"BTD"},{"$f":"+ITV_CD!C62","v":1},{"$f":"+ITV_CD!D62","v":"Jubilados - 1"},{"$f":"+ITV_CD!E62","v":"Et"},{"$f":"+ITV_CD!F62","v":"Pp"},{"$f":"+ITV_CD!G62","v":0.25},"BTD1EtCSAP","BTD1Et-","BTD1PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H62,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.34E-3},null,{"$f":"+EnergíaVig!V62*$M62*(1-$G62)*1000","v":0},{"$f":"+EnergíaVig!W62*$M62*(1-$G62)*1000","v":0},{"$f":"+EnergíaVig!X62*$M62*(1-$G62)*1000","v":0},{"$f":"+EnergíaVig!Y62*$M62*(1-$G62)*1000","v":0},{"$f":"+SUMPRODUCT(O62:R62,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I62,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P62*U62*12*(1-$G62)*1000","v":0},null,{"$f":"+PotenciaVig!T62*U62*12*(1-$G62)*1000","v":0}]
[{"$f":"+EnergíaVig!A63","v":"BTD_1 Jub. 2"},{"$f":"+ITV_CD!B63","v":"BTD"},{"$f":"+ITV_CD!C63","v":1},{"$f":"+ITV_CD!D63","v":"Jubilados - 2"},{"$f":"+ITV_CD!E63","v":"Et"},{"$f":"+ITV_CD!F63","v":"Pp"},{"$f":"+ITV_CD!G63","v":0.25},"BTD1EtCSAP","BTD1Et-","BTD1PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H63,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.34E-3},null,{"$f":"+((EnergíaVig!V63-ClientesVig!P63*0.6*12)+(ClientesVig!P63*0.6*12)*(1-$G63))*$M63*1000","v":561.57443766182257},{"$f":"+((EnergíaVig!W63-ClientesVig!Q63*0.6*12)+(ClientesVig!Q63*0.6*12)*(1-$G63))*$M63*1000","v":567.61645194380708},{"$f":"+((EnergíaVig!X63-ClientesVig!R63*0.6*12)+(ClientesVig!R63*0.6*12)*(1-$G63))*$M63*1000","v":574.02488731009771},{"$f":"+((EnergíaVig!Y63-ClientesVig!S63*0.6*12)+(ClientesVig!S63*0.6*12)*(1-$G63))*$M63*1000","v":580.91988387371043},{"$f":"+SUMPRODUCT(O63:R63,PremisaCosto!$F$69:$I$69)","v":1874.3519405847103},null,{"$f":"+IFERROR(VLOOKUP(I63,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P63*U63*12*(1-$G63)*1000","v":0},null,{"$f":"+PotenciaVig!T63*U63*12*(1-$G63)*1000","v":0}]
[{"$f":"+EnergíaVig!A64","v":"BTD_1 Discap."},{"$f":"+ITV_CD!B64","v":"BTD"},{"$f":"+ITV_CD!C64","v":1},{"$f":"+ITV_CD!D64","v":"Jubilados - 1"},{"$f":"+ITV_CD!E64","v":"Et"},{"$f":"+ITV_CD!F64","v":"Pp"},{"$f":"+ITV_CD!G64","v":0.25},"BTD1EtCSAP","BTD1Et-","BTD1PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H64,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.34E-3},null,{"$f":"+EnergíaVig!V64*$M64*(1-$G64)*1000","v":0},{"$f":"+EnergíaVig!W64*$M64*(1-$G64)*1000","v":0},{"$f":"+EnergíaVig!X64*$M64*(1-$G64)*1000","v":0},{"$f":"+EnergíaVig!Y64*$M64*(1-$G64)*1000","v":0},{"$f":"+SUMPRODUCT(O64:R64,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I64,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P64*U64*12*(1-$G64)*1000","v":0},null,{"$f":"+PotenciaVig!T64*U64*12*(1-$G64)*1000","v":0}]
[{"$f":"+EnergíaVig!A65","v":"BTD_1 Discapacitados 601-más"},{"$f":"+ITV_CD!B65","v":"BTD"},{"$f":"+ITV_CD!C65","v":1},{"$f":"+ITV_CD!D65","v":"Jubilados - 2"},{"$f":"+ITV_CD!E65","v":"Et"},{"$f":"+ITV_CD!F65","v":"Pp"},{"$f":"+ITV_CD!G65","v":0.25},"BTD1EtCSAP","BTD1Et-","BTD1PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H65,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.34E-3},null,{"$f":"+((EnergíaVig!V65-ClientesVig!P65*0.6*12)+(ClientesVig!P65*0.6*12)*(1-$G65))*$M65*1000","v":0},{"$f":"+((EnergíaVig!W65-ClientesVig!Q65*0.6*12)+(ClientesVig!Q65*0.6*12)*(1-$G65))*$M65*1000","v":0},{"$f":"+((EnergíaVig!X65-ClientesVig!R65*0.6*12)+(ClientesVig!R65*0.6*12)*(1-$G65))*$M65*1000","v":0},{"$f":"+((EnergíaVig!Y65-ClientesVig!S65*0.6*12)+(ClientesVig!S65*0.6*12)*(1-$G65))*$M65*1000","v":0},{"$f":"+SUMPRODUCT(O65:R65,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I65,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P65*U65*12*(1-$G65)*1000","v":0},null,{"$f":"+PotenciaVig!T65*U65*12*(1-$G65)*1000","v":0}]
[{"$f":"+EnergíaVig!A66","v":"BTD_1 Político"},{"$f":"+ITV_CD!B66","v":"BTD"},{"$f":"+ITV_CD!C66","v":1},{"$f":"+ITV_CD!D66","v":"Político"},{"$f":"+ITV_CD!E66","v":"Et"},{"$f":"+ITV_CD!F66","v":"Pp"},{"$f":"+ITV_CD!G66","v":0.5},"BTD1EtCSAP","BTD1Et-","BTD1PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H66,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.34E-3},null,{"$f":"+EnergíaVig!V66*$M66*(1-$G66)*1000","v":58.447455633075045},{"$f":"+EnergíaVig!W66*$M66*(1-$G66)*1000","v":59.490045476612124},{"$f":"+EnergíaVig!X66*$M66*(1-$G66)*1000","v":60.579591003886591},{"$f":"+EnergíaVig!Y66*$M66*(1-$G66)*1000","v":61.620364673160466},{"$f":"+SUMPRODUCT(O66:R66,PremisaCosto!$F$69:$I$69)","v":196.89514140672316},null,{"$f":"+IFERROR(VLOOKUP(I66,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P66*U66*12*(1-$G66)*1000","v":0},null,{"$f":"+PotenciaVig!T66*U66*12*(1-$G66)*1000","v":0}]
[{"$f":"+EnergíaVig!A67","v":"BTD_1 Cruz Roja"},{"$f":"+ITV_CD!B67","v":"BTD"},{"$f":"+ITV_CD!C67","v":1},{"$f":"+ITV_CD!D67","v":"Cruz Roja"},{"$f":"+ITV_CD!E67","v":"Et"},{"$f":"+ITV_CD!F67","v":"Pp"},{"$f":"+ITV_CD!G67","v":1},{"$f":"+B67&C67&E67&$A$3","v":"BTD1EtCSAP"},{"$f":"+B67&C67&E67&$A$4","v":"BTD1Et-"},{"$f":"+B67&C67&F67&$A$3","v":"BTD1PpCSAP"},null,null,{"$f":"+IFERROR(VLOOKUP(H67,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.34E-3},null,{"$f":"+EnergíaVig!V67*$M67*(1-$G67)*1000","v":0},{"$f":"+EnergíaVig!W67*$M67*(1-$G67)*1000","v":0},{"$f":"+EnergíaVig!X67*$M67*(1-$G67)*1000","v":0},{"$f":"+EnergíaVig!Y67*$M67*(1-$G67)*1000","v":0},{"$f":"+SUMPRODUCT(O67:R67,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I67,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P67*U67*12*(1-$G67)*1000","v":0},null,{"$f":"+PotenciaVig!T67*U67*12*(1-$G67)*1000","v":0}]
[{"$f":"+EnergíaVig!A68","v":"BTD_2 (10,001-30,000)"},{"$f":"+ITV_CD!B68","v":"BTD"},{"$f":"+ITV_CD!C68","v":2},null,null,null,null,"BTD2CSAP","BTD2-","BTD2CSAP",null,null,{"$f":"+M69","v":1.34E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O68:R68,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I68,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0}]
[{"$f":"+EnergíaVig!A69","v":"BTD_2 Regular"},{"$f":"+ITV_CD!B69","v":"BTD"},{"$f":"+ITV_CD!C69","v":2},{"$f":"+ITV_CD!D69","v":"Regular"},{"$f":"+ITV_CD!E69","v":"Et"},{"$f":"+ITV_CD!F69","v":"Pp"},{"$f":"+ITV_CD!G69","v":0},"BTD2EtCSAP","BTD2Et-","BTD2PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H69,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.34E-3},null,{"$f":"+($M69*(EnergíaVig!V69-$P$3*12*ClientesVig!Q69)+$M60*($P$3*12*ClientesVig!Q69))*(1-$G69)*1000","v":542673.81271599606},{"$f":"+($M69*(EnergíaVig!W69-$P$3*12*ClientesVig!R69)+$M60*($P$3*12*ClientesVig!R69))*(1-$G69)*1000","v":552343.40554724587},{"$f":"+($M69*(EnergíaVig!X69-$P$3*12*ClientesVig!S69)+$M60*($P$3*12*ClientesVig!S69))*(1-$G69)*1000","v":562449.38034881337},{"$f":"+($M69*(EnergíaVig!Y69-$P$3*12*ClientesVig!T69)+$M60*($P$3*12*ClientesVig!T69))*(1-$G69)*1000","v":572105.13583883969},{"$f":"+SUMPRODUCT(O69:R69,PremisaCosto!$F$69:$I$69)","v":1828089.5742479868},null,{"$f":"+IFERROR(VLOOKUP(I69,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P69*U69*12*(1-$G69)*1000","v":0},null,{"$f":"+PotenciaVig!T69*U69*12*(1-$G69)*1000","v":0}]
[{"$f":"+EnergíaVig!A70","v":"BTD_2 Agro"},{"$f":"+ITV_CD!B70","v":"BTD"},{"$f":"+ITV_CD!C70","v":2},{"$f":"+ITV_CD!D70","v":"Agropecuario"},{"$f":"+ITV_CD!E70","v":"Et"},{"$f":"+ITV_CD!F70","v":"Pp"},{"$f":"+ITV_CD!G70","v":0.05},"BTD2EtCSAP","BTD2Et-","BTD2PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H70,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.34E-3},null,{"$f":"+($M70*(EnergíaVig!V70-$P$3*12*ClientesVig!Q70)+$M61*($P$3*12*ClientesVig!Q70))*(1-$G70)*1000","v":2806.9776819300641},{"$f":"+($M70*(EnergíaVig!W70-$P$3*12*ClientesVig!R70)+$M61*($P$3*12*ClientesVig!R70))*(1-$G70)*1000","v":2857.0487481641167},{"$f":"+($M70*(EnergíaVig!X70-$P$3*12*ClientesVig!S70)+$M61*($P$3*12*ClientesVig!S70))*(1-$G70)*1000","v":2909.3748921404417},{"$f":"+($M70*(EnergíaVig!Y70-$P$3*12*ClientesVig!T70)+$M61*($P$3*12*ClientesVig!T70))*(1-$G70)*1000","v":2959.3587354052802},{"$f":"+SUMPRODUCT(O70:R70,PremisaCosto!$F$69:$I$69)","v":9456.0192847193466},null,{"$f":"+IFERROR(VLOOKUP(I70,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P70*U70*12*(1-$G70)*1000","v":0},null,{"$f":"+PotenciaVig!T70*U70*12*(1-$G70)*1000","v":0}]
[{"$f":"+EnergíaVig!A71","v":"BTD_2 Jub. 1"},{"$f":"+ITV_CD!B71","v":"BTD"},{"$f":"+ITV_CD!C71","v":2},{"$f":"+ITV_CD!D71","v":"Jubilados - 1"},{"$f":"+ITV_CD!E71","v":"Et"},{"$f":"+ITV_CD!F71","v":"Pp"},{"$f":"+ITV_CD!G71","v":0.25},"BTD2EtCSAP","BTD2Et-","BTD2PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H71,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.34E-3},null,{"$f":"+($M71*(EnergíaVig!V71-$P$3*12*ClientesVig!Q71)+$M62*($P$3*12*ClientesVig!Q71))*(1-$G71)*1000","v":0},{"$f":"+($M71*(EnergíaVig!W71-$P$3*12*ClientesVig!R71)+$M62*($P$3*12*ClientesVig!R71))*(1-$G71)*1000","v":0},{"$f":"+($M71*(EnergíaVig!X71-$P$3*12*ClientesVig!S71)+$M62*($P$3*12*ClientesVig!S71))*(1-$G71)*1000","v":0},{"$f":"+($M71*(EnergíaVig!Y71-$P$3*12*ClientesVig!T71)+$M62*($P$3*12*ClientesVig!T71))*(1-$G71)*1000","v":0},{"$f":"+SUMPRODUCT(O71:R71,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I71,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P71*U71*12*(1-$G71)*1000","v":0},null,{"$f":"+PotenciaVig!T71*U71*12*(1-$G71)*1000","v":0}]
[{"$f":"+EnergíaVig!A72","v":"BTD_2 Jub. 2"},{"$f":"+ITV_CD!B72","v":"BTD"},{"$f":"+ITV_CD!C72","v":2},{"$f":"+ITV_CD!D72","v":"Jubilados - 2"},{"$f":"+ITV_CD!E72","v":"Et"},{"$f":"+ITV_CD!F72","v":"Pp"},{"$f":"+ITV_CD!G72","v":0.25},"BTD2EtCSAP","BTD2Et-","BTD2PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H72,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.34E-3},null,{"$f":"+($M72*(EnergíaVig!V72-$P$3*12*ClientesVig!Q72)+$M63*($P$3*12*ClientesVig!Q72-$P$4*12*ClientesVig!Q72)+$M63*$P$4*12*ClientesVig!Q72*(1-$G72))*1000","v":533.34606597620882},{"$f":"+($M72*(EnergíaVig!W72-$P$3*12*ClientesVig!R72)+$M63*($P$3*12*ClientesVig!R72-$P$4*12*ClientesVig!R72)+$M63*$P$4*12*ClientesVig!R72*(1-$G72))*1000","v":539.05229092176182},{"$f":"+($M72*(EnergíaVig!X72-$P$3*12*ClientesVig!S72)+$M63*($P$3*12*ClientesVig!S72-$P$4*12*ClientesVig!S72)+$M63*$P$4*12*ClientesVig!S72*(1-$G72))*1000","v":545.3286944478524},{"$f":"+($M72*(EnergíaVig!Y72-$P$3*12*ClientesVig!T72)+$M63*($P$3*12*ClientesVig!T72-$P$4*12*ClientesVig!T72)+$M63*$P$4*12*ClientesVig!T72*(1-$G72))*1000","v":552.06860592768885},{"$f":"+SUMPRODUCT(O72:R72,PremisaCosto!$F$69:$I$69)","v":1780.4747623784815},null,{"$f":"+IFERROR(VLOOKUP(I72,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P72*U72*12*(1-$G72)*1000","v":0},null,{"$f":"+PotenciaVig!T72*U72*12*(1-$G72)*1000","v":0}]
[{"$f":"+EnergíaVig!A73","v":"BTD_2 Discap."},{"$f":"+ITV_CD!B73","v":"BTD"},{"$f":"+ITV_CD!C73","v":2},{"$f":"+ITV_CD!D73","v":"Jubilados - 1"},{"$f":"+ITV_CD!E73","v":"Et"},{"$f":"+ITV_CD!F73","v":"Pp"},{"$f":"+ITV_CD!G73","v":0.25},"BTD2EtCSAP","BTD2Et-","BTD2PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H73,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.34E-3},null,{"$f":"+($M73*(EnergíaVig!V73-$P$3*12*ClientesVig!Q73)+$M64*($P$3*12*ClientesVig!Q73))*(1-$G73)*1000","v":0},{"$f":"+($M73*(EnergíaVig!W73-$P$3*12*ClientesVig!R73)+$M64*($P$3*12*ClientesVig!R73))*(1-$G73)*1000","v":0},{"$f":"+($M73*(EnergíaVig!X73-$P$3*12*ClientesVig!S73)+$M64*($P$3*12*ClientesVig!S73))*(1-$G73)*1000","v":0},{"$f":"+($M73*(EnergíaVig!Y73-$P$3*12*ClientesVig!T73)+$M64*($P$3*12*ClientesVig!T73))*(1-$G73)*1000","v":0},{"$f":"+SUMPRODUCT(O73:R73,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I73,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P73*U73*12*(1-$G73)*1000","v":0},null,{"$f":"+PotenciaVig!T73*U73*12*(1-$G73)*1000","v":0}]
[{"$f":"+EnergíaVig!A74","v":"BTD_2 Discapacitados 601-más"},{"$f":"+ITV_CD!B74","v":"BTD"},{"$f":"+ITV_CD!C74","v":2},{"$f":"+ITV_CD!D74","v":"Jubilados - 2"},{"$f":"+ITV_CD!E74","v":"Et"},{"$f":"+ITV_CD!F74","v":"Pp"},{"$f":"+ITV_CD!G74","v":0.25},"BTD2EtCSAP","BTD2Et-","BTD2PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H74,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.34E-3},null,{"$f":"+($M74*(EnergíaVig!V74-$P$3*12*ClientesVig!Q74)+$M65*($P$3*12*ClientesVig!Q74-$P$4*12*ClientesVig!Q74)+$M65*$P$4*12*ClientesVig!Q74*(1-$G74))*1000","v":0},{"$f":"+($M74*(EnergíaVig!W74-$P$3*12*ClientesVig!R74)+$M65*($P$3*12*ClientesVig!R74-$P$4*12*ClientesVig!R74)+$M65*$P$4*12*ClientesVig!R74*(1-$G74))*1000","v":0},{"$f":"+($M74*(EnergíaVig!X74-$P$3*12*ClientesVig!S74)+$M65*($P$3*12*ClientesVig!S74-$P$4*12*ClientesVig!S74)+$M65*$P$4*12*ClientesVig!S74*(1-$G74))*1000","v":0},{"$f":"+($M74*(EnergíaVig!Y74-$P$3*12*ClientesVig!T74)+$M65*($P$3*12*ClientesVig!T74-$P$4*12*ClientesVig!T74)+$M65*$P$4*12*ClientesVig!T74*(1-$G74))*1000","v":0},{"$f":"+SUMPRODUCT(O74:R74,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I74,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P74*U74*12*(1-$G74)*1000","v":0},null,{"$f":"+PotenciaVig!T74*U74*12*(1-$G74)*1000","v":0}]
[{"$f":"+EnergíaVig!A75","v":"BTD_2 Político"},{"$f":"+ITV_CD!B75","v":"BTD"},{"$f":"+ITV_CD!C75","v":2},{"$f":"+ITV_CD!D75","v":"Político"},{"$f":"+ITV_CD!E75","v":"Et"},{"$f":"+ITV_CD!F75","v":"Pp"},{"$f":"+ITV_CD!G75","v":0.5},"BTD2EtCSAP","BTD2Et-","BTD2PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H75,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.34E-3},null,{"$f":"+($M75*(EnergíaVig!V75-$P$3*12*ClientesVig!Q75)+$M66*($P$3*12*ClientesVig!Q75))*(1-$G75)*1000","v":76.603684524389038},{"$f":"+($M75*(EnergíaVig!W75-$P$3*12*ClientesVig!R75)+$M66*($P$3*12*ClientesVig!R75))*(1-$G75)*1000","v":77.970146461826218},{"$f":"+($M75*(EnergíaVig!X75-$P$3*12*ClientesVig!S75)+$M66*($P$3*12*ClientesVig!S75))*(1-$G75)*1000","v":79.398150485992176},{"$f":"+($M75*(EnergíaVig!Y75-$P$3*12*ClientesVig!T75)+$M66*($P$3*12*ClientesVig!T75))*(1-$G75)*1000","v":80.762232069335383},{"$f":"+SUMPRODUCT(O75:R75,PremisaCosto!$F$69:$I$69)","v":258.05902298628502},null,{"$f":"+IFERROR(VLOOKUP(I75,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P75*U75*12*(1-$G75)*1000","v":0},null,{"$f":"+PotenciaVig!T75*U75*12*(1-$G75)*1000","v":0}]
[{"$f":"+EnergíaVig!A76","v":"BTD_2 Cruz Roja"},{"$f":"+ITV_CD!B76","v":"BTD"},{"$f":"+ITV_CD!C76","v":2},{"$f":"+ITV_CD!D76","v":"Cruz Roja"},{"$f":"+ITV_CD!E76","v":"Et"},{"$f":"+ITV_CD!F76","v":"Pp"},{"$f":"+ITV_CD!G76","v":1},{"$f":"+B76&C76&E76&$A$3","v":"BTD2EtCSAP"},{"$f":"+B76&C76&E76&$A$4","v":"BTD2Et-"},{"$f":"+B76&C76&F76&$A$3","v":"BTD2PpCSAP"},null,null,{"$f":"+IFERROR(VLOOKUP(H76,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.34E-3},null,{"$f":"+EnergíaVig!V76*$M76*(1-$G76)*1000","v":0},{"$f":"+EnergíaVig!W76*$M76*(1-$G76)*1000","v":0},{"$f":"+EnergíaVig!X76*$M76*(1-$G76)*1000","v":0},{"$f":"+EnergíaVig!Y76*$M76*(1-$G76)*1000","v":0},{"$f":"+SUMPRODUCT(O76:R76,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I76,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P76*U76*12*(1-$G76)*1000","v":0},null,{"$f":"+PotenciaVig!T76*U76*12*(1-$G76)*1000","v":0}]
[{"$f":"+EnergíaVig!A77","v":"BTD_3 (30,001-50,000)"},{"$f":"+ITV_CD!B77","v":"BTD"},{"$f":"+ITV_CD!C77","v":3},null,null,null,null,"BTD3CSAP","BTD3-","BTD3CSAP",null,null,{"$f":"+M78","v":1.34E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O77:R77,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I77,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0}]
[{"$f":"+EnergíaVig!A78","v":"BTD_3 Regular"},{"$f":"+ITV_CD!B78","v":"BTD"},{"$f":"+ITV_CD!C78","v":3},{"$f":"+ITV_CD!D78","v":"Regular"},{"$f":"+ITV_CD!E78","v":"Et"},{"$f":"+ITV_CD!F78","v":"Pp"},{"$f":"+ITV_CD!G78","v":0},"BTD3EtCSAP","BTD3Et-","BTD3PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H78,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.34E-3},null,{"$f":"+($M78*(EnergíaVig!V78-$Q$3*12*ClientesVig!Q78)+$M69*(($Q$3-$P$3)*12*ClientesVig!Q78)+$M60*($P$3*12*ClientesVig!Q78))*(1-$G78)*1000","v":244137.10099239496},{"$f":"+($M78*(EnergíaVig!W78-$Q$3*12*ClientesVig!R78)+$M69*(($Q$3-$P$3)*12*ClientesVig!R78)+$M60*($P$3*12*ClientesVig!R78))*(1-$G78)*1000","v":248485.42959931982},{"$f":"+($M78*(EnergíaVig!X78-$Q$3*12*ClientesVig!S78)+$M69*(($Q$3-$P$3)*12*ClientesVig!S78)+$M60*($P$3*12*ClientesVig!S78))*(1-$G78)*1000","v":253030.14605422926},{"$f":"+($M78*(EnergíaVig!Y78-$Q$3*12*ClientesVig!T78)+$M69*(($Q$3-$P$3)*12*ClientesVig!T78)+$M60*($P$3*12*ClientesVig!T78))*(1-$G78)*1000","v":257372.76323695926},{"$f":"+SUMPRODUCT(O78:R78,PremisaCosto!$F$69:$I$69)","v":822409.88331315643},null,{"$f":"+IFERROR(VLOOKUP(I78,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P78*U78*12*(1-$G78)*1000","v":0},null,{"$f":"+PotenciaVig!T78*U78*12*(1-$G78)*1000","v":0}]
[{"$f":"+EnergíaVig!A79","v":"BTD_3 Agro"},{"$f":"+ITV_CD!B79","v":"BTD"},{"$f":"+ITV_CD!C79","v":3},{"$f":"+ITV_CD!D79","v":"Agropecuario"},{"$f":"+ITV_CD!E79","v":"Et"},{"$f":"+ITV_CD!F79","v":"Pp"},{"$f":"+ITV_CD!G79","v":0.05},"BTD3EtCSAP","BTD3Et-","BTD3PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H79,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.34E-3},null,{"$f":"+($M79*(EnergíaVig!V79-$Q$3*12*ClientesVig!Q79)+$M70*(($Q$3-$P$3)*12*ClientesVig!Q79)+$M61*($P$3*12*ClientesVig!Q79))*(1-$G79)*1000","v":857.2530127796017},{"$f":"+($M79*(EnergíaVig!W79-$Q$3*12*ClientesVig!R79)+$M70*(($Q$3-$P$3)*12*ClientesVig!R79)+$M61*($P$3*12*ClientesVig!R79))*(1-$G79)*1000","v":872.54475259589924},{"$f":"+($M79*(EnergíaVig!X79-$Q$3*12*ClientesVig!S79)+$M70*(($Q$3-$P$3)*12*ClientesVig!S79)+$M61*($P$3*12*ClientesVig!S79))*(1-$G79)*1000","v":888.52519478452416},{"$f":"+($M79*(EnergíaVig!Y79-$Q$3*12*ClientesVig!T79)+$M70*(($Q$3-$P$3)*12*ClientesVig!T79)+$M61*($P$3*12*ClientesVig!T79))*(1-$G79)*1000","v":903.79029664298412},{"$f":"+SUMPRODUCT(O79:R79,PremisaCosto!$F$69:$I$69)","v":2887.8751238071441},null,{"$f":"+IFERROR(VLOOKUP(I79,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P79*U79*12*(1-$G79)*1000","v":0},null,{"$f":"+PotenciaVig!T79*U79*12*(1-$G79)*1000","v":0}]
[{"$f":"+EnergíaVig!A80","v":"BTD_3 Jub. 1"},{"$f":"+ITV_CD!B80","v":"BTD"},{"$f":"+ITV_CD!C80","v":3},{"$f":"+ITV_CD!D80","v":"Jubilados - 1"},{"$f":"+ITV_CD!E80","v":"Et"},{"$f":"+ITV_CD!F80","v":"Pp"},{"$f":"+ITV_CD!G80","v":0.25},"BTD3EtCSAP","BTD3Et-","BTD3PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H80,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.34E-3},null,{"$f":"+($M80*(EnergíaVig!V80-$Q$3*12*ClientesVig!Q80)+$M71*(($Q$3-$P$3)*12*ClientesVig!Q80)+$M62*($P$3*12*ClientesVig!Q80))*(1-$G80)*1000","v":0},{"$f":"+($M80*(EnergíaVig!W80-$Q$3*12*ClientesVig!R80)+$M71*(($Q$3-$P$3)*12*ClientesVig!R80)+$M62*($P$3*12*ClientesVig!R80))*(1-$G80)*1000","v":0},{"$f":"+($M80*(EnergíaVig!X80-$Q$3*12*ClientesVig!S80)+$M71*(($Q$3-$P$3)*12*ClientesVig!S80)+$M62*($P$3*12*ClientesVig!S80))*(1-$G80)*1000","v":0},{"$f":"+($M80*(EnergíaVig!Y80-$Q$3*12*ClientesVig!T80)+$M71*(($Q$3-$P$3)*12*ClientesVig!T80)+$M62*($P$3*12*ClientesVig!T80))*(1-$G80)*1000","v":0},{"$f":"+SUMPRODUCT(O80:R80,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I80,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P80*U80*12*(1-$G80)*1000","v":0},null,{"$f":"+PotenciaVig!T80*U80*12*(1-$G80)*1000","v":0}]
[{"$f":"+EnergíaVig!A81","v":"BTD_3 Jub. 2"},{"$f":"+ITV_CD!B81","v":"BTD"},{"$f":"+ITV_CD!C81","v":3},{"$f":"+ITV_CD!D81","v":"Jubilados - 2"},{"$f":"+ITV_CD!E81","v":"Et"},{"$f":"+ITV_CD!F81","v":"Pp"},{"$f":"+ITV_CD!G81","v":0.25},"BTD3EtCSAP","BTD3Et-","BTD3PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H81,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.34E-3},null,{"$f":"+($M81*(EnergíaVig!V81-$Q$3*12*ClientesVig!Q81)+$M72*(($Q$3-$P$3)*12*ClientesVig!Q81)+$M63*(($P$3-$P$4)*12*ClientesVig!Q81)+$M63*$P$4*12*ClientesVig!Q81*(1-$G81))*1000","v":0},{"$f":"+($M81*(EnergíaVig!W81-$Q$3*12*ClientesVig!R81)+$M72*(($Q$3-$P$3)*12*ClientesVig!R81)+$M63*(($P$3-$P$4)*12*ClientesVig!R81)+$M63*$P$4*12*ClientesVig!R81*(1-$G81))*1000","v":0},{"$f":"+($M81*(EnergíaVig!X81-$Q$3*12*ClientesVig!S81)+$M72*(($Q$3-$P$3)*12*ClientesVig!S81)+$M63*(($P$3-$P$4)*12*ClientesVig!S81)+$M63*$P$4*12*ClientesVig!S81*(1-$G81))*1000","v":0},{"$f":"+($M81*(EnergíaVig!Y81-$Q$3*12*ClientesVig!T81)+$M72*(($Q$3-$P$3)*12*ClientesVig!T81)+$M63*(($P$3-$P$4)*12*ClientesVig!T81)+$M63*$P$4*12*ClientesVig!T81*(1-$G81))*1000","v":0},{"$f":"+SUMPRODUCT(O81:R81,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I81,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P81*U81*12*(1-$G81)*1000","v":0},null,{"$f":"+PotenciaVig!T81*U81*12*(1-$G81)*1000","v":0}]
[{"$f":"+EnergíaVig!A82","v":"BTD_3 Discap."},{"$f":"+ITV_CD!B82","v":"BTD"},{"$f":"+ITV_CD!C82","v":3},{"$f":"+ITV_CD!D82","v":"Jubilados - 1"},{"$f":"+ITV_CD!E82","v":"Et"},{"$f":"+ITV_CD!F82","v":"Pp"},{"$f":"+ITV_CD!G82","v":0.25},"BTD3EtCSAP","BTD3Et-","BTD3PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H82,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.34E-3},null,{"$f":"+($M82*(EnergíaVig!V82-$Q$3*12*ClientesVig!Q82)+$M73*(($Q$3-$P$3)*12*ClientesVig!Q82)+$M64*($P$3*12*ClientesVig!Q82))*(1-$G82)*1000","v":0},{"$f":"+($M82*(EnergíaVig!W82-$Q$3*12*ClientesVig!R82)+$M73*(($Q$3-$P$3)*12*ClientesVig!R82)+$M64*($P$3*12*ClientesVig!R82))*(1-$G82)*1000","v":0},{"$f":"+($M82*(EnergíaVig!X82-$Q$3*12*ClientesVig!S82)+$M73*(($Q$3-$P$3)*12*ClientesVig!S82)+$M64*($P$3*12*ClientesVig!S82))*(1-$G82)*1000","v":0},{"$f":"+($M82*(EnergíaVig!Y82-$Q$3*12*ClientesVig!T82)+$M73*(($Q$3-$P$3)*12*ClientesVig!T82)+$M64*($P$3*12*ClientesVig!T82))*(1-$G82)*1000","v":0},{"$f":"+SUMPRODUCT(O82:R82,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I82,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P82*U82*12*(1-$G82)*1000","v":0},null,{"$f":"+PotenciaVig!T82*U82*12*(1-$G82)*1000","v":0}]
[{"$f":"+EnergíaVig!A83","v":"BTD_3 Discapacitados 601-más"},{"$f":"+ITV_CD!B83","v":"BTD"},{"$f":"+ITV_CD!C83","v":3},{"$f":"+ITV_CD!D83","v":"Jubilados - 2"},{"$f":"+ITV_CD!E83","v":"Et"},{"$f":"+ITV_CD!F83","v":"Pp"},{"$f":"+ITV_CD!G83","v":0.25},"BTD3EtCSAP","BTD3Et-","BTD3PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H83,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.34E-3},null,{"$f":"+($M83*(EnergíaVig!V83-$Q$3*12*ClientesVig!Q83)+$M74*(($Q$3-$P$3)*12*ClientesVig!Q83)+$M65*(($P$3-$P$4)*12*ClientesVig!Q83)+$M65*$P$4*12*ClientesVig!Q83*(1-$G83))*1000","v":0},{"$f":"+($M83*(EnergíaVig!W83-$Q$3*12*ClientesVig!R83)+$M74*(($Q$3-$P$3)*12*ClientesVig!R83)+$M65*(($P$3-$P$4)*12*ClientesVig!R83)+$M65*$P$4*12*ClientesVig!R83*(1-$G83))*1000","v":0},{"$f":"+($M83*(EnergíaVig!X83-$Q$3*12*ClientesVig!S83)+$M74*(($Q$3-$P$3)*12*ClientesVig!S83)+$M65*(($P$3-$P$4)*12*ClientesVig!S83)+$M65*$P$4*12*ClientesVig!S83*(1-$G83))*1000","v":0},{"$f":"+($M83*(EnergíaVig!Y83-$Q$3*12*ClientesVig!T83)+$M74*(($Q$3-$P$3)*12*ClientesVig!T83)+$M65*(($P$3-$P$4)*12*ClientesVig!T83)+$M65*$P$4*12*ClientesVig!T83*(1-$G83))*1000","v":0},{"$f":"+SUMPRODUCT(O83:R83,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I83,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P83*U83*12*(1-$G83)*1000","v":0},null,{"$f":"+PotenciaVig!T83*U83*12*(1-$G83)*1000","v":0}]
[{"$f":"+EnergíaVig!A84","v":"BTD_3 Político"},{"$f":"+ITV_CD!B84","v":"BTD"},{"$f":"+ITV_CD!C84","v":3},{"$f":"+ITV_CD!D84","v":"Político"},{"$f":"+ITV_CD!E84","v":"Et"},{"$f":"+ITV_CD!F84","v":"Pp"},{"$f":"+ITV_CD!G84","v":0.5},"BTD3EtCSAP","BTD3Et-","BTD3PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H84,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.34E-3},null,{"$f":"+($M84*(EnergíaVig!V84-$Q$3*12*ClientesVig!Q84)+$M75*(($Q$3-$P$3)*12*ClientesVig!Q84)+$M66*($P$3*12*ClientesVig!Q84))*(1-$G84)*1000","v":0},{"$f":"+($M84*(EnergíaVig!W84-$Q$3*12*ClientesVig!R84)+$M75*(($Q$3-$P$3)*12*ClientesVig!R84)+$M66*($P$3*12*ClientesVig!R84))*(1-$G84)*1000","v":0},{"$f":"+($M84*(EnergíaVig!X84-$Q$3*12*ClientesVig!S84)+$M75*(($Q$3-$P$3)*12*ClientesVig!S84)+$M66*($P$3*12*ClientesVig!S84))*(1-$G84)*1000","v":0},{"$f":"+($M84*(EnergíaVig!Y84-$Q$3*12*ClientesVig!T84)+$M75*(($Q$3-$P$3)*12*ClientesVig!T84)+$M66*($P$3*12*ClientesVig!T84))*(1-$G84)*1000","v":0},{"$f":"+SUMPRODUCT(O84:R84,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I84,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P84*U84*12*(1-$G84)*1000","v":0},null,{"$f":"+PotenciaVig!T84*U84*12*(1-$G84)*1000","v":0}]
[{"$f":"+EnergíaVig!A85","v":"BTD_3 Cruz Roja"},{"$f":"+ITV_CD!B85","v":"BTD"},{"$f":"+ITV_CD!C85","v":3},{"$f":"+ITV_CD!D85","v":"Cruz Roja"},{"$f":"+ITV_CD!E85","v":"Et"},{"$f":"+ITV_CD!F85","v":"Pp"},{"$f":"+ITV_CD!G85","v":1},{"$f":"+B85&C85&E85&$A$3","v":"BTD3EtCSAP"},{"$f":"+B85&C85&E85&$A$4","v":"BTD3Et-"},{"$f":"+B85&C85&F85&$A$3","v":"BTD3PpCSAP"},null,null,{"$f":"+IFERROR(VLOOKUP(H85,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.34E-3},null,{"$f":"+($M85*(EnergíaVig!V85-$Q$3*12*ClientesVig!Q85)+$M76*(($Q$3-$P$3)*12*ClientesVig!Q85)+$M67*($P$3*12*ClientesVig!Q85))*(1-$G85)*1000","v":0},{"$f":"+($M85*(EnergíaVig!W85-$Q$3*12*ClientesVig!R85)+$M76*(($Q$3-$P$3)*12*ClientesVig!R85)+$M67*($P$3*12*ClientesVig!R85))*(1-$G85)*1000","v":0},{"$f":"+($M85*(EnergíaVig!X85-$Q$3*12*ClientesVig!S85)+$M76*(($Q$3-$P$3)*12*ClientesVig!S85)+$M67*($P$3*12*ClientesVig!S85))*(1-$G85)*1000","v":0},{"$f":"+($M85*(EnergíaVig!Y85-$Q$3*12*ClientesVig!T85)+$M76*(($Q$3-$P$3)*12*ClientesVig!T85)+$M67*($P$3*12*ClientesVig!T85))*(1-$G85)*1000","v":0},{"$f":"+SUMPRODUCT(O85:R85,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I85,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P85*U85*12*(1-$G85)*1000","v":0},null,{"$f":"+PotenciaVig!T85*U85*12*(1-$G85)*1000","v":0}]
[{"$f":"+EnergíaVig!A86","v":"BTD_4 (50,001-más)"},{"$f":"+ITV_CD!B86","v":"BTD"},{"$f":"+ITV_CD!C86","v":4},null,null,null,null,"BTD4CSAP","BTD4-","BTD4CSAP",null,null,{"$f":"+M87","v":1.34E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O86:R86,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I86,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0}]
[{"$f":"+EnergíaVig!A87","v":"BTD_4 Regular"},{"$f":"+ITV_CD!B87","v":"BTD"},{"$f":"+ITV_CD!C87","v":4},{"$f":"+ITV_CD!D87","v":"Regular"},{"$f":"+ITV_CD!E87","v":"Et"},{"$f":"+ITV_CD!F87","v":"Pp"},{"$f":"+ITV_CD!G87","v":0},"BTD4EtCSAP","BTD4Et-","BTD4PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H87,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.34E-3},null,{"$f":"+($M87*(EnergíaVig!V87-$R$3*12*ClientesVig!Q87)+$M78*(($R$3-$Q$3)*12*ClientesVig!Q87)+$M69*(($Q$3-$P$3)*12*ClientesVig!Q87)+$M60*($P$3*12*ClientesVig!Q87))*(1-$G87)*1000","v":406347.07391849405},{"$f":"+($M87*(EnergíaVig!W87-$R$3*12*ClientesVig!R87)+$M78*(($R$3-$Q$3)*12*ClientesVig!R87)+$M69*(($Q$3-$P$3)*12*ClientesVig!R87)+$M60*($P$3*12*ClientesVig!R87))*(1-$G87)*1000","v":413593.98464686057},{"$f":"+($M87*(EnergíaVig!X87-$R$3*12*ClientesVig!S87)+$M78*(($R$3-$Q$3)*12*ClientesVig!S87)+$M69*(($Q$3-$P$3)*12*ClientesVig!S87)+$M60*($P$3*12*ClientesVig!S87))*(1-$G87)*1000","v":421167.40634741657},{"$f":"+($M87*(EnergíaVig!Y87-$R$3*12*ClientesVig!T87)+$M78*(($R$3-$Q$3)*12*ClientesVig!T87)+$M69*(($Q$3-$P$3)*12*ClientesVig!T87)+$M60*($P$3*12*ClientesVig!T87))*(1-$G87)*1000","v":428402.12661291345},{"$f":"+SUMPRODUCT(O87:R87,PremisaCosto!$F$69:$I$69)","v":1368877.074867344},null,{"$f":"+IFERROR(VLOOKUP(I87,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P87*U87*12*(1-$G87)*1000","v":0},null,{"$f":"+PotenciaVig!T87*U87*12*(1-$G87)*1000","v":0}]
[{"$f":"+EnergíaVig!A88","v":"BTD_4 Agro"},{"$f":"+ITV_CD!B88","v":"BTD"},{"$f":"+ITV_CD!C88","v":4},{"$f":"+ITV_CD!D88","v":"Agropecuario"},{"$f":"+ITV_CD!E88","v":"Et"},{"$f":"+ITV_CD!F88","v":"Pp"},{"$f":"+ITV_CD!G88","v":0.05},"BTD4EtCSAP","BTD4Et-","BTD4PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H88,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.34E-3},null,{"$f":"+($M88*(EnergíaVig!V88-$R$3*12*ClientesVig!Q88)+$M79*(($R$3-$Q$3)*12*ClientesVig!Q88)+$M70*(($Q$3-$P$3)*12*ClientesVig!Q88)+$M61*($P$3*12*ClientesVig!Q88))*(1-$G88)*1000","v":2465.3304081434048},{"$f":"+($M88*(EnergíaVig!W88-$R$3*12*ClientesVig!R88)+$M79*(($R$3-$Q$3)*12*ClientesVig!R88)+$M70*(($Q$3-$P$3)*12*ClientesVig!R88)+$M61*($P$3*12*ClientesVig!R88))*(1-$G88)*1000","v":2509.3071461665199},{"$f":"+($M88*(EnergíaVig!X88-$R$3*12*ClientesVig!S88)+$M79*(($R$3-$Q$3)*12*ClientesVig!S88)+$M70*(($Q$3-$P$3)*12*ClientesVig!S88)+$M61*($P$3*12*ClientesVig!S88))*(1-$G88)*1000","v":2555.2644883699045},{"$f":"+($M88*(EnergíaVig!Y88-$R$3*12*ClientesVig!T88)+$M79*(($R$3-$Q$3)*12*ClientesVig!T88)+$M70*(($Q$3-$P$3)*12*ClientesVig!T88)+$M61*($P$3*12*ClientesVig!T88))*(1-$G88)*1000","v":2599.1646196427519},{"$f":"+SUMPRODUCT(O88:R88,PremisaCosto!$F$69:$I$69)","v":8305.0934222532487},null,{"$f":"+IFERROR(VLOOKUP(I88,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P88*U88*12*(1-$G88)*1000","v":0},null,{"$f":"+PotenciaVig!T88*U88*12*(1-$G88)*1000","v":0}]
[{"$f":"+EnergíaVig!A89","v":"BTD_4 Jub. 1"},{"$f":"+ITV_CD!B89","v":"BTD"},{"$f":"+ITV_CD!C89","v":4},{"$f":"+ITV_CD!D89","v":"Jubilados - 1"},{"$f":"+ITV_CD!E89","v":"Et"},{"$f":"+ITV_CD!F89","v":"Pp"},{"$f":"+ITV_CD!G89","v":0.25},"BTD4EtCSAP","BTD4Et-","BTD4PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H89,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.34E-3},null,{"$f":"+($M89*(EnergíaVig!V89-$R$3*12*ClientesVig!Q89)+$M80*(($R$3-$Q$3)*12*ClientesVig!Q89)+$M71*(($Q$3-$P$3)*12*ClientesVig!Q89)+$M62*($P$3*12*ClientesVig!Q89))*(1-$G89)*1000","v":0},{"$f":"+($M89*(EnergíaVig!W89-$R$3*12*ClientesVig!R89)+$M80*(($R$3-$Q$3)*12*ClientesVig!R89)+$M71*(($Q$3-$P$3)*12*ClientesVig!R89)+$M62*($P$3*12*ClientesVig!R89))*(1-$G89)*1000","v":0},{"$f":"+($M89*(EnergíaVig!X89-$R$3*12*ClientesVig!S89)+$M80*(($R$3-$Q$3)*12*ClientesVig!S89)+$M71*(($Q$3-$P$3)*12*ClientesVig!S89)+$M62*($P$3*12*ClientesVig!S89))*(1-$G89)*1000","v":0},{"$f":"+($M89*(EnergíaVig!Y89-$R$3*12*ClientesVig!T89)+$M80*(($R$3-$Q$3)*12*ClientesVig!T89)+$M71*(($Q$3-$P$3)*12*ClientesVig!T89)+$M62*($P$3*12*ClientesVig!T89))*(1-$G89)*1000","v":0},{"$f":"+SUMPRODUCT(O89:R89,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I89,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P89*U89*12*(1-$G89)*1000","v":0},null,{"$f":"+PotenciaVig!T89*U89*12*(1-$G89)*1000","v":0}]
[{"$f":"+EnergíaVig!A90","v":"BTD_4 Jub. 2"},{"$f":"+ITV_CD!B90","v":"BTD"},{"$f":"+ITV_CD!C90","v":4},{"$f":"+ITV_CD!D90","v":"Jubilados - 2"},{"$f":"+ITV_CD!E90","v":"Et"},{"$f":"+ITV_CD!F90","v":"Pp"},{"$f":"+ITV_CD!G90","v":0.25},"BTD4EtCSAP","BTD4Et-","BTD4PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H90,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.34E-3},null,{"$f":"+($M90*(EnergíaVig!V90-$R$3*12*ClientesVig!Q90)+$M81*(($R$3-$Q$3)*12*ClientesVig!Q90)+$M72*(($Q$3-$P$3)*12*ClientesVig!Q90)+$M63*(($P$3-$P$4)*12*ClientesVig!Q90)+$M63*$P$4*12*ClientesVig!Q90*(1-$G90))*1000","v":0},{"$f":"+($M90*(EnergíaVig!W90-$R$3*12*ClientesVig!R90)+$M81*(($R$3-$Q$3)*12*ClientesVig!R90)+$M72*(($Q$3-$P$3)*12*ClientesVig!R90)+$M63*(($P$3-$P$4)*12*ClientesVig!R90)+$M63*$P$4*12*ClientesVig!R90*(1-$G90))*1000","v":0},{"$f":"+($M90*(EnergíaVig!X90-$R$3*12*ClientesVig!S90)+$M81*(($R$3-$Q$3)*12*ClientesVig!S90)+$M72*(($Q$3-$P$3)*12*ClientesVig!S90)+$M63*(($P$3-$P$4)*12*ClientesVig!S90)+$M63*$P$4*12*ClientesVig!S90*(1-$G90))*1000","v":0},{"$f":"+($M90*(EnergíaVig!Y90-$R$3*12*ClientesVig!T90)+$M81*(($R$3-$Q$3)*12*ClientesVig!T90)+$M72*(($Q$3-$P$3)*12*ClientesVig!T90)+$M63*(($P$3-$P$4)*12*ClientesVig!T90)+$M63*$P$4*12*ClientesVig!T90*(1-$G90))*1000","v":0},{"$f":"+SUMPRODUCT(O90:R90,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I90,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P90*U90*12*(1-$G90)*1000","v":0},null,{"$f":"+PotenciaVig!T90*U90*12*(1-$G90)*1000","v":0}]
[{"$f":"+EnergíaVig!A91","v":"BTD_4 Discap."},{"$f":"+ITV_CD!B91","v":"BTD"},{"$f":"+ITV_CD!C91","v":4},{"$f":"+ITV_CD!D91","v":"Jubilados - 1"},{"$f":"+ITV_CD!E91","v":"Et"},{"$f":"+ITV_CD!F91","v":"Pp"},{"$f":"+ITV_CD!G91","v":0.25},"BTD4EtCSAP","BTD4Et-","BTD4PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H91,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.34E-3},null,{"$f":"+($M91*(EnergíaVig!V91-$R$3*12*ClientesVig!Q91)+$M82*(($R$3-$Q$3)*12*ClientesVig!Q91)+$M73*(($Q$3-$P$3)*12*ClientesVig!Q91)+$M64*($P$3*12*ClientesVig!Q91))*(1-$G91)*1000","v":0},{"$f":"+($M91*(EnergíaVig!W91-$R$3*12*ClientesVig!R91)+$M82*(($R$3-$Q$3)*12*ClientesVig!R91)+$M73*(($Q$3-$P$3)*12*ClientesVig!R91)+$M64*($P$3*12*ClientesVig!R91))*(1-$G91)*1000","v":0},{"$f":"+($M91*(EnergíaVig!X91-$R$3*12*ClientesVig!S91)+$M82*(($R$3-$Q$3)*12*ClientesVig!S91)+$M73*(($Q$3-$P$3)*12*ClientesVig!S91)+$M64*($P$3*12*ClientesVig!S91))*(1-$G91)*1000","v":0},{"$f":"+($M91*(EnergíaVig!Y91-$R$3*12*ClientesVig!T91)+$M82*(($R$3-$Q$3)*12*ClientesVig!T91)+$M73*(($Q$3-$P$3)*12*ClientesVig!T91)+$M64*($P$3*12*ClientesVig!T91))*(1-$G91)*1000","v":0},{"$f":"+SUMPRODUCT(O91:R91,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I91,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P91*U91*12*(1-$G91)*1000","v":0},null,{"$f":"+PotenciaVig!T91*U91*12*(1-$G91)*1000","v":0}]
[{"$f":"+EnergíaVig!A92","v":"BTD_4 Discapacitados 601-más"},{"$f":"+ITV_CD!B92","v":"BTD"},{"$f":"+ITV_CD!C92","v":4},{"$f":"+ITV_CD!D92","v":"Jubilados - 2"},{"$f":"+ITV_CD!E92","v":"Et"},{"$f":"+ITV_CD!F92","v":"Pp"},{"$f":"+ITV_CD!G92","v":0.25},"BTD4EtCSAP","BTD4Et-","BTD4PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H92,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.34E-3},null,{"$f":"+($M92*(EnergíaVig!V92-$R$3*12*ClientesVig!Q92)+$M83*(($R$3-$Q$3)*12*ClientesVig!Q92)+$M74*(($Q$3-$P$3)*12*ClientesVig!Q92)+$M65*(($P$3-$P$4)*12*ClientesVig!Q92)+$M65*$P$4*12*ClientesVig!Q92*(1-$G92))*1000","v":0},{"$f":"+($M92*(EnergíaVig!W92-$R$3*12*ClientesVig!R92)+$M83*(($R$3-$Q$3)*12*ClientesVig!R92)+$M74*(($Q$3-$P$3)*12*ClientesVig!R92)+$M65*(($P$3-$P$4)*12*ClientesVig!R92)+$M65*$P$4*12*ClientesVig!R92*(1-$G92))*1000","v":0},{"$f":"+($M92*(EnergíaVig!X92-$R$3*12*ClientesVig!S92)+$M83*(($R$3-$Q$3)*12*ClientesVig!S92)+$M74*(($Q$3-$P$3)*12*ClientesVig!S92)+$M65*(($P$3-$P$4)*12*ClientesVig!S92)+$M65*$P$4*12*ClientesVig!S92*(1-$G92))*1000","v":0},{"$f":"+($M92*(EnergíaVig!Y92-$R$3*12*ClientesVig!T92)+$M83*(($R$3-$Q$3)*12*ClientesVig!T92)+$M74*(($Q$3-$P$3)*12*ClientesVig!T92)+$M65*(($P$3-$P$4)*12*ClientesVig!T92)+$M65*$P$4*12*ClientesVig!T92*(1-$G92))*1000","v":0},{"$f":"+SUMPRODUCT(O92:R92,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I92,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P92*U92*12*(1-$G92)*1000","v":0},null,{"$f":"+PotenciaVig!T92*U92*12*(1-$G92)*1000","v":0}]
[{"$f":"+EnergíaVig!A93","v":"BTD_4 Político"},{"$f":"+ITV_CD!B93","v":"BTD"},{"$f":"+ITV_CD!C93","v":4},{"$f":"+ITV_CD!D93","v":"Político"},{"$f":"+ITV_CD!E93","v":"Et"},{"$f":"+ITV_CD!F93","v":"Pp"},{"$f":"+ITV_CD!G93","v":0.5},"BTD4EtCSAP","BTD4Et-","BTD4PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H93,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.34E-3},null,{"$f":"+($M93*(EnergíaVig!V93-$R$3*12*ClientesVig!Q93)+$M84*(($R$3-$Q$3)*12*ClientesVig!Q93)+$M75*(($Q$3-$P$3)*12*ClientesVig!Q93)+$M66*($P$3*12*ClientesVig!Q93))*(1-$G93)*1000","v":0},{"$f":"+($M93*(EnergíaVig!W93-$R$3*12*ClientesVig!R93)+$M84*(($R$3-$Q$3)*12*ClientesVig!R93)+$M75*(($Q$3-$P$3)*12*ClientesVig!R93)+$M66*($P$3*12*ClientesVig!R93))*(1-$G93)*1000","v":0},{"$f":"+($M93*(EnergíaVig!X93-$R$3*12*ClientesVig!S93)+$M84*(($R$3-$Q$3)*12*ClientesVig!S93)+$M75*(($Q$3-$P$3)*12*ClientesVig!S93)+$M66*($P$3*12*ClientesVig!S93))*(1-$G93)*1000","v":0},{"$f":"+($M93*(EnergíaVig!Y93-$R$3*12*ClientesVig!T93)+$M84*(($R$3-$Q$3)*12*ClientesVig!T93)+$M75*(($Q$3-$P$3)*12*ClientesVig!T93)+$M66*($P$3*12*ClientesVig!T93))*(1-$G93)*1000","v":0},{"$f":"+SUMPRODUCT(O93:R93,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I93,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P93*U93*12*(1-$G93)*1000","v":0},null,{"$f":"+PotenciaVig!T93*U93*12*(1-$G93)*1000","v":0}]
[{"$f":"+EnergíaVig!A94","v":"BTD_4 Cruz Roja"},{"$f":"+ITV_CD!B94","v":"BTD"},{"$f":"+ITV_CD!C94","v":4},{"$f":"+ITV_CD!D94","v":"Cruz Roja"},{"$f":"+ITV_CD!E94","v":"Et"},{"$f":"+ITV_CD!F94","v":"Pp"},{"$f":"+ITV_CD!G94","v":1},{"$f":"+B94&C94&E94&$A$3","v":"BTD4EtCSAP"},{"$f":"+B94&C94&E94&$A$4","v":"BTD4Et-"},{"$f":"+B94&C94&F94&$A$3","v":"BTD4PpCSAP"},null,null,{"$f":"+IFERROR(VLOOKUP(H94,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.34E-3},null,{"$f":"+($M94*(EnergíaVig!V94-$R$3*12*ClientesVig!Q94)+$M85*(($R$3-$Q$3)*12*ClientesVig!Q94)+$M76*(($Q$3-$P$3)*12*ClientesVig!Q94)+$M67*($P$3*12*ClientesVig!Q94))*(1-$G94)*1000","v":0},{"$f":"+($M94*(EnergíaVig!W94-$R$3*12*ClientesVig!R94)+$M85*(($R$3-$Q$3)*12*ClientesVig!R94)+$M76*(($Q$3-$P$3)*12*ClientesVig!R94)+$M67*($P$3*12*ClientesVig!R94))*(1-$G94)*1000","v":0},{"$f":"+($M94*(EnergíaVig!X94-$R$3*12*ClientesVig!S94)+$M85*(($R$3-$Q$3)*12*ClientesVig!S94)+$M76*(($Q$3-$P$3)*12*ClientesVig!S94)+$M67*($P$3*12*ClientesVig!S94))*(1-$G94)*1000","v":0},{"$f":"+($M94*(EnergíaVig!Y94-$R$3*12*ClientesVig!T94)+$M85*(($R$3-$Q$3)*12*ClientesVig!T94)+$M76*(($Q$3-$P$3)*12*ClientesVig!T94)+$M67*($P$3*12*ClientesVig!T94))*(1-$G94)*1000","v":0},{"$f":"+SUMPRODUCT(O94:R94,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I94,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P94*U94*12*(1-$G94)*1000","v":0},null,{"$f":"+PotenciaVig!T94*U94*12*(1-$G94)*1000","v":0}]
[{"$f":"+EnergíaVig!A95","v":"BTS"},{"$f":"+ITV_CD!B95","v":"BTS"},{"$f":"+ITV_CD!C95","v":1},null,null,null,null,"BTS1CSAP","BTS1-","BTS1CSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H95,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O96:O121)","v":2864798.6481623934},{"$f":"+SUM(P96:P121)","v":2896836.9084656495},{"$f":"+SUM(Q96:Q121)","v":2931751.3614761811},{"$f":"+SUM(R96:R121)","v":2967834.4081479232},{"$f":"+SUM(S96:S121)","v":9568519.5043619722},null,{"$f":"+IFERROR(VLOOKUP(I95,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W96:W121)","v":0},null,{"$f":"+SUM(Y96:Y121)","v":0},null,{"$f":"+SUM(Y95,S95)/SUM($Y$7,$S$7)","v":0.44837105211813177}]
[{"$f":"+EnergíaVig!A96","v":"BTS_1 (0-300)"},{"$f":"+ITV_CD!B96","v":"BTS"},{"$f":"+ITV_CD!C96","v":1},null,null,null,null,"BTS1CSAP","BTS1-","BTS1CSAP",null,null,{"$f":"+M97","v":1.42E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O96:R96,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U97","v":0}]
[{"$f":"+EnergíaVig!A97","v":"BTS_1 Regular"},{"$f":"+ITV_CD!B97","v":"BTS"},{"$f":"+ITV_CD!C97","v":1},{"$f":"+ITV_CD!D97","v":"Regular"},{"$f":"+ITV_CD!E97","v":"Et"},{"$f":"+ITV_CD!F97","v":"Pp"},{"$f":"+ITV_CD!G97","v":0},"BTS1EtCSAP","BTS1Et-","BTS1PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H97,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.42E-3},null,{"$f":"+EnergíaVig!V97*$M97*(1-$G97)*1000","v":603481.46956426348},{"$f":"+EnergíaVig!W97*$M97*(1-$G97)*1000","v":609182.60467543011},{"$f":"+EnergíaVig!X97*$M97*(1-$G97)*1000","v":615521.96913369768},{"$f":"+EnergíaVig!Y97*$M97*(1-$G97)*1000","v":622303.32610932225},{"$f":"+SUMPRODUCT(O97:R97,PremisaCosto!$F$69:$I$69)","v":2011126.5696351696},null,{"$f":"+IFERROR(VLOOKUP(I97,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P97*U97*12*(1-$G97)*1000","v":0},null,{"$f":"+PotenciaVig!T97*U97*12*(1-$G97)*1000","v":0}]
[{"$f":"+EnergíaVig!A98","v":"BTS_1 Agro"},{"$f":"+ITV_CD!B98","v":"BTS"},{"$f":"+ITV_CD!C98","v":1},{"$f":"+ITV_CD!D98","v":"Agropecuario"},{"$f":"+ITV_CD!E98","v":"Et"},{"$f":"+ITV_CD!F98","v":"Pp"},{"$f":"+ITV_CD!G98","v":0.05},"BTS1EtCSAP","BTS1Et-","BTS1PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H98,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.42E-3},null,{"$f":"+EnergíaVig!V98*$M98*(1-$G98)*1000","v":241.34461685361046},{"$f":"+EnergíaVig!W98*$M98*(1-$G98)*1000","v":245.50637853908876},{"$f":"+EnergíaVig!X98*$M98*(1-$G98)*1000","v":249.86406661183065},{"$f":"+EnergíaVig!Y98*$M98*(1-$G98)*1000","v":253.99221907902648},{"$f":"+SUMPRODUCT(O98:R98,PremisaCosto!$F$69:$I$69)","v":812.36859916760227},null,{"$f":"+IFERROR(VLOOKUP(I98,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P98*U98*12*(1-$G98)*1000","v":0},null,{"$f":"+PotenciaVig!T98*U98*12*(1-$G98)*1000","v":0}]
[{"$f":"+EnergíaVig!A99","v":"BTS_1 Jub. 1"},{"$f":"+ITV_CD!B99","v":"BTS"},{"$f":"+ITV_CD!C99","v":1},{"$f":"+ITV_CD!D99","v":"Jubilados - 1"},{"$f":"+ITV_CD!E99","v":"Et"},{"$f":"+ITV_CD!F99","v":"Pp"},{"$f":"+ITV_CD!G99","v":0.25},{"$f":"+B99&C99&E99&$A$3","v":"BTS1EtCSAP"},"BTS1Et-",{"$f":"+B99&C99&F99&$A$3","v":"BTS1PpCSAP"},null,null,{"$f":"+IFERROR(VLOOKUP(H99,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.42E-3},null,{"$f":"+EnergíaVig!V99*$M99*(1-$G99)*1000","v":169072.97122740047},{"$f":"+EnergíaVig!W99*$M99*(1-$G99)*1000","v":170639.00098044091},{"$f":"+EnergíaVig!X99*$M99*(1-$G99)*1000","v":172386.46012207415},{"$f":"+EnergíaVig!Y99*$M99*(1-$G99)*1000","v":174278.91778045439},{"$f":"+SUMPRODUCT(O99:R99,PremisaCosto!$F$69:$I$69)","v":563322.23562337144},null,{"$f":"+IFERROR(VLOOKUP(I99,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P99*U99*12*(1-$G99)*1000","v":0},null,{"$f":"+PotenciaVig!T99*U99*12*(1-$G99)*1000","v":0}]
[{"$f":"+EnergíaVig!A100","v":"BTS_1 Jub. 2"},{"$f":"+ITV_CD!B100","v":"BTS"},{"$f":"+ITV_CD!C100","v":1},{"$f":"+ITV_CD!D100","v":"Jubilados - 2"},{"$f":"+ITV_CD!E100","v":"Et"},{"$f":"+ITV_CD!F100","v":"Pp"},{"$f":"+ITV_CD!G100","v":0.25},"BTS1EtCSAP",{"$f":"+B100&C100&E100&$A$4","v":"BTS1Et-"},"BTS1PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H100,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.42E-3},null,{"$f":"+((EnergíaVig!V100-ClientesVig!Q100*(0.6*12-0.01*12)+(ClientesVig!Q100*(0.6*12-0.01*12))*(1-$G100))*$M100*1000)","v":0},{"$f":"+((EnergíaVig!W100-ClientesVig!R100*(0.6*12-0.01*12)+(ClientesVig!R100*(0.6*12-0.01*12))*(1-$G100))*$M100*1000)","v":0},{"$f":"+((EnergíaVig!X100-ClientesVig!S100*(0.6*12-0.01*12)+(ClientesVig!S100*(0.6*12-0.01*12))*(1-$G100))*$M100*1000)","v":0},{"$f":"+((EnergíaVig!Y100-ClientesVig!T100*(0.6*12-0.01*12)+(ClientesVig!T100*(0.6*12-0.01*12))*(1-$G100))*$M100*1000)","v":0},{"$f":"+SUMPRODUCT(O100:R100,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I100,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P100*U100*12*(1-$G100)*1000","v":0},null,{"$f":"+PotenciaVig!T100*U100*12*(1-$G100)*1000","v":0}]
[{"$f":"+EnergíaVig!A101","v":"BTS_1 Discap."},{"$f":"+ITV_CD!B101","v":"BTS"},{"$f":"+ITV_CD!C101","v":1},{"$f":"+ITV_CD!D101","v":"Jubilados - 1"},{"$f":"+ITV_CD!E101","v":"Et"},{"$f":"+ITV_CD!F101","v":"Pp"},{"$f":"+ITV_CD!G101","v":0.25},"BTS1EtCSAP","BTS1Et-","BTS1PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H101,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.42E-3},null,{"$f":"+EnergíaVig!V101*$M101*(1-$G101)*1000","v":2992.8117113428734},{"$f":"+EnergíaVig!W101*$M101*(1-$G101)*1000","v":3021.4747611634734},{"$f":"+EnergíaVig!X101*$M101*(1-$G101)*1000","v":3053.3467224364658},{"$f":"+EnergíaVig!Y101*$M101*(1-$G101)*1000","v":3087.7929711495794},{"$f":"+SUMPRODUCT(O101:R101,PremisaCosto!$F$69:$I$69)","v":9975.7887398063685},null,{"$f":"+IFERROR(VLOOKUP(I101,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P101*U101*12*(1-$G101)*1000","v":0},null,{"$f":"+PotenciaVig!T101*U101*12*(1-$G101)*1000","v":0}]
[{"$f":"+EnergíaVig!A102","v":"BTS_1 Discapacitados 601-más"},{"$f":"+ITV_CD!B102","v":"BTS"},{"$f":"+ITV_CD!C102","v":1},{"$f":"+ITV_CD!D102","v":"Jubilados - 2"},{"$f":"+ITV_CD!E102","v":"Et"},{"$f":"+ITV_CD!F102","v":"Pp"},{"$f":"+ITV_CD!G102","v":0.25},"BTS1EtCSAP","BTS1Et-","BTS1PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H102,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.42E-3},null,{"$f":"+((EnergíaVig!V102-ClientesVig!P102*0.6*12)+(ClientesVig!P102*0.6*12)*(1-$G102))*$M102*1000","v":0},{"$f":"+((EnergíaVig!W102-ClientesVig!Q102*0.6*12)+(ClientesVig!Q102*0.6*12)*(1-$G102))*$M102*1000","v":0},{"$f":"+((EnergíaVig!X102-ClientesVig!R102*0.6*12)+(ClientesVig!R102*0.6*12)*(1-$G102))*$M102*1000","v":0},{"$f":"+((EnergíaVig!Y102-ClientesVig!S102*0.6*12)+(ClientesVig!S102*0.6*12)*(1-$G102))*$M102*1000","v":0},{"$f":"+SUMPRODUCT(O102:R102,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I102,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P102*U102*12*(1-$G102)*1000","v":0},null,{"$f":"+PotenciaVig!T102*U102*12*(1-$G102)*1000","v":0}]
[{"$f":"+EnergíaVig!A103","v":"BTS_1 Político"},{"$f":"+ITV_CD!B103","v":"BTS"},{"$f":"+ITV_CD!C103","v":1},{"$f":"+ITV_CD!D103","v":"Político"},{"$f":"+ITV_CD!E103","v":"Et"},{"$f":"+ITV_CD!F103","v":"Pp"},{"$f":"+ITV_CD!G103","v":0.5},"BTS1EtCSAP","BTS1Et-","BTS1PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H103,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.42E-3},null,{"$f":"+EnergíaVig!V103*$M103*(1-$G103)*1000","v":2.695737794606091},{"$f":"+EnergíaVig!W103*$M103*(1-$G103)*1000","v":2.7407614278286929},{"$f":"+EnergíaVig!X103*$M103*(1-$G103)*1000","v":2.7879942357758707},{"$f":"+EnergíaVig!Y103*$M103*(1-$G103)*1000","v":2.8323762259918634},{"$f":"+SUMPRODUCT(O103:R103,PremisaCosto!$F$69:$I$69)","v":9.0671301056040274},null,{"$f":"+IFERROR(VLOOKUP(I103,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P103*U103*12*(1-$G103)*1000","v":0},null,{"$f":"+PotenciaVig!T103*U103*12*(1-$G103)*1000","v":0}]
[{"$f":"+EnergíaVig!A104","v":"BTS_1 Cruz Roja"},{"$f":"+ITV_CD!B104","v":"BTS"},{"$f":"+ITV_CD!C104","v":1},{"$f":"+ITV_CD!D104","v":"Cruz Roja"},{"$f":"+ITV_CD!E104","v":"Et"},{"$f":"+ITV_CD!F104","v":"Pp"},{"$f":"+ITV_CD!G104","v":1},{"$f":"+B104&C104&E104&$A$3","v":"BTS1EtCSAP"},{"$f":"+B104&C104&E104&$A$4","v":"BTS1Et-"},{"$f":"+B104&C104&F104&$A$3","v":"BTS1PpCSAP"},null,null,{"$f":"+IFERROR(VLOOKUP(H104,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.42E-3},null,{"$f":"+EnergíaVig!V104*$M104*(1-$G104)*1000","v":0},{"$f":"+EnergíaVig!W104*$M104*(1-$G104)*1000","v":0},{"$f":"+EnergíaVig!X104*$M104*(1-$G104)*1000","v":0},{"$f":"+EnergíaVig!Y104*$M104*(1-$G104)*1000","v":0},{"$f":"+SUMPRODUCT(O104:R104,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I104,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P104*U104*12*(1-$G104)*1000","v":0},null,{"$f":"+PotenciaVig!T104*U104*12*(1-$G104)*1000","v":0}]
[{"$f":"+EnergíaVig!A105","v":"BTS_2 (301-750)"},{"$f":"+ITV_CD!B105","v":"BTS"},{"$f":"+ITV_CD!C105","v":2},null,null,null,null,"BTS2CSAP","BTS2-","BTS2CSAP",null,null,{"$f":"+M106","v":1.42E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O105:R105,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U106","v":0}]
[{"$f":"+EnergíaVig!A106","v":"BTS_2 Regular"},{"$f":"+ITV_CD!B106","v":"BTS"},{"$f":"+ITV_CD!C106","v":2},{"$f":"+ITV_CD!D106","v":"Regular"},{"$f":"+ITV_CD!E106","v":"Et"},{"$f":"+ITV_CD!F106","v":"Pp"},{"$f":"+ITV_CD!G106","v":0},"BTS2EtCSAP","BTS2Et-","BTS2PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H106,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.42E-3},null,{"$f":"+EnergíaVig!V106*$M106*(1-$G106)*1000","v":640820.66918351257},{"$f":"+EnergíaVig!W106*$M106*(1-$G106)*1000","v":648284.80458651006},{"$f":"+EnergíaVig!X106*$M106*(1-$G106)*1000","v":656405.55092510232},{"$f":"+EnergíaVig!Y106*$M106*(1-$G106)*1000","v":664890.99458781921},{"$f":"+SUMPRODUCT(O106:R106,PremisaCosto!$F$69:$I$69)","v":2141805.6025728774},null,{"$f":"+IFERROR(VLOOKUP(I106,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P106*U106*12*(1-$G106)*1000","v":0},null,{"$f":"+PotenciaVig!T106*U106*12*(1-$G106)*1000","v":0}]
[{"$f":"+EnergíaVig!A107","v":"BTS_2 Agro"},{"$f":"+ITV_CD!B107","v":"BTS"},{"$f":"+ITV_CD!C107","v":2},{"$f":"+ITV_CD!D107","v":"Agropecuario"},{"$f":"+ITV_CD!E107","v":"Et"},{"$f":"+ITV_CD!F107","v":"Pp"},{"$f":"+ITV_CD!G107","v":0.05},"BTS2EtCSAP","BTS2Et-","BTS2PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H107,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.42E-3},null,{"$f":"+EnergíaVig!V107*$M107*(1-$G107)*1000","v":572.32442065685609},{"$f":"+EnergíaVig!W107*$M107*(1-$G107)*1000","v":582.4310818472311},{"$f":"+EnergíaVig!X107*$M107*(1-$G107)*1000","v":592.99899315183757},{"$f":"+EnergíaVig!Y107*$M107*(1-$G107)*1000","v":603.06920177351901},{"$f":"+SUMPRODUCT(O107:R107,PremisaCosto!$F$69:$I$69)","v":1927.5471060255329},null,{"$f":"+IFERROR(VLOOKUP(I107,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P107*U107*12*(1-$G107)*1000","v":0},null,{"$f":"+PotenciaVig!T107*U107*12*(1-$G107)*1000","v":0}]
[{"$f":"+EnergíaVig!A108","v":"BTS_2 Jub. 1"},{"$f":"+ITV_CD!B108","v":"BTS"},{"$f":"+ITV_CD!C108","v":2},{"$f":"+ITV_CD!D108","v":"Jubilados - 1"},{"$f":"+ITV_CD!E108","v":"Et"},{"$f":"+ITV_CD!F108","v":"Pp"},{"$f":"+ITV_CD!G108","v":0.25},"BTS2EtCSAP","BTS2Et-","BTS2PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H108,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.42E-3},null,{"$f":"+((EnergíaVig!V108-($P$4*12-0.01*12)*ClientesVig!Q108)+($P$4*12-0.01*12)*ClientesVig!Q108*(1-$G108))*$M108*1000","v":130038.75687221986},{"$f":"+((EnergíaVig!W108-($P$4*12-0.01*12)*ClientesVig!R108)+($P$4*12-0.01*12)*ClientesVig!R108*(1-$G108))*$M108*1000","v":129686.90829019596},{"$f":"+((EnergíaVig!X108-($P$4*12-0.01*12)*ClientesVig!S108)+($P$4*12-0.01*12)*ClientesVig!S108*(1-$G108))*$M108*1000","v":129478.96894061228},{"$f":"+((EnergíaVig!Y108-($P$4*12-0.01*12)*ClientesVig!T108)+($P$4*12-0.01*12)*ClientesVig!T108*(1-$G108))*$M108*1000","v":129370.20483595211},{"$f":"+SUMPRODUCT(O108:R108,PremisaCosto!$F$69:$I$69)","v":426244.71087652922},null,{"$f":"+IFERROR(VLOOKUP(I108,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P108*U108*12*(1-$G108)*1000","v":0},null,{"$f":"+PotenciaVig!T108*U108*12*(1-$G108)*1000","v":0}]
[{"$f":"+EnergíaVig!A109","v":"BTS_2 Jub. 2"},{"$f":"+ITV_CD!B109","v":"BTS"},{"$f":"+ITV_CD!C109","v":2},{"$f":"+ITV_CD!D109","v":"Jubilados - 2"},{"$f":"+ITV_CD!E109","v":"Et"},{"$f":"+ITV_CD!F109","v":"Pp"},{"$f":"+ITV_CD!G109","v":0.25},"BTS2EtCSAP","BTS2Et-","BTS2PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H109,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.42E-3},null,{"$f":"+((EnergíaVig!V109-($P$4*12-0.01*12)*ClientesVig!Q109)+($P$4*12-0.01*12)*ClientesVig!Q109*(1-$G109))*$M109*1000","v":45056.74057312357},{"$f":"+((EnergíaVig!W109-($P$4*12-0.01*12)*ClientesVig!R109)+($P$4*12-0.01*12)*ClientesVig!R109*(1-$G109))*$M109*1000","v":45242.700956436245},{"$f":"+((EnergíaVig!X109-($P$4*12-0.01*12)*ClientesVig!S109)+($P$4*12-0.01*12)*ClientesVig!S109*(1-$G109))*$M109*1000","v":45477.659698082636},{"$f":"+((EnergíaVig!Y109-($P$4*12-0.01*12)*ClientesVig!T109)+($P$4*12-0.01*12)*ClientesVig!T109*(1-$G109))*$M109*1000","v":45749.420537038655},{"$f":"+SUMPRODUCT(O109:R109,PremisaCosto!$F$69:$I$69)","v":149077.37975659469},null,{"$f":"+IFERROR(VLOOKUP(I109,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P109*U109*12*(1-$G109)*1000","v":0},null,{"$f":"+PotenciaVig!T109*U109*12*(1-$G109)*1000","v":0}]
[{"$f":"+EnergíaVig!A110","v":"BTS_2 Discap."},{"$f":"+ITV_CD!B110","v":"BTS"},{"$f":"+ITV_CD!C110","v":2},{"$f":"+ITV_CD!D110","v":"Jubilados - 1"},{"$f":"+ITV_CD!E110","v":"Et"},{"$f":"+ITV_CD!F110","v":"Pp"},{"$f":"+ITV_CD!G110","v":0.25},"BTS2EtCSAP","BTS2Et-","BTS2PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H110,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.42E-3},null,{"$f":"+((EnergíaVig!V110-($P$4*12-0.01*12)*ClientesVig!Q110)+($P$4*12-0.01*12)*ClientesVig!Q110*(1-$G110))*$M110*1000","v":2924.1457150129972},{"$f":"+((EnergíaVig!W110-($P$4*12-0.01*12)*ClientesVig!R110)+($P$4*12-0.01*12)*ClientesVig!R110*(1-$G110))*$M110*1000","v":2920.0598152555885},{"$f":"+((EnergíaVig!X110-($P$4*12-0.01*12)*ClientesVig!S110)+($P$4*12-0.01*12)*ClientesVig!S110*(1-$G110))*$M110*1000","v":2919.1992420037473},{"$f":"+((EnergíaVig!Y110-($P$4*12-0.01*12)*ClientesVig!T110)+($P$4*12-0.01*12)*ClientesVig!T110*(1-$G110))*$M110*1000","v":2920.5992540140523},{"$f":"+SUMPRODUCT(O110:R110,PremisaCosto!$F$69:$I$69)","v":9602.110680818354},null,{"$f":"+IFERROR(VLOOKUP(I110,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P110*U110*12*(1-$G110)*1000","v":0},null,{"$f":"+PotenciaVig!T110*U110*12*(1-$G110)*1000","v":0}]
[{"$f":"+EnergíaVig!A111","v":"BTS_2 Discapacitados 601-más"},{"$f":"+ITV_CD!B111","v":"BTS"},{"$f":"+ITV_CD!C111","v":2},{"$f":"+ITV_CD!D111","v":"Jubilados - 2"},{"$f":"+ITV_CD!E111","v":"Et"},{"$f":"+ITV_CD!F111","v":"Pp"},{"$f":"+ITV_CD!G111","v":0.25},"BTS2EtCSAP","BTS2Et-","BTS2PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H111,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.42E-3},null,{"$f":"+((EnergíaVig!V111-($P$4*12-0.01*12)*ClientesVig!Q111)+($P$4*12-0.01*12)*ClientesVig!Q111*(1-$G111))*$M111*1000","v":0},{"$f":"+((EnergíaVig!W111-($P$4*12-0.01*12)*ClientesVig!R111)+($P$4*12-0.01*12)*ClientesVig!R111*(1-$G111))*$M111*1000","v":0},{"$f":"+((EnergíaVig!X111-($P$4*12-0.01*12)*ClientesVig!S111)+($P$4*12-0.01*12)*ClientesVig!S111*(1-$G111))*$M111*1000","v":0},{"$f":"+((EnergíaVig!Y111-($P$4*12-0.01*12)*ClientesVig!T111)+($P$4*12-0.01*12)*ClientesVig!T111*(1-$G111))*$M111*1000","v":0},{"$f":"+SUMPRODUCT(O111:R111,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I111,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P111*U111*12*(1-$G111)*1000","v":0},null,{"$f":"+PotenciaVig!T111*U111*12*(1-$G111)*1000","v":0}]
[{"$f":"+EnergíaVig!A112","v":"BTS_2 Político"},{"$f":"+ITV_CD!B112","v":"BTS"},{"$f":"+ITV_CD!C112","v":2},{"$f":"+ITV_CD!D112","v":"Político"},{"$f":"+ITV_CD!E112","v":"Et"},{"$f":"+ITV_CD!F112","v":"Pp"},{"$f":"+ITV_CD!G112","v":0.5},"BTS2EtCSAP","BTS2Et-","BTS2PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H112,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.42E-3},null,{"$f":"+EnergíaVig!V112*$M112*(1-$G112)*1000","v":5.2200050669991356},{"$f":"+EnergíaVig!W112*$M112*(1-$G112)*1000","v":5.31178627946875},{"$f":"+EnergíaVig!X112*$M112*(1-$G112)*1000","v":5.4077800781336451},{"$f":"+EnergíaVig!Y112*$M112*(1-$G112)*1000","v":5.4991562010501225},{"$f":"+SUMPRODUCT(O112:R112,PremisaCosto!$F$69:$I$69)","v":17.578756418829105},null,{"$f":"+IFERROR(VLOOKUP(I112,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P112*U112*12*(1-$G112)*1000","v":0},null,{"$f":"+PotenciaVig!T112*U112*12*(1-$G112)*1000","v":0}]
[{"$f":"+EnergíaVig!A113","v":"BTS_2 Cruz Roja"},{"$f":"+ITV_CD!B113","v":"BTS"},{"$f":"+ITV_CD!C113","v":2},{"$f":"+ITV_CD!D113","v":"Cruz Roja"},{"$f":"+ITV_CD!E113","v":"Et"},{"$f":"+ITV_CD!F113","v":"Pp"},{"$f":"+ITV_CD!G113","v":1},{"$f":"+B113&C113&E113&$A$3","v":"BTS2EtCSAP"},{"$f":"+B113&C113&E113&$A$4","v":"BTS2Et-"},{"$f":"+B113&C113&F113&$A$3","v":"BTS2PpCSAP"},null,null,{"$f":"+IFERROR(VLOOKUP(H113,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.42E-3},null,{"$f":"+EnergíaVig!V113*$M113*(1-$G113)*1000","v":0},{"$f":"+EnergíaVig!W113*$M113*(1-$G113)*1000","v":0},{"$f":"+EnergíaVig!X113*$M113*(1-$G113)*1000","v":0},{"$f":"+EnergíaVig!Y113*$M113*(1-$G113)*1000","v":0},{"$f":"+SUMPRODUCT(O113:R113,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I113,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P113*U113*12*(1-$G113)*1000","v":0},null,{"$f":"+PotenciaVig!T113*U113*12*(1-$G113)*1000","v":0}]
[{"$f":"+EnergíaVig!A114","v":"BTS_3 (751-más)"},{"$f":"+ITV_CD!B114","v":"BTS"},{"$f":"+ITV_CD!C114","v":3},null,null,null,null,"BTS3CSAP","BTS3-","BTS3CSAP",null,null,{"$f":"+M115","v":1.42E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O114:R114,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U115","v":0}]
[{"$f":"+EnergíaVig!A115","v":"BTS_3 Regular"},{"$f":"+ITV_CD!B115","v":"BTS"},{"$f":"+ITV_CD!C115","v":3},{"$f":"+ITV_CD!D115","v":"Regular"},{"$f":"+ITV_CD!E115","v":"Et"},{"$f":"+ITV_CD!F115","v":"Pp"},{"$f":"+ITV_CD!G115","v":0},"BTS3EtCSAP","BTS3Et-","BTS3PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H115,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.42E-3},null,{"$f":"+EnergíaVig!V115*$M115*(1-$G115)*1000","v":1128136.4938280275},{"$f":"+EnergíaVig!W115*$M115*(1-$G115)*1000","v":1144443.2219179689},{"$f":"+EnergíaVig!X115*$M115*(1-$G115)*1000","v":1161798.6298596009},{"$f":"+EnergíaVig!Y115*$M115*(1-$G115)*1000","v":1179118.7035817003},{"$f":"+SUMPRODUCT(O115:R115,PremisaCosto!$F$69:$I$69)","v":3784135.0190476794},null,{"$f":"+IFERROR(VLOOKUP(I115,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P115*U115*12*(1-$G115)*1000","v":0},null,{"$f":"+PotenciaVig!T115*U115*12*(1-$G115)*1000","v":0}]
[{"$f":"+EnergíaVig!A116","v":"BTS_3 Agro"},{"$f":"+ITV_CD!B116","v":"BTS"},{"$f":"+ITV_CD!C116","v":3},{"$f":"+ITV_CD!D116","v":"Agropecuario"},{"$f":"+ITV_CD!E116","v":"Et"},{"$f":"+ITV_CD!F116","v":"Pp"},{"$f":"+ITV_CD!G116","v":0.05},"BTS3EtCSAP","BTS3Et-","BTS3PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H116,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.42E-3},null,{"$f":"+EnergíaVig!V116*$M116*(1-$G116)*1000","v":4127.7430281150755},{"$f":"+EnergíaVig!W116*$M116*(1-$G116)*1000","v":4201.2034399505937},{"$f":"+EnergíaVig!X116*$M116*(1-$G116)*1000","v":4277.98242997549},{"$f":"+EnergíaVig!Y116*$M116*(1-$G116)*1000","v":4351.283514392504},{"$f":"+SUMPRODUCT(O116:R116,PremisaCosto!$F$69:$I$69)","v":13904.5659091938},null,{"$f":"+IFERROR(VLOOKUP(I116,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P116*U116*12*(1-$G116)*1000","v":0},null,{"$f":"+PotenciaVig!T116*U116*12*(1-$G116)*1000","v":0}]
[{"$f":"+EnergíaVig!A117","v":"BTS_3 Jub. 1"},{"$f":"+ITV_CD!B117","v":"BTS"},{"$f":"+ITV_CD!C117","v":3},{"$f":"+ITV_CD!D117","v":"Jubilados - 1"},{"$f":"+ITV_CD!E117","v":"Et"},{"$f":"+ITV_CD!F117","v":"Pp"},{"$f":"+ITV_CD!G117","v":0.25},"BTS3EtCSAP","BTS3Et-","BTS3PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H117,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.42E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O117:R117,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I117,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P117*U117*12*(1-$G117)*1000","v":0},null,{"$f":"+PotenciaVig!T117*U117*12*(1-$G117)*1000","v":0}]
[{"$f":"+EnergíaVig!A118","v":"BTS_3 Jub. 2"},{"$f":"+ITV_CD!B118","v":"BTS"},{"$f":"+ITV_CD!C118","v":3},{"$f":"+ITV_CD!D118","v":"Jubilados - 2"},{"$f":"+ITV_CD!E118","v":"Et"},{"$f":"+ITV_CD!F118","v":"Pp"},{"$f":"+ITV_CD!G118","v":0.25},"BTS3EtCSAP","BTS3Et-","BTS3PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H118,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.42E-3},null,{"$f":"+((EnergíaVig!V118-($P$4*12-0.01*12)*ClientesVig!Q118)+($P$4*12-0.01*12)*ClientesVig!Q118*(1-$G118))*$M118*1000","v":137305.29826097222},{"$f":"+((EnergíaVig!W118-($P$4*12-0.01*12)*ClientesVig!R118)+($P$4*12-0.01*12)*ClientesVig!R118*(1-$G118))*$M118*1000","v":138358.62075756813},{"$f":"+((EnergíaVig!X118-($P$4*12-0.01*12)*ClientesVig!S118)+($P$4*12-0.01*12)*ClientesVig!S118*(1-$G118))*$M118*1000","v":139559.84637726808},{"$f":"+((EnergíaVig!Y118-($P$4*12-0.01*12)*ClientesVig!T118)+($P$4*12-0.01*12)*ClientesVig!T118*(1-$G118))*$M118*1000","v":140876.72882098643},{"$f":"+SUMPRODUCT(O118:R118,PremisaCosto!$F$69:$I$69)","v":456491.71384492621},null,{"$f":"+IFERROR(VLOOKUP(I118,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P118*U118*12*(1-$G118)*1000","v":0},null,{"$f":"+PotenciaVig!T118*U118*12*(1-$G118)*1000","v":0}]
[{"$f":"+EnergíaVig!A119","v":"BTS_3 Discap."},{"$f":"+ITV_CD!B119","v":"BTS"},{"$f":"+ITV_CD!C119","v":3},{"$f":"+ITV_CD!D119","v":"Jubilados - 1"},{"$f":"+ITV_CD!E119","v":"Et"},{"$f":"+ITV_CD!F119","v":"Pp"},{"$f":"+ITV_CD!G119","v":0.25},"BTS3EtCSAP","BTS3Et-","BTS3PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H119,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.42E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O119:R119,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I119,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P119*U119*12*(1-$G119)*1000","v":0},null,{"$f":"+PotenciaVig!T119*U119*12*(1-$G119)*1000","v":0}]
[{"$f":"+EnergíaVig!A120","v":"BTS_3 Discapacitados 601-más"},{"$f":"+ITV_CD!B120","v":"BTS"},{"$f":"+ITV_CD!C120","v":3},{"$f":"+ITV_CD!D120","v":"Jubilados - 2"},{"$f":"+ITV_CD!E120","v":"Et"},{"$f":"+ITV_CD!F120","v":"Pp"},{"$f":"+ITV_CD!G120","v":0.25},"BTS3EtCSAP","BTS3Et-","BTS3PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H120,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.42E-3},null,{"$f":"+((EnergíaVig!V120-($P$4*12-0.01*12)*ClientesVig!Q120)+($P$4*12-0.01*12)*ClientesVig!Q120*(1-$G120))*$M120*1000","v":0},{"$f":"+((EnergíaVig!W120-($P$4*12-0.01*12)*ClientesVig!R120)+($P$4*12-0.01*12)*ClientesVig!R120*(1-$G120))*$M120*1000","v":0},{"$f":"+((EnergíaVig!X120-($P$4*12-0.01*12)*ClientesVig!S120)+($P$4*12-0.01*12)*ClientesVig!S120*(1-$G120))*$M120*1000","v":0},{"$f":"+((EnergíaVig!Y120-($P$4*12-0.01*12)*ClientesVig!T120)+($P$4*12-0.01*12)*ClientesVig!T120*(1-$G120))*$M120*1000","v":0},{"$f":"+SUMPRODUCT(O120:R120,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I120,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P120*U120*12*(1-$G120)*1000","v":0},null,{"$f":"+PotenciaVig!T120*U120*12*(1-$G120)*1000","v":0}]
[{"$f":"+EnergíaVig!A121","v":"BTS_3 Político"},{"$f":"+ITV_CD!B121","v":"BTS"},{"$f":"+ITV_CD!C121","v":3},{"$f":"+ITV_CD!D121","v":"Político"},{"$f":"+ITV_CD!E121","v":"Et"},{"$f":"+ITV_CD!F121","v":"Pp"},{"$f":"+ITV_CD!G121","v":0.5},"BTS3EtCSAP","BTS3Et-","BTS3PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H121,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.42E-3},null,{"$f":"+EnergíaVig!V121*$M121*(1-$G121)*1000","v":19.963418030852829},{"$f":"+EnergíaVig!W121*$M121*(1-$G121)*1000","v":20.318276635978503},{"$f":"+EnergíaVig!X121*$M121*(1-$G121)*1000","v":20.689191249763027},{"$f":"+EnergíaVig!Y121*$M121*(1-$G121)*1000","v":21.043201814381263},{"$f":"+SUMPRODUCT(O121:R121,PremisaCosto!$F$69:$I$69)","v":67.246083285560445},null,{"$f":"+IFERROR(VLOOKUP(I121,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P121*U121*12*(1-$G121)*1000","v":0},null,{"$f":"+PotenciaVig!T121*U121*12*(1-$G121)*1000","v":0}]
[{"$f":"+EnergíaVig!A122","v":"BTS_3 Cruz Roja"},{"$f":"+ITV_CD!B122","v":"BTS"},{"$f":"+ITV_CD!C122","v":3},{"$f":"+ITV_CD!D122","v":"Cruz Roja"},{"$f":"+ITV_CD!E122","v":"Et"},{"$f":"+ITV_CD!F122","v":"Pp"},{"$f":"+ITV_CD!G122","v":1},{"$f":"+B122&C122&E122&$A$3","v":"BTS3EtCSAP"},{"$f":"+B122&C122&E122&$A$4","v":"BTS3Et-"},{"$f":"+B122&C122&F122&$A$3","v":"BTS3PpCSAP"},null,null,{"$f":"+IFERROR(VLOOKUP(H122,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.42E-3},null,{"$f":"+EnergíaVig!V122*$M122*(1-$G122)*1000","v":0},{"$f":"+EnergíaVig!W122*$M122*(1-$G122)*1000","v":0},{"$f":"+EnergíaVig!X122*$M122*(1-$G122)*1000","v":0},{"$f":"+EnergíaVig!Y122*$M122*(1-$G122)*1000","v":0},{"$f":"+SUMPRODUCT(O122:R122,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I122,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P122*U122*12*(1-$G122)*1000","v":0},null,{"$f":"+PotenciaVig!T122*U122*12*(1-$G122)*1000","v":0}]
[{"$f":"+EnergíaVig!A123","v":"Alumbrado Público"},null,{"$f":"+ITV_CD!C123","v":0},null,null,null,null,"0CSAP","0-","0CSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H123,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V123*$M123*(1-$G123)*1000","v":0},{"$f":"+EnergíaVig!W123*$M123*(1-$G123)*1000","v":0},{"$f":"+EnergíaVig!X123*$M123*(1-$G123)*1000","v":0},{"$f":"+EnergíaVig!Y123*$M123*(1-$G123)*1000","v":0},{"$f":"+SUMPRODUCT(O123:R123,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I123,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P123*U123*12*(1-$G123)*1000","v":0},null,{"$f":"+PotenciaVig!T123*U123*12*(1-$G123)*1000","v":0}]
[{"$f":"+EnergíaVig!A124","v":"GRANDES CLIENTES"},null,{"$f":"+ITV_CD!C124","v":0},null,null,null,null,null,null,null,null,null,{"$f":"+IFERROR(VLOOKUP(H124,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V124*$M124*(1-$G124)*1000","v":0},{"$f":"+EnergíaVig!W124*$M124*(1-$G124)*1000","v":0},{"$f":"+EnergíaVig!X124*$M124*(1-$G124)*1000","v":0},{"$f":"+EnergíaVig!Y124*$M124*(1-$G124)*1000","v":0},{"$f":"+SUMPRODUCT(O124:R124,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I124,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P124*U124*12*(1-$G124)*1000","v":0},null,{"$f":"+PotenciaVig!T124*U124*12*(1-$G124)*1000","v":0}]
[{"$f":"+EnergíaVig!A125","v":"MTD_GC"},null,{"$f":"+ITV_CD!C125","v":0},null,null,null,null,null,null,null,null,null,{"$f":"+IFERROR(VLOOKUP(H125,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V125*$M125*(1-$G125)*1000","v":0},{"$f":"+EnergíaVig!W125*$M125*(1-$G125)*1000","v":0},{"$f":"+EnergíaVig!X125*$M125*(1-$G125)*1000","v":0},{"$f":"+EnergíaVig!Y125*$M125*(1-$G125)*1000","v":0},{"$f":"+SUMPRODUCT(O125:R125,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I125,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P125*U125*12*(1-$G125)*1000","v":0},null,{"$f":"+PotenciaVig!T125*U125*12*(1-$G125)*1000","v":0}]
[{"$f":"+EnergíaVig!A126","v":"BTD_GC"},null,{"$f":"+ITV_CD!C126","v":0},null,null,null,null,null,null,null,null,null,{"$f":"+IFERROR(VLOOKUP(H126,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V126*$M126*(1-$G126)*1000","v":0},{"$f":"+EnergíaVig!W126*$M126*(1-$G126)*1000","v":0},{"$f":"+EnergíaVig!X126*$M126*(1-$G126)*1000","v":0},{"$f":"+EnergíaVig!Y126*$M126*(1-$G126)*1000","v":0},{"$f":"+SUMPRODUCT(O126:R126,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I126,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P126*U126*12*(1-$G126)*1000","v":0},null,{"$f":"+PotenciaVig!T126*U126*12*(1-$G126)*1000","v":0}]
[{"$f":"+EnergíaVig!A127","v":"BTSH"},{"$f":"+ITV_CD!B127","v":"BTSH"},{"$f":"+ITV_CD!C127","v":1},null,null,null,null,{"$f":"+B127&C127&E127&$A$3","v":"BTSH1CSAP"},{"$f":"+B127&C127&E127&$A$4","v":"BTSH1-"},{"$f":"+B127&C127&F127&$A$3","v":"BTSH1CSAP"},null,null,{"$f":"+IFERROR(VLOOKUP(H127,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+O128+O132+O136","v":1763.184727084667},{"$f":"+P128+P132+P136","v":1790.5768230859776},1819.5362707079244,1847.974678344159,5922.4111354219622,null,{"$f":"+IFERROR(VLOOKUP(I127,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P127*U127*12*(1-$G127)*1000","v":0},null,{"$f":"+PotenciaVig!T127*U127*12*(1-$G127)*1000","v":0},null,{"$f":"+SUM(Y127,S127)/SUM($Y$7,$S$7)","v":2.7751813753995673E-4}]
[{"$f":"+EnergíaVig!A128","v":"BTSH_1"},{"$f":"+ITV_CD!B128","v":"BTSH"},{"$f":"+ITV_CD!C128","v":1},null,null,null,null,{"$f":"+B128&C128&E128&$A$3","v":"BTSH1CSAP"},{"$f":"+B128&C128&E128&$A$4","v":"BTSH1-"},{"$f":"+B128&C128&F128&$A$3","v":"BTSH1CSAP"},null,null,{"$f":"+M129","v":1.4E-3},null,{"$f":"+EnergíaVig!V128*$M128*(1-$G128)*1000","v":1763.184727084667},{"$f":"+EnergíaVig!W128*$M128*(1-$G128)*1000","v":1790.5768230859776},{"$f":"+EnergíaVig!X128*$M128*(1-$G128)*1000","v":1819.5362707079244},{"$f":"+EnergíaVig!Y128*$M128*(1-$G128)*1000","v":1847.974678344159},{"$f":"+SUMPRODUCT(O128:R128,PremisaCosto!$F$69:$I$69)","v":5922.4111354219622},null,{"$f":"+IFERROR(VLOOKUP(I128,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P128*U128*12*(1-$G128)*1000","v":0},null,{"$f":"+PotenciaVig!T128*U128*12*(1-$G128)*1000","v":0}]
[{"$f":"+EnergíaVig!A129","v":"BTSH_1 Punta"},{"$f":"+ITV_CD!B129","v":"BTSH"},{"$f":"+ITV_CD!C129","v":1},{"$f":"+ITV_CD!D129","v":"Regular"},"Et",{"$f":"+ITV_CD!F129","v":"Pp"},{"$f":"+ITV_CD!G129","v":0},"BTSH1EtCSAP","BTSH1Et-","BTSH1PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H129,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.4E-3},null,{"$f":"+EnergíaVig!V129*$M129*(1-$G129)*1000","v":312.22451449290412},{"$f":"+EnergíaVig!W129*$M129*(1-$G129)*1000","v":316.9114307685777},{"$f":"+EnergíaVig!X129*$M129*(1-$G129)*1000","v":321.87868950520271},{"$f":"+EnergíaVig!Y129*$M129*(1-$G129)*1000","v":326.75535445051031},{"$f":"+SUMPRODUCT(O129:R129,PremisaCosto!$F$69:$I$69)","v":1048.0084405641207},null,{"$f":"+IFERROR(VLOOKUP(I129,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P129*U129*12*(1-$G129)*1000","v":0},null,{"$f":"+PotenciaVig!T129*U129*12*(1-$G129)*1000","v":0}]
[{"$f":"+EnergíaVig!A130","v":"BTSH_1 Fuera de Punta Medio"},{"$f":"+ITV_CD!B130","v":"BTSH"},{"$f":"+ITV_CD!C130","v":1},{"$f":"+ITV_CD!D130","v":"Regular"},"Et",{"$f":"+ITV_CD!F130","v":"Pfp"},{"$f":"+ITV_CD!G130","v":0},"BTSH1EtCSAP","BTSH1Et-","BTSH1PfpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H130,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.4E-3},null,{"$f":"+EnergíaVig!V130*$M130*(1-$G130)*1000","v":535.17568602141182},{"$f":"+EnergíaVig!W130*$M130*(1-$G130)*1000","v":543.62362339589538},{"$f":"+EnergíaVig!X130*$M130*(1-$G130)*1000","v":552.54346494521747},{"$f":"+EnergíaVig!Y130*$M130*(1-$G130)*1000","v":561.2865360668111},{"$f":"+SUMPRODUCT(O130:R130,PremisaCosto!$F$69:$I$69)","v":1798.1986016370201},null,{"$f":"+IFERROR(VLOOKUP(I130,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P130*U130*12*(1-$G130)*1000","v":0},null,{"$f":"+PotenciaVig!T130*U130*12*(1-$G130)*1000","v":0}]
[{"$f":"+EnergíaVig!A131","v":"BTSH_1 Fuera de Punta Bajo"},{"$f":"+ITV_CD!B131","v":"BTSH"},{"$f":"+ITV_CD!C131","v":1},{"$f":"+ITV_CD!D131","v":"Regular"},"Et",{"$f":"+ITV_CD!F131","v":"Pfp"},{"$f":"+ITV_CD!G131","v":0},"BTSH1EtCSAP","BTSH1Et-","BTSH1PfpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H131,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.4E-3},null,{"$f":"+EnergíaVig!V131*$M131*(1-$G131)*1000","v":915.78452657035086},{"$f":"+EnergíaVig!W131*$M131*(1-$G131)*1000","v":930.04176892150406},{"$f":"+EnergíaVig!X131*$M131*(1-$G131)*1000","v":945.11411625750407},{"$f":"+EnergíaVig!Y131*$M131*(1-$G131)*1000","v":959.93278782683763},{"$f":"+SUMPRODUCT(O131:R131,PremisaCosto!$F$69:$I$69)","v":3076.2040932208201},null,{"$f":"+IFERROR(VLOOKUP(I131,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P131*U131*12*(1-$G131)*1000","v":0},null,{"$f":"+PotenciaVig!T131*U131*12*(1-$G131)*1000","v":0}]
[{"$f":"+EnergíaVig!A132","v":"BTSH_2"},{"$f":"+ITV_CD!B132","v":"BTSH"},{"$f":"+ITV_CD!C132","v":2},null,null,null,null,"BTSH2CSAP","BTSH2-","BTSH2CSAP",null,null,{"$f":"+M133","v":0},null,{"$f":"+EnergíaVig!V132*$M132*(1-$G132)*1000","v":0},{"$f":"+EnergíaVig!W132*$M132*(1-$G132)*1000","v":0},{"$f":"+EnergíaVig!X132*$M132*(1-$G132)*1000","v":0},{"$f":"+EnergíaVig!Y132*$M132*(1-$G132)*1000","v":0},{"$f":"+SUMPRODUCT(O132:R132,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I132,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P132*U132*12*(1-$G132)*1000","v":0},null,{"$f":"+PotenciaVig!T132*U132*12*(1-$G132)*1000","v":0}]
[{"$f":"+EnergíaVig!A133","v":"BTSH_2 Punta"},{"$f":"+ITV_CD!B133","v":"BTSH"},{"$f":"+ITV_CD!C133","v":2},{"$f":"+ITV_CD!D133","v":"Regular"},"Et",{"$f":"+ITV_CD!F133","v":"Pp"},{"$f":"+ITV_CD!G133","v":0},"BTSH2EtCSAP","BTSH2Et-","BTSH2PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H133,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V133*$M133*(1-$G133)*1000","v":0},{"$f":"+EnergíaVig!W133*$M133*(1-$G133)*1000","v":0},{"$f":"+EnergíaVig!X133*$M133*(1-$G133)*1000","v":0},{"$f":"+EnergíaVig!Y133*$M133*(1-$G133)*1000","v":0},{"$f":"+SUMPRODUCT(O133:R133,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I133,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P133*U133*12*(1-$G133)*1000","v":0},null,{"$f":"+PotenciaVig!T133*U133*12*(1-$G133)*1000","v":0}]
[{"$f":"+EnergíaVig!A134","v":"BTSH_2 Fuera de Punta Medio"},{"$f":"+ITV_CD!B134","v":"BTSH"},{"$f":"+ITV_CD!C134","v":2},{"$f":"+ITV_CD!D134","v":"Regular"},"Et",{"$f":"+ITV_CD!F134","v":"Pfp"},{"$f":"+ITV_CD!G134","v":0},"BTSH2EtCSAP","BTSH2Et-","BTSH2PfpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H134,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V134*$M134*(1-$G134)*1000","v":0},{"$f":"+EnergíaVig!W134*$M134*(1-$G134)*1000","v":0},{"$f":"+EnergíaVig!X134*$M134*(1-$G134)*1000","v":0},{"$f":"+EnergíaVig!Y134*$M134*(1-$G134)*1000","v":0},{"$f":"+SUMPRODUCT(O134:R134,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I134,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P134*U134*12*(1-$G134)*1000","v":0},null,{"$f":"+PotenciaVig!T134*U134*12*(1-$G134)*1000","v":0}]
[{"$f":"+EnergíaVig!A135","v":"BTSH_2 Fuera de Punta Bajo"},{"$f":"+ITV_CD!B135","v":"BTSH"},{"$f":"+ITV_CD!C135","v":2},{"$f":"+ITV_CD!D135","v":"Regular"},"Et",{"$f":"+ITV_CD!F135","v":"Pfp"},{"$f":"+ITV_CD!G135","v":0},"BTSH2EtCSAP","BTSH2Et-","BTSH2PfpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H135,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V135*$M135*(1-$G135)*1000","v":0},{"$f":"+EnergíaVig!W135*$M135*(1-$G135)*1000","v":0},{"$f":"+EnergíaVig!X135*$M135*(1-$G135)*1000","v":0},{"$f":"+EnergíaVig!Y135*$M135*(1-$G135)*1000","v":0},{"$f":"+SUMPRODUCT(O135:R135,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I135,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P135*U135*12*(1-$G135)*1000","v":0},null,{"$f":"+PotenciaVig!T135*U135*12*(1-$G135)*1000","v":0}]
[{"$f":"+EnergíaVig!A136","v":"BTSH_3"},{"$f":"+ITV_CD!B136","v":"BTSH"},{"$f":"+ITV_CD!C136","v":3},null,null,null,null,"BTSH3CSAP","BTSH3-","BTSH3CSAP",null,null,{"$f":"+M137","v":0},null,{"$f":"+EnergíaVig!V136*$M136*(1-$G136)*1000","v":0},{"$f":"+EnergíaVig!W136*$M136*(1-$G136)*1000","v":0},{"$f":"+EnergíaVig!X136*$M136*(1-$G136)*1000","v":0},{"$f":"+EnergíaVig!Y136*$M136*(1-$G136)*1000","v":0},{"$f":"+SUMPRODUCT(O136:R136,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I136,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P136*U136*12*(1-$G136)*1000","v":0},null,{"$f":"+PotenciaVig!T136*U136*12*(1-$G136)*1000","v":0}]
[{"$f":"+EnergíaVig!A137","v":"BTSH_3 Punta"},{"$f":"+ITV_CD!B137","v":"BTSH"},{"$f":"+ITV_CD!C137","v":3},{"$f":"+ITV_CD!D137","v":"Regular"},"Et",{"$f":"+ITV_CD!F137","v":"Pp"},{"$f":"+ITV_CD!G137","v":0},"BTSH3EtCSAP","BTSH3Et-","BTSH3PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H137,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V137*$M137*(1-$G137)*1000","v":0},{"$f":"+EnergíaVig!W137*$M137*(1-$G137)*1000","v":0},{"$f":"+EnergíaVig!X137*$M137*(1-$G137)*1000","v":0},{"$f":"+EnergíaVig!Y137*$M137*(1-$G137)*1000","v":0},{"$f":"+SUMPRODUCT(O137:R137,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I137,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P137*U137*12*(1-$G137)*1000","v":0},null,{"$f":"+PotenciaVig!T137*U137*12*(1-$G137)*1000","v":0}]
[{"$f":"+EnergíaVig!A138","v":"BTSH_3 Fuera de Punta Medio"},{"$f":"+ITV_CD!B138","v":"BTSH"},{"$f":"+ITV_CD!C138","v":3},{"$f":"+ITV_CD!D138","v":"Regular"},"Et",{"$f":"+ITV_CD!F138","v":"Pfp"},{"$f":"+ITV_CD!G138","v":0},"BTSH3EtCSAP","BTSH3Et-","BTSH3PfpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H138,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V138*$M138*(1-$G138)*1000","v":0},{"$f":"+EnergíaVig!W138*$M138*(1-$G138)*1000","v":0},{"$f":"+EnergíaVig!X138*$M138*(1-$G138)*1000","v":0},{"$f":"+EnergíaVig!Y138*$M138*(1-$G138)*1000","v":0},{"$f":"+SUMPRODUCT(O138:R138,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I138,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P138*U138*12*(1-$G138)*1000","v":0},null,{"$f":"+PotenciaVig!T138*U138*12*(1-$G138)*1000","v":0}]
[{"$f":"+EnergíaVig!A139","v":"BTSH_3 Fuera de Punta Bajo"},{"$f":"+ITV_CD!B139","v":"BTSH"},{"$f":"+ITV_CD!C139","v":3},{"$f":"+ITV_CD!D139","v":"Regular"},"Et",{"$f":"+ITV_CD!F139","v":"Pfp"},{"$f":"+ITV_CD!G139","v":0},"BTSH3EtCSAP","BTSH3Et-","BTSH3PfpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H139,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V139*$M139*(1-$G139)*1000","v":0},{"$f":"+EnergíaVig!W139*$M139*(1-$G139)*1000","v":0},{"$f":"+EnergíaVig!X139*$M139*(1-$G139)*1000","v":0},{"$f":"+EnergíaVig!Y139*$M139*(1-$G139)*1000","v":0},{"$f":"+SUMPRODUCT(O139:R139,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I139,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P139*U139*12*(1-$G139)*1000","v":0},null,{"$f":"+PotenciaVig!T139*U139*12*(1-$G139)*1000","v":0}]
[{"$f":"+EnergíaVig!A140","v":"BTS Prepago"},{"$f":"+ITV_CD!B140","v":"BTS Prepago"},{"$f":"+ITV_CD!C140","v":1},null,null,null,null,{"$f":"+B140&C140&E140&$A$3","v":"BTS Prepago1CSAP"},{"$f":"+B140&C140&E140&$A$4","v":"BTS Prepago1-"},{"$f":"+B140&C140&F140&$A$3","v":"BTS Prepago1CSAP"},null,null,{"$f":"+IFERROR(VLOOKUP(H140,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O141:O149)","v":13552.348537534332},{"$f":"+SUM(P141:P149)","v":13653.710921601347},{"$f":"+SUM(Q141:Q149)","v":13769.599418063766},{"$f":"+SUM(R141:R149)","v":13896.222539396584},{"$f":"+SUMPRODUCT(O140:R140,PremisaCosto!$F$69:$I$69)","v":45044.400911683275},null,{"$f":"+IFERROR(VLOOKUP(I140,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W141:W149)","v":0},null,{"$f":"+SUMPRODUCT(T140:W140,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+SUM(Y140,S140)/SUM($Y$7,$S$7)","v":2.1107346251000897E-3}]
[{"$f":"+EnergíaVig!A141","v":"BTS Prep"},{"$f":"+ITV_CD!B141","v":"BTS Prepago"},{"$f":"+ITV_CD!C141","v":1},null,null,null,null,{"$f":"+B141&C141&E141&$A$3","v":"BTS Prepago1CSAP"},{"$f":"+B141&C141&E141&$A$4","v":"BTS Prepago1-"},{"$f":"+B141&C141&F141&$A$3","v":"BTS Prepago1CSAP"},null,null,{"$f":"+M142","v":1.4499999999999999E-3},null,null,null,null,null,null,null,{"$f":"+IFERROR(VLOOKUP(I141,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P141*U141*12*(1-$G141)*1000","v":0},null,{"$f":"+PotenciaVig!T141*U141*12*(1-$G141)*1000","v":0}]
[{"$f":"+EnergíaVig!A142","v":"BTS Prepago Regular"},{"$f":"+ITV_CD!B142","v":"BTS Prepago"},{"$f":"+ITV_CD!C142","v":1},{"$f":"+ITV_CD!D142","v":"Regular"},{"$f":"+ITV_CD!E142","v":"Et"},{"$f":"+ITV_CD!F142","v":"Pp"},{"$f":"+ITV_CD!G142","v":0},{"$f":"+B142&C142&E142&$A$3","v":"BTS Prepago1EtCSAP"},{"$f":"+B142&C142&E142&$A$4","v":"BTS Prepago1Et-"},{"$f":"+B142&C142&F142&$A$3","v":"BTS Prepago1PpCSAP"},null,null,{"$f":"+IFERROR(VLOOKUP(H142,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.4499999999999999E-3},null,{"$f":"+EnergíaVig!V142*$M142*(1-$G142)*1000","v":10884.267900945883},{"$f":"+EnergíaVig!W142*$M142*(1-$G142)*1000","v":10966.519480621657},{"$f":"+EnergíaVig!X142*$M142*(1-$G142)*1000","v":11060.415494604211},{"$f":"+EnergíaVig!Y142*$M142*(1-$G142)*1000","v":11162.800159367254},{"$f":"+SUMPRODUCT(O142:R142,PremisaCosto!$F$69:$I$69)","v":36180.081623071761},null,{"$f":"+IFERROR(VLOOKUP(I142,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P142*U142*12*(1-$G142)*1000","v":0},null,{"$f":"+PotenciaVig!T142*U142*12*(1-$G142)*1000","v":0}]
[{"$f":"+EnergíaVig!A143","v":"BTS Prepago Agro"},{"$f":"+ITV_CD!B143","v":"BTS Prepago"},{"$f":"+ITV_CD!C143","v":1},{"$f":"+ITV_CD!D143","v":"Agropecuario"},{"$f":"+ITV_CD!E143","v":"Et"},{"$f":"+ITV_CD!F143","v":"Pp"},{"$f":"+ITV_CD!G143","v":0.05},"BTS Prepago1EtCSAP","BTS Prepago1Et-","BTS Prepago1PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H143,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.4499999999999999E-3},null,{"$f":"+EnergíaVig!V143*$M143*(1-$G143)*1000","v":0},{"$f":"+EnergíaVig!W143*$M143*(1-$G143)*1000","v":0},{"$f":"+EnergíaVig!X143*$M143*(1-$G143)*1000","v":0},{"$f":"+EnergíaVig!Y143*$M143*(1-$G143)*1000","v":0},{"$f":"+SUMPRODUCT(O143:R143,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I143,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P143*U143*12*(1-$G143)*1000","v":0},null,{"$f":"+PotenciaVig!T143*U143*12*(1-$G143)*1000","v":0}]
[{"$f":"+EnergíaVig!A144","v":"BTS Prepago Jub. 1"},{"$f":"+ITV_CD!B144","v":"BTS Prepago"},{"$f":"+ITV_CD!C144","v":1},{"$f":"+ITV_CD!D144","v":"Jubilados - 1"},{"$f":"+ITV_CD!E144","v":"Et"},{"$f":"+ITV_CD!F144","v":"Pp"},{"$f":"+ITV_CD!G144","v":0.25},"BTS Prepago1EtCSAP","BTS Prepago1Et-","BTS Prepago1PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H144,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.4499999999999999E-3},null,{"$f":"+EnergíaVig!V144*$M144*(1-$G144)*1000","v":2630.4976578968358},{"$f":"+EnergíaVig!W144*$M144*(1-$G144)*1000","v":2649.3392646692469},{"$f":"+EnergíaVig!X144*$M144*(1-$G144)*1000","v":2671.0219577862717},{"$f":"+EnergíaVig!Y144*$M144*(1-$G144)*1000","v":2694.9189878697971},{"$f":"+SUMPRODUCT(O144:R144,PremisaCosto!$F$69:$I$69)","v":8739.4551752968982},null,{"$f":"+IFERROR(VLOOKUP(I144,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P144*U144*12*(1-$G144)*1000","v":0},null,{"$f":"+PotenciaVig!T144*U144*12*(1-$G144)*1000","v":0}]
[{"$f":"+EnergíaVig!A145","v":"BTS Prepago Jub. 2"},{"$f":"+ITV_CD!B145","v":"BTS Prepago"},{"$f":"+ITV_CD!C145","v":1},{"$f":"+ITV_CD!D145","v":"Jubilados - 2"},{"$f":"+ITV_CD!E145","v":"Et"},{"$f":"+ITV_CD!F145","v":"Pp"},{"$f":"+ITV_CD!G145","v":0.25},"BTS Prepago1EtCSAP","BTS Prepago1Et-","BTS Prepago1PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H145,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.4499999999999999E-3},null,{"$f":"+EnergíaVig!V145*$M145*(1-$G145)*1000","v":0},{"$f":"+EnergíaVig!W145*$M145*(1-$G145)*1000","v":0},{"$f":"+EnergíaVig!X145*$M145*(1-$G145)*1000","v":0},{"$f":"+EnergíaVig!Y145*$M145*(1-$G145)*1000","v":0},{"$f":"+SUMPRODUCT(O145:R145,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I145,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P145*U145*12*(1-$G145)*1000","v":0},null,{"$f":"+PotenciaVig!T145*U145*12*(1-$G145)*1000","v":0}]
[{"$f":"+EnergíaVig!A146","v":"BTS Prepago Discap."},{"$f":"+ITV_CD!B146","v":"BTS Prepago"},{"$f":"+ITV_CD!C146","v":1},{"$f":"+ITV_CD!D146","v":"Jubilados - 1"},{"$f":"+ITV_CD!E146","v":"Et"},{"$f":"+ITV_CD!F146","v":"Pp"},{"$f":"+ITV_CD!G146","v":0.25},"BTS Prepago1EtCSAP","BTS Prepago1Et-","BTS Prepago1PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H146,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.4499999999999999E-3},null,{"$f":"+EnergíaVig!V146*$M146*(1-$G146)*1000","v":37.582978691613015},{"$f":"+EnergíaVig!W146*$M146*(1-$G146)*1000","v":37.852176310442836},{"$f":"+EnergíaVig!X146*$M146*(1-$G146)*1000","v":38.161965673283582},{"$f":"+EnergíaVig!Y146*$M146*(1-$G146)*1000","v":38.503392159532595},{"$f":"+SUMPRODUCT(O146:R146,PremisaCosto!$F$69:$I$69)","v":124.86411331462656},null,{"$f":"+IFERROR(VLOOKUP(I146,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P146*U146*12*(1-$G146)*1000","v":0},null,{"$f":"+PotenciaVig!T146*U146*12*(1-$G146)*1000","v":0}]
[{"$f":"+EnergíaVig!A147","v":"BTS Prepago Discapacitados 601-más"},{"$f":"+ITV_CD!B147","v":"BTS Prepago"},{"$f":"+ITV_CD!C147","v":1},{"$f":"+ITV_CD!D147","v":"Jubilados - 2"},{"$f":"+ITV_CD!E147","v":"Et"},{"$f":"+ITV_CD!F147","v":"Pp"},{"$f":"+ITV_CD!G147","v":0.25},"BTS Prepago1EtCSAP","BTS Prepago1Et-","BTS Prepago1PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H147,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.4499999999999999E-3},null,{"$f":"+EnergíaVig!V147*$M147*(1-$G147)*1000","v":0},{"$f":"+EnergíaVig!W147*$M147*(1-$G147)*1000","v":0},{"$f":"+EnergíaVig!X147*$M147*(1-$G147)*1000","v":0},{"$f":"+EnergíaVig!Y147*$M147*(1-$G147)*1000","v":0},{"$f":"+SUMPRODUCT(O147:R147,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I147,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P147*U147*12*(1-$G147)*1000","v":0},null,{"$f":"+PotenciaVig!T147*U147*12*(1-$G147)*1000","v":0}]
[{"$f":"+EnergíaVig!A148","v":"BTS Prepago Político"},{"$f":"+ITV_CD!B148","v":"BTS Prepago"},{"$f":"+ITV_CD!C148","v":1},{"$f":"+ITV_CD!D148","v":"Político"},{"$f":"+ITV_CD!E148","v":"Et"},{"$f":"+ITV_CD!F148","v":"Pp"},{"$f":"+ITV_CD!G148","v":0.5},"BTS Prepago1EtCSAP","BTS Prepago1Et-","BTS Prepago1PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H148,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.4499999999999999E-3},null,{"$f":"+EnergíaVig!V148*$M148*(1-$G148)*1000","v":0},{"$f":"+EnergíaVig!W148*$M148*(1-$G148)*1000","v":0},{"$f":"+EnergíaVig!X148*$M148*(1-$G148)*1000","v":0},{"$f":"+EnergíaVig!Y148*$M148*(1-$G148)*1000","v":0},{"$f":"+SUMPRODUCT(O148:R148,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I148,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P148*U148*12*(1-$G148)*1000","v":0},null,{"$f":"+PotenciaVig!T148*U148*12*(1-$G148)*1000","v":0}]
[{"$f":"+EnergíaVig!A149","v":"BTS Prepago Cruz Roja"},{"$f":"+ITV_CD!B149","v":"BTS Prepago"},{"$f":"+ITV_CD!C149","v":1},{"$f":"+ITV_CD!D149","v":"Cruz Roja"},{"$f":"+ITV_CD!E149","v":"Et"},{"$f":"+ITV_CD!F149","v":"Pp"},{"$f":"+ITV_CD!G149","v":1},null,null,null,null,null,{"$f":"+IFERROR(VLOOKUP(H149,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V149*$M149*(1-$G149)*1000","v":0},{"$f":"+EnergíaVig!W149*$M149*(1-$G149)*1000","v":0},{"$f":"+EnergíaVig!X149*$M149*(1-$G149)*1000","v":0},{"$f":"+EnergíaVig!Y149*$M149*(1-$G149)*1000","v":0},{"$f":"+SUMPRODUCT(O149:R149,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I149,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P149*U149*12*(1-$G149)*1000","v":0},null,{"$f":"+PotenciaVig!T149*U149*12*(1-$G149)*1000","v":0}]

{"sheet":"ITV_CX","index":24,"n_rows":149,"n_cols":27,"rows_kept":149,"cut":false,"hidden":false,"merged":[[4,14,4,18],[4,20,5,20],[4,26,5,26],[4,2,5,2],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,12,5,12]]}
["Ingreso a Tarifa Vigente - Cargo por Conexión"]
["Componente de Costo:"]
["CX"]
["-"]
[null,null,"Bloque","Sub Categoría","Vble Cobro Clientes","Vble Cobro Potencia","Descuento","Auxiliar Cliente","Auxiliar Energia fp","Auxiliar Potencia",null,null,"Tarifa Vigente Conexiones ($/kWh)",null,"Ingreso por Conexiones a Tarifa Vigente ",null,null,null,null,null,null,null,"Ingreso Potencia ",null,"Ingreso por Potencia a Tarifa Vigente",null,"% Asignacion"]
["Estructura Tarifaria Vigente","Categoría",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+PotenciaVig!J6","v":"2026/2027"},{"$f":"+PotenciaVig!K6","v":"2027/2028"},{"$f":"+PotenciaVig!L6","v":"2028/2029"},{"$f":"+PotenciaVig!M6","v":"2029/2030"},"VP",null,null,null,{"$f":"+O6","v":"2026/2027"},{"$f":"+P6","v":"2027/2028"},"VP"]
[{"$f":"+EnergíaVig!A7","v":"TOTAL"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(O8,O12,O13,O17,O54,O95,O123,O58,O140,O127)","v":339774.25798368116},{"$f":"+SUM(P8,P12,P13,P17,P54,P95,P123,P58,P140,P127)","v":350308.70478605211},361154.65972059959,372356.87476605322,1165335.4286789738,null,null,null,{"$f":"+SUM(W8,W12,W13,W17,W54,W95,W123,W58,W140,W127)","v":0},0,0,null,{"$f":"+SUM(AA8,AA12:AA13,AA17,AA54,AA58,AA95,AA140,AA127)","v":1}]
[{"$f":"+EnergíaVig!A8","v":"ATH"},{"$f":"+ITV_CD!B8","v":"ATH"},{"$f":"+ITV_CD!C8","v":1},null,"Cx",null,null,{"$f":"+B8&C8&E8&$A$3","v":"ATH1CxCX"},{"$f":"+B8&C8&E8&$A$4","v":"ATH1Cx-"},{"$f":"+B8&C8&F8&$A$3","v":"ATH1CX"},null,null,{"$f":"(+IFERROR(VLOOKUP(H8,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I8,PliegoVig!$B$7:$C$368,2,FALSE),0))*0+PremisaCosto!$D$56","v":201.75},null,{"$f":"+$M8*ClientesVig!V8","v":2.0319499314954546E-5},{"$f":"+$M8*ClientesVig!W8","v":2.0880486510819485E-5},{"$f":"+$M8*ClientesVig!X8","v":2.1437323401183191E-5},{"$f":"+$M8*ClientesVig!Y8","v":2.2034884117406462E-5},{"$f":"+SUMPRODUCT(O8:R8,PremisaCosto!$F$69:$I$69)","v":6.9343112519228801E-5},null,null,null,{"$f":"+SUM(W9:W11)","v":0},null,{"$f":"+SUM(Y9:Y11)","v":0},null,{"$f":"+SUM(Y8,S8)/SUM($Y$7,$S$7)","v":5.9504852262010323E-11}]
[{"$f":"+EnergíaVig!A9","v":"ATH Punta"},{"$f":"+ITV_CD!B9","v":"ATH"},{"$f":"+ITV_CD!C9","v":1},{"$f":"+ITV_CD!D9","v":"Regular"},null,{"$f":"+ITV_CD!F9","v":"Pp"},{"$f":"+ITV_CD!G9","v":0},"ATH1CX",{"$f":"+B9&C9&E9&$A$4","v":"ATH1-"},"ATH1PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H9,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I9,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M9*ClientesVig!V9","v":0},{"$f":"+$M9*ClientesVig!W9","v":0},{"$f":"+$M9*ClientesVig!X9","v":0},{"$f":"+$M9*ClientesVig!Y9","v":0},{"$f":"+SUMPRODUCT(O9:R9,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J9,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P9*U9*12*(1-$G9)*1000","v":0},null,{"$f":"+PotenciaVig!T9*U9*12*(1-$G9)*1000","v":0},null,0]
[{"$f":"+EnergíaVig!A10","v":"ATH Fuera de Punta Medio"},{"$f":"+ITV_CD!B10","v":"ATH"},{"$f":"+ITV_CD!C10","v":1},{"$f":"+ITV_CD!D10","v":"Regular"},null,{"$f":"+ITV_CD!F10","v":"Pfp"},{"$f":"+ITV_CD!G10","v":0},{"$f":"+B10&C10&E10&$A$3","v":"ATH1CX"},{"$f":"+B10&C10&E10&$A$4","v":"ATH1-"},{"$f":"+B10&C10&F10&$A$3","v":"ATH1PfpCX"},null,null,{"$f":"+IFERROR(VLOOKUP(H10,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I10,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M10*ClientesVig!V10","v":0},{"$f":"+$M10*ClientesVig!W10","v":0},{"$f":"+$M10*ClientesVig!X10","v":0},{"$f":"+$M10*ClientesVig!Y10","v":0},{"$f":"+SUMPRODUCT(O10:R10,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J10,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P10*U10*12*(1-$G10)*1000","v":0},null,{"$f":"+PotenciaVig!T10*U10*12*(1-$G10)*1000","v":0},null,0]
[{"$f":"+EnergíaVig!A11","v":"ATH Fuera de Punta Bajo"},{"$f":"+ITV_CD!B11","v":"ATH"},{"$f":"+ITV_CD!C11","v":1},{"$f":"+ITV_CD!D11","v":"Regular"},null,{"$f":"+ITV_CD!F11","v":"Pfp"},{"$f":"+ITV_CD!G11","v":0},"ATH1CX","ATH1-","ATH1PfpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H11,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I11,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M11*ClientesVig!V11","v":0},{"$f":"+$M11*ClientesVig!W11","v":0},{"$f":"+$M11*ClientesVig!X11","v":0},{"$f":"+$M11*ClientesVig!Y11","v":0},{"$f":"+SUMPRODUCT(O11:R11,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J11,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P11*U11*12*(1-$G11)*1000","v":0},null,{"$f":"+PotenciaVig!T11*U11*12*(1-$G11)*1000","v":0},null,0]
[{"$f":"+EnergíaVig!A12","v":"ATD"},{"$f":"+ITV_CD!B12","v":"ATD"},{"$f":"+ITV_CD!C12","v":1},{"$f":"+ITV_CD!D12","v":"Regular"},"Cx",{"$f":"+ITV_CD!F12","v":"Pp"},{"$f":"+ITV_CD!G12","v":0},"ATD1CxCX","ATD1Cx-","ATD1PpCX",null,null,{"$f":"(+IFERROR(VLOOKUP(H12,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I12,PliegoVig!$B$7:$C$368,2,FALSE),0))*0+PremisaCosto!$D$55","v":201.75},null,{"$f":"+$M12*ClientesVig!V12","v":11.146696767060895},{"$f":"+$M12*ClientesVig!W12","v":11.454438314506696},{"$f":"+$M12*ClientesVig!X12","v":11.759903122934702},{"$f":"+$M12*ClientesVig!Y12","v":12.087707858691497},{"$f":"+SUMPRODUCT(O12:R12,PremisaCosto!$F$69:$I$69)","v":38.039650296262678},null,{"$f":"+IFERROR(VLOOKUP(J12,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P12*U12*12*(1-$G12)*1000","v":0},null,{"$f":"+PotenciaVig!T12*U12*12*(1-$G12)*1000","v":0},null,3.2642661812302826E-5]
[{"$f":"+EnergíaVig!A13","v":"MTH"},{"$f":"+ITV_CD!B13","v":"MTH"},{"$f":"+ITV_CD!C13","v":1},{"$f":"+ITV_CD!D13","v":""},"Cx",{"$f":"+ITV_CD!F13","v":0},{"$f":"+ITV_CD!G13","v":""},"MTH1CxCX","MTH1Cx-","MTH10CX",null,null,{"$f":"(+IFERROR(VLOOKUP(H13,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I13,PliegoVig!$B$7:$C$368,2,FALSE),0))*0+PremisaCosto!$D$54","v":142},null,{"$f":"+$M13*ClientesVig!V13","v":45.281346972252337},{"$f":"+$M13*ClientesVig!W13","v":46.550242399117842},{"$f":"+$M13*ClientesVig!X13","v":47.816079906875558},{"$f":"+$M13*ClientesVig!Y13","v":49.167392149406169},{"$f":"+SUMPRODUCT(O13:R13,PremisaCosto!$F$69:$I$69)","v":154.62329109865294},null,{"$f":"+IFERROR(VLOOKUP(J13,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W14:W16)","v":0},null,{"$f":"+SUM(Y14:Y16)","v":0},null,1.3268565195339007E-4]
[{"$f":"+EnergíaVig!A14","v":"MTH Punta"},{"$f":"+ITV_CD!B14","v":"MTH"},{"$f":"+ITV_CD!C14","v":1},{"$f":"+ITV_CD!D14","v":"Regular"},null,{"$f":"+ITV_CD!F14","v":"Pp"},{"$f":"+ITV_CD!G14","v":0},"MTH1CX","MTH1-","MTH1PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H14,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I14,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M14*ClientesVig!V14","v":0},{"$f":"+$M14*ClientesVig!W14","v":0},{"$f":"+$M14*ClientesVig!X14","v":0},{"$f":"+$M14*ClientesVig!Y14","v":0},{"$f":"+SUMPRODUCT(O14:R14,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J14,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P14*U14*12*(1-$G14)*1000","v":0},null,{"$f":"+PotenciaVig!T14*U14*12*(1-$G14)*1000","v":0},null,0]
[{"$f":"+EnergíaVig!A15","v":"MTH Fuera de Punta Medio"},{"$f":"+ITV_CD!B15","v":"MTH"},{"$f":"+ITV_CD!C15","v":1},{"$f":"+ITV_CD!D15","v":"Regular"},null,{"$f":"+ITV_CD!F15","v":"Pfp"},{"$f":"+ITV_CD!G15","v":0},{"$f":"+B15&C15&E15&$A$3","v":"MTH1CX"},{"$f":"+B15&C15&E15&$A$4","v":"MTH1-"},{"$f":"+B15&C15&F15&$A$3","v":"MTH1PfpCX"},null,null,{"$f":"+IFERROR(VLOOKUP(H15,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I15,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M15*ClientesVig!V15","v":0},{"$f":"+$M15*ClientesVig!W15","v":0},{"$f":"+$M15*ClientesVig!X15","v":0},{"$f":"+$M15*ClientesVig!Y15","v":0},{"$f":"+SUMPRODUCT(O15:R15,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J15,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P15*U15*12*(1-$G15)*1000","v":0},null,{"$f":"+PotenciaVig!T15*U15*12*(1-$G15)*1000","v":0},null,0]
[{"$f":"+EnergíaVig!A16","v":"MTH Fuera de Punta Bajo"},{"$f":"+ITV_CD!B16","v":"MTH"},{"$f":"+ITV_CD!C16","v":1},{"$f":"+ITV_CD!D16","v":"Regular"},null,{"$f":"+ITV_CD!F16","v":"Pfp"},{"$f":"+ITV_CD!G16","v":0},"MTH1CX","MTH1-","MTH1PfpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H16,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I16,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M16*ClientesVig!V16","v":0},{"$f":"+$M16*ClientesVig!W16","v":0},{"$f":"+$M16*ClientesVig!X16","v":0},{"$f":"+$M16*ClientesVig!Y16","v":0},{"$f":"+SUMPRODUCT(O16:R16,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J16,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P16*U16*12*(1-$G16)*1000","v":0},null,{"$f":"+PotenciaVig!T16*U16*12*(1-$G16)*1000","v":0},null,0]
[{"$f":"+EnergíaVig!A17","v":"MTD"},{"$f":"+ITV_CD!B17","v":"MTD"},{"$f":"+ITV_CD!C17","v":1},null,"Cx",{"$f":"+ITV_CD!F17","v":0},{"$f":"+ITV_CD!G17","v":0},"MTD1CxCX","MTD1Cx-","MTD10CX",null,null,{"$f":"(+IFERROR(VLOOKUP(H17,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I17,PliegoVig!$B$7:$C$368,2,FALSE),0))*0+PremisaCosto!$D$53","v":142},null,{"$f":"+$M17*ClientesVig!V17","v":2586.7749015947038},{"$f":"+$M17*ClientesVig!W17","v":2658.3907268132207},{"$f":"+$M17*ClientesVig!X17","v":2729.544059521726},{"$f":"+$M17*ClientesVig!Y17","v":2805.8234464723291},{"$f":"+SUMPRODUCT(O17:R17,PremisaCosto!$F$69:$I$69)","v":8828.7304896911919},null,{"$f":"+IFERROR(VLOOKUP(J17,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W18:W52)","v":0},null,{"$f":"+SUM(Y18:Y52)","v":0},null,7.5761281021889601E-3]
[{"$f":"+EnergíaVig!A18","v":"MTD_1 (0-10,000)"},{"$f":"+ITV_CD!B18","v":"MTD"},{"$f":"+ITV_CD!C18","v":1},null,null,null,null,"MTD1CX","MTD1-","MTD1CX",null,null,{"$f":"+IFERROR(VLOOKUP(H18,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I18,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M18*ClientesVig!V18","v":0},{"$f":"+$M18*ClientesVig!W18","v":0},{"$f":"+$M18*ClientesVig!X18","v":0},{"$f":"+$M18*ClientesVig!Y18","v":0},{"$f":"+SUMPRODUCT(O18:R18,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J18,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P18*U18*12*(1-$G18)*1000","v":0},null,{"$f":"+PotenciaVig!T18*U18*12*(1-$G18)*1000","v":0}]
[{"$f":"+EnergíaVig!A19","v":"MTD_1 Regular"},{"$f":"+ITV_CD!B19","v":"MTD"},{"$f":"+ITV_CD!C19","v":1},{"$f":"+ITV_CD!D19","v":"Regular"},null,{"$f":"+ITV_CD!F19","v":"Pp"},{"$f":"+ITV_CD!G19","v":0},"MTD1CX","MTD1-","MTD1PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H19,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I19,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M19*ClientesVig!V19","v":0},{"$f":"+$M19*ClientesVig!W19","v":0},{"$f":"+$M19*ClientesVig!X19","v":0},{"$f":"+$M19*ClientesVig!Y19","v":0},{"$f":"+SUMPRODUCT(O19:R19,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J19,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P19*U19*12*(1-$G19)*1000","v":0},null,{"$f":"+PotenciaVig!T19*U19*12*(1-$G19)*1000","v":0}]
[{"$f":"+EnergíaVig!A20","v":"MTD_1 Agro"},{"$f":"+ITV_CD!B20","v":"MTD"},{"$f":"+ITV_CD!C20","v":1},{"$f":"+ITV_CD!D20","v":"Agropecuario"},null,{"$f":"+ITV_CD!F20","v":"Pp"},{"$f":"+ITV_CD!G20","v":0.05},"MTD1CX","MTD1-","MTD1PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H20,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I20,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M20*ClientesVig!V20","v":0},{"$f":"+$M20*ClientesVig!W20","v":0},{"$f":"+$M20*ClientesVig!X20","v":0},{"$f":"+$M20*ClientesVig!Y20","v":0},{"$f":"+SUMPRODUCT(O20:R20,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J20,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P20*U20*12*(1-$G20)*1000","v":0},null,{"$f":"+PotenciaVig!T20*U20*12*(1-$G20)*1000","v":0}]
[{"$f":"+EnergíaVig!A21","v":"MTD_1 Jub. 1"},{"$f":"+ITV_CD!B21","v":"MTD"},{"$f":"+ITV_CD!C21","v":1},{"$f":"+ITV_CD!D21","v":"Jubilados - 1"},null,{"$f":"+ITV_CD!F21","v":"Pp"},{"$f":"+ITV_CD!G21","v":0.25},"MTD1CX","MTD1-","MTD1PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H21,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I21,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M21*ClientesVig!V21","v":0},{"$f":"+$M21*ClientesVig!W21","v":0},{"$f":"+$M21*ClientesVig!X21","v":0},{"$f":"+$M21*ClientesVig!Y21","v":0},{"$f":"+SUMPRODUCT(O21:R21,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J21,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P21*U21*12*(1-$G21)*1000","v":0},null,{"$f":"+PotenciaVig!T21*U21*12*(1-$G21)*1000","v":0}]
[{"$f":"+EnergíaVig!A22","v":"MTD_1 Jub. 2"},{"$f":"+ITV_CD!B22","v":"MTD"},{"$f":"+ITV_CD!C22","v":1},{"$f":"+ITV_CD!D22","v":"Jubilados - 2"},null,{"$f":"+ITV_CD!F22","v":"Pp"},{"$f":"+ITV_CD!G22","v":0.25},"MTD1CX","MTD1-","MTD1PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H22,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I22,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M22*ClientesVig!V22","v":0},{"$f":"+$M22*ClientesVig!W22","v":0},{"$f":"+$M22*ClientesVig!X22","v":0},{"$f":"+$M22*ClientesVig!Y22","v":0},{"$f":"+SUMPRODUCT(O22:R22,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J22,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P22*U22*12*(1-$G22)*1000","v":0},null,{"$f":"+PotenciaVig!T22*U22*12*(1-$G22)*1000","v":0}]
[{"$f":"+EnergíaVig!A23","v":"MTD_1 Discap."},{"$f":"+ITV_CD!B23","v":"MTD"},{"$f":"+ITV_CD!C23","v":1},{"$f":"+ITV_CD!D23","v":"Jubilados - 1"},null,{"$f":"+ITV_CD!F23","v":"Pp"},{"$f":"+ITV_CD!G23","v":0.25},"MTD1CX","MTD1-","MTD1PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H23,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I23,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M23*ClientesVig!V23","v":0},{"$f":"+$M23*ClientesVig!W23","v":0},{"$f":"+$M23*ClientesVig!X23","v":0},{"$f":"+$M23*ClientesVig!Y23","v":0},{"$f":"+SUMPRODUCT(O23:R23,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J23,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P23*U23*12*(1-$G23)*1000","v":0},null,{"$f":"+PotenciaVig!T23*U23*12*(1-$G23)*1000","v":0}]
[{"$f":"+EnergíaVig!A24","v":"MTD_1 Discapacitados 601-más"},{"$f":"+ITV_CD!B24","v":"MTD"},{"$f":"+ITV_CD!C24","v":1},{"$f":"+ITV_CD!D24","v":"Jubilados - 2"},null,{"$f":"+ITV_CD!F24","v":"Pp"},{"$f":"+ITV_CD!G24","v":0.25},"MTD1CX","MTD1-","MTD1PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H24,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I24,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M24*ClientesVig!V24","v":0},{"$f":"+$M24*ClientesVig!W24","v":0},{"$f":"+$M24*ClientesVig!X24","v":0},{"$f":"+$M24*ClientesVig!Y24","v":0},{"$f":"+SUMPRODUCT(O24:R24,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J24,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P24*U24*12*(1-$G24)*1000","v":0},null,{"$f":"+PotenciaVig!T24*U24*12*(1-$G24)*1000","v":0}]
[{"$f":"+EnergíaVig!A25","v":"MTD_1 Político"},{"$f":"+ITV_CD!B25","v":"MTD"},{"$f":"+ITV_CD!C25","v":1},{"$f":"+ITV_CD!D25","v":"Político"},null,{"$f":"+ITV_CD!F25","v":"Pp"},{"$f":"+ITV_CD!G25","v":0.5},"MTD1CX","MTD1-","MTD1PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H25,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I25,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M25*ClientesVig!V25","v":0},{"$f":"+$M25*ClientesVig!W25","v":0},{"$f":"+$M25*ClientesVig!X25","v":0},{"$f":"+$M25*ClientesVig!Y25","v":0},{"$f":"+SUMPRODUCT(O25:R25,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J25,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P25*U25*12*(1-$G25)*1000","v":0},null,{"$f":"+PotenciaVig!T25*U25*12*(1-$G25)*1000","v":0}]
[{"$f":"+EnergíaVig!A26","v":"MTD_1 Cruz Roja"},{"$f":"+ITV_CD!B26","v":"MTD"},{"$f":"+ITV_CD!C26","v":1},{"$f":"+ITV_CD!D26","v":"Cruz Roja"},"Et",{"$f":"+ITV_CD!F26","v":"Pp"},{"$f":"+ITV_CD!G26","v":1},"MTD1EtCX","MTD1Et-","MTD1PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H26,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I26,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M26*ClientesVig!V26","v":0},{"$f":"+$M26*ClientesVig!W26","v":0},{"$f":"+$M26*ClientesVig!X26","v":0},{"$f":"+$M26*ClientesVig!Y26","v":0},{"$f":"+SUMPRODUCT(O26:R26,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J26,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P26*U26*12*(1-$G26)*1000","v":0},null,{"$f":"+PotenciaVig!T26*U26*12*(1-$G26)*1000","v":0}]
[{"$f":"+EnergíaVig!A27","v":"MTD_2 (10,001-30,000)"},{"$f":"+ITV_CD!B27","v":"MTD"},{"$f":"+ITV_CD!C27","v":2},null,null,null,null,"MTD2CX","MTD2-","MTD2CX",null,null,{"$f":"+IFERROR(VLOOKUP(H27,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I27,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M27*ClientesVig!V27","v":0},{"$f":"+$M27*ClientesVig!W27","v":0},{"$f":"+$M27*ClientesVig!X27","v":0},{"$f":"+$M27*ClientesVig!Y27","v":0},{"$f":"+SUMPRODUCT(O27:R27,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J27,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P27*U27*12*(1-$G27)*1000","v":0},null,{"$f":"+PotenciaVig!T27*U27*12*(1-$G27)*1000","v":0}]
[{"$f":"+EnergíaVig!A28","v":"MTD_2 Regular"},{"$f":"+ITV_CD!B28","v":"MTD"},{"$f":"+ITV_CD!C28","v":2},{"$f":"+ITV_CD!D28","v":"Regular"},null,{"$f":"+ITV_CD!F28","v":"Pp"},{"$f":"+ITV_CD!G28","v":0},"MTD2CX","MTD2-","MTD2PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H28,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I28,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M28*ClientesVig!V28","v":0},{"$f":"+$M28*ClientesVig!W28","v":0},{"$f":"+$M28*ClientesVig!X28","v":0},{"$f":"+$M28*ClientesVig!Y28","v":0},{"$f":"+SUMPRODUCT(O28:R28,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J28,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P28*U28*12*(1-$G28)*1000","v":0},null,{"$f":"+PotenciaVig!T28*U28*12*(1-$G28)*1000","v":0}]
[{"$f":"+EnergíaVig!A29","v":"MTD_2 Agro"},{"$f":"+ITV_CD!B29","v":"MTD"},{"$f":"+ITV_CD!C29","v":2},{"$f":"+ITV_CD!D29","v":"Agropecuario"},null,{"$f":"+ITV_CD!F29","v":"Pp"},{"$f":"+ITV_CD!G29","v":0.05},"MTD2CX","MTD2-","MTD2PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H29,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I29,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M29*ClientesVig!V29","v":0},{"$f":"+$M29*ClientesVig!W29","v":0},{"$f":"+$M29*ClientesVig!X29","v":0},{"$f":"+$M29*ClientesVig!Y29","v":0},{"$f":"+SUMPRODUCT(O29:R29,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J29,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P29*U29*12*(1-$G29)*1000","v":0},null,{"$f":"+PotenciaVig!T29*U29*12*(1-$G29)*1000","v":0}]
[{"$f":"+EnergíaVig!A30","v":"MTD_2 Jub. 1"},{"$f":"+ITV_CD!B30","v":"MTD"},{"$f":"+ITV_CD!C30","v":2},{"$f":"+ITV_CD!D30","v":"Jubilados - 1"},null,{"$f":"+ITV_CD!F30","v":"Pp"},{"$f":"+ITV_CD!G30","v":0.25},"MTD2CX","MTD2-","MTD2PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H30,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I30,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M30*ClientesVig!V30","v":0},{"$f":"+$M30*ClientesVig!W30","v":0},{"$f":"+$M30*ClientesVig!X30","v":0},{"$f":"+$M30*ClientesVig!Y30","v":0},{"$f":"+SUMPRODUCT(O30:R30,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J30,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P30*U30*12*(1-$G30)*1000","v":0},null,{"$f":"+PotenciaVig!T30*U30*12*(1-$G30)*1000","v":0}]
[{"$f":"+EnergíaVig!A31","v":"MTD_2 Jub. 2"},{"$f":"+ITV_CD!B31","v":"MTD"},{"$f":"+ITV_CD!C31","v":2},{"$f":"+ITV_CD!D31","v":"Jubilados - 2"},null,{"$f":"+ITV_CD!F31","v":"Pp"},{"$f":"+ITV_CD!G31","v":0.25},"MTD2CX","MTD2-","MTD2PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H31,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I31,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M31*ClientesVig!V31","v":0},{"$f":"+$M31*ClientesVig!W31","v":0},{"$f":"+$M31*ClientesVig!X31","v":0},{"$f":"+$M31*ClientesVig!Y31","v":0},{"$f":"+SUMPRODUCT(O31:R31,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J31,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P31*U31*12*(1-$G31)*1000","v":0},null,{"$f":"+PotenciaVig!T31*U31*12*(1-$G31)*1000","v":0}]
[{"$f":"+EnergíaVig!A32","v":"MTD_2 Discap."},{"$f":"+ITV_CD!B32","v":"MTD"},{"$f":"+ITV_CD!C32","v":2},{"$f":"+ITV_CD!D32","v":"Jubilados - 1"},null,{"$f":"+ITV_CD!F32","v":"Pp"},{"$f":"+ITV_CD!G32","v":0.25},"MTD2CX","MTD2-","MTD2PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H32,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I32,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M32*ClientesVig!V32","v":0},{"$f":"+$M32*ClientesVig!W32","v":0},{"$f":"+$M32*ClientesVig!X32","v":0},{"$f":"+$M32*ClientesVig!Y32","v":0},{"$f":"+SUMPRODUCT(O32:R32,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J32,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P32*U32*12*(1-$G32)*1000","v":0},null,{"$f":"+PotenciaVig!T32*U32*12*(1-$G32)*1000","v":0}]
[{"$f":"+EnergíaVig!A33","v":"MTD_2 Discapacitados 601-más"},{"$f":"+ITV_CD!B33","v":"MTD"},{"$f":"+ITV_CD!C33","v":2},{"$f":"+ITV_CD!D33","v":"Jubilados - 2"},null,{"$f":"+ITV_CD!F33","v":"Pp"},{"$f":"+ITV_CD!G33","v":0.25},"MTD2CX","MTD2-","MTD2PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H33,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I33,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M33*ClientesVig!V33","v":0},{"$f":"+$M33*ClientesVig!W33","v":0},{"$f":"+$M33*ClientesVig!X33","v":0},{"$f":"+$M33*ClientesVig!Y33","v":0},{"$f":"+SUMPRODUCT(O33:R33,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J33,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P33*U33*12*(1-$G33)*1000","v":0},null,{"$f":"+PotenciaVig!T33*U33*12*(1-$G33)*1000","v":0}]
[{"$f":"+EnergíaVig!A34","v":"MTD_2 Político"},{"$f":"+ITV_CD!B34","v":"MTD"},{"$f":"+ITV_CD!C34","v":2},{"$f":"+ITV_CD!D34","v":"Político"},null,{"$f":"+ITV_CD!F34","v":"Pp"},{"$f":"+ITV_CD!G34","v":0.5},"MTD2CX","MTD2-","MTD2PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H34,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I34,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M34*ClientesVig!V34","v":0},{"$f":"+$M34*ClientesVig!W34","v":0},{"$f":"+$M34*ClientesVig!X34","v":0},{"$f":"+$M34*ClientesVig!Y34","v":0},{"$f":"+SUMPRODUCT(O34:R34,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J34,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P34*U34*12*(1-$G34)*1000","v":0},null,{"$f":"+PotenciaVig!T34*U34*12*(1-$G34)*1000","v":0}]
[{"$f":"+EnergíaVig!A35","v":"MTD_2 Cruz Roja"},{"$f":"+ITV_CD!B35","v":"MTD"},{"$f":"+ITV_CD!C35","v":2},{"$f":"+ITV_CD!D35","v":"Cruz Roja"},"Et",{"$f":"+ITV_CD!F35","v":"Pp"},{"$f":"+ITV_CD!G35","v":1},"MTD2EtCX","MTD2Et-","MTD2PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H35,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I35,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M35*ClientesVig!V35","v":0},{"$f":"+$M35*ClientesVig!W35","v":0},{"$f":"+$M35*ClientesVig!X35","v":0},{"$f":"+$M35*ClientesVig!Y35","v":0},{"$f":"+SUMPRODUCT(O35:R35,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J35,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P35*U35*12*(1-$G35)*1000","v":0},null,{"$f":"+PotenciaVig!T35*U35*12*(1-$G35)*1000","v":0}]
[{"$f":"+EnergíaVig!A36","v":"MTD_3 (30,001-50,000)"},{"$f":"+ITV_CD!B36","v":"MTD"},{"$f":"+ITV_CD!C36","v":3},null,null,null,null,"MTD3CX","MTD3-","MTD3CX",null,null,{"$f":"+IFERROR(VLOOKUP(H36,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I36,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M36*ClientesVig!V36","v":0},{"$f":"+$M36*ClientesVig!W36","v":0},{"$f":"+$M36*ClientesVig!X36","v":0},{"$f":"+$M36*ClientesVig!Y36","v":0},{"$f":"+SUMPRODUCT(O36:R36,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J36,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P36*U36*12*(1-$G36)*1000","v":0},null,{"$f":"+PotenciaVig!T36*U36*12*(1-$G36)*1000","v":0}]
[{"$f":"+EnergíaVig!A37","v":"MTD_3 Regular"},{"$f":"+ITV_CD!B37","v":"MTD"},{"$f":"+ITV_CD!C37","v":3},{"$f":"+ITV_CD!D37","v":"Regular"},null,{"$f":"+ITV_CD!F37","v":"Pp"},{"$f":"+ITV_CD!G37","v":0},"MTD3CX","MTD3-","MTD3PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H37,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I37,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M37*ClientesVig!V37","v":0},{"$f":"+$M37*ClientesVig!W37","v":0},{"$f":"+$M37*ClientesVig!X37","v":0},{"$f":"+$M37*ClientesVig!Y37","v":0},{"$f":"+SUMPRODUCT(O37:R37,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J37,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P37*U37*12*(1-$G37)*1000","v":0},null,{"$f":"+PotenciaVig!T37*U37*12*(1-$G37)*1000","v":0}]
[{"$f":"+EnergíaVig!A38","v":"MTD_3 Agro"},{"$f":"+ITV_CD!B38","v":"MTD"},{"$f":"+ITV_CD!C38","v":3},{"$f":"+ITV_CD!D38","v":"Agropecuario"},null,{"$f":"+ITV_CD!F38","v":"Pp"},{"$f":"+ITV_CD!G38","v":0.05},"MTD3CX","MTD3-","MTD3PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H38,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I38,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M38*ClientesVig!V38","v":0},{"$f":"+$M38*ClientesVig!W38","v":0},{"$f":"+$M38*ClientesVig!X38","v":0},{"$f":"+$M38*ClientesVig!Y38","v":0},{"$f":"+SUMPRODUCT(O38:R38,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J38,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P38*U38*12*(1-$G38)*1000","v":0},null,{"$f":"+PotenciaVig!T38*U38*12*(1-$G38)*1000","v":0}]
[{"$f":"+EnergíaVig!A39","v":"MTD_3 Jub. 1"},{"$f":"+ITV_CD!B39","v":"MTD"},{"$f":"+ITV_CD!C39","v":3},{"$f":"+ITV_CD!D39","v":"Jubilados - 1"},null,{"$f":"+ITV_CD!F39","v":"Pp"},{"$f":"+ITV_CD!G39","v":0.25},"MTD3CX","MTD3-","MTD3PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H39,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I39,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M39*ClientesVig!V39","v":0},{"$f":"+$M39*ClientesVig!W39","v":0},{"$f":"+$M39*ClientesVig!X39","v":0},{"$f":"+$M39*ClientesVig!Y39","v":0},{"$f":"+SUMPRODUCT(O39:R39,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J39,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P39*U39*12*(1-$G39)*1000","v":0},null,{"$f":"+PotenciaVig!T39*U39*12*(1-$G39)*1000","v":0}]
[{"$f":"+EnergíaVig!A40","v":"MTD_3 Jub. 2"},{"$f":"+ITV_CD!B40","v":"MTD"},{"$f":"+ITV_CD!C40","v":3},{"$f":"+ITV_CD!D40","v":"Jubilados - 2"},null,{"$f":"+ITV_CD!F40","v":"Pp"},{"$f":"+ITV_CD!G40","v":0.25},"MTD3CX","MTD3-","MTD3PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H40,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I40,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M40*ClientesVig!V40","v":0},{"$f":"+$M40*ClientesVig!W40","v":0},{"$f":"+$M40*ClientesVig!X40","v":0},{"$f":"+$M40*ClientesVig!Y40","v":0},{"$f":"+SUMPRODUCT(O40:R40,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J40,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P40*U40*12*(1-$G40)*1000","v":0},null,{"$f":"+PotenciaVig!T40*U40*12*(1-$G40)*1000","v":0}]
[{"$f":"+EnergíaVig!A41","v":"MTD_3 Discap."},{"$f":"+ITV_CD!B41","v":"MTD"},{"$f":"+ITV_CD!C41","v":3},{"$f":"+ITV_CD!D41","v":"Jubilados - 1"},null,{"$f":"+ITV_CD!F41","v":"Pp"},{"$f":"+ITV_CD!G41","v":0.25},"MTD3CX","MTD3-","MTD3PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H41,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I41,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M41*ClientesVig!V41","v":0},{"$f":"+$M41*ClientesVig!W41","v":0},{"$f":"+$M41*ClientesVig!X41","v":0},{"$f":"+$M41*ClientesVig!Y41","v":0},{"$f":"+SUMPRODUCT(O41:R41,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J41,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P41*U41*12*(1-$G41)*1000","v":0},null,{"$f":"+PotenciaVig!T41*U41*12*(1-$G41)*1000","v":0}]
[{"$f":"+EnergíaVig!A42","v":"MTD_3 Discapacitados 601-más"},{"$f":"+ITV_CD!B42","v":"MTD"},{"$f":"+ITV_CD!C42","v":3},{"$f":"+ITV_CD!D42","v":"Jubilados - 2"},null,{"$f":"+ITV_CD!F42","v":"Pp"},{"$f":"+ITV_CD!G42","v":0.25},"MTD3CX","MTD3-","MTD3PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H42,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I42,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M42*ClientesVig!V42","v":0},{"$f":"+$M42*ClientesVig!W42","v":0},{"$f":"+$M42*ClientesVig!X42","v":0},{"$f":"+$M42*ClientesVig!Y42","v":0},{"$f":"+SUMPRODUCT(O42:R42,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J42,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P42*U42*12*(1-$G42)*1000","v":0},null,{"$f":"+PotenciaVig!T42*U42*12*(1-$G42)*1000","v":0}]
[{"$f":"+EnergíaVig!A43","v":"MTD_3 Político"},{"$f":"+ITV_CD!B43","v":"MTD"},{"$f":"+ITV_CD!C43","v":3},{"$f":"+ITV_CD!D43","v":"Político"},null,{"$f":"+ITV_CD!F43","v":"Pp"},{"$f":"+ITV_CD!G43","v":0.5},"MTD3CX","MTD3-","MTD3PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H43,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I43,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M43*ClientesVig!V43","v":0},{"$f":"+$M43*ClientesVig!W43","v":0},{"$f":"+$M43*ClientesVig!X43","v":0},{"$f":"+$M43*ClientesVig!Y43","v":0},{"$f":"+SUMPRODUCT(O43:R43,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J43,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P43*U43*12*(1-$G43)*1000","v":0},null,{"$f":"+PotenciaVig!T43*U43*12*(1-$G43)*1000","v":0}]
[{"$f":"+EnergíaVig!A44","v":"MTD_3 Cruz Roja"},{"$f":"+ITV_CD!B44","v":"MTD"},{"$f":"+ITV_CD!C44","v":3},{"$f":"+ITV_CD!D44","v":"Cruz Roja"},"Et",{"$f":"+ITV_CD!F44","v":"Pp"},{"$f":"+ITV_CD!G44","v":1},"MTD3EtCX","MTD3Et-","MTD3PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H44,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I44,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M44*ClientesVig!V44","v":0},{"$f":"+$M44*ClientesVig!W44","v":0},{"$f":"+$M44*ClientesVig!X44","v":0},{"$f":"+$M44*ClientesVig!Y44","v":0},{"$f":"+SUMPRODUCT(O44:R44,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J44,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P44*U44*12*(1-$G44)*1000","v":0},null,{"$f":"+PotenciaVig!T44*U44*12*(1-$G44)*1000","v":0}]
[{"$f":"+EnergíaVig!A45","v":"MTD_4 (50,001-más)"},{"$f":"+ITV_CD!B45","v":"MTD"},{"$f":"+ITV_CD!C45","v":4},null,null,null,null,"MTD4CX","MTD4-","MTD4CX",null,null,{"$f":"+IFERROR(VLOOKUP(H45,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I45,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M45*ClientesVig!V45","v":0},{"$f":"+$M45*ClientesVig!W45","v":0},{"$f":"+$M45*ClientesVig!X45","v":0},{"$f":"+$M45*ClientesVig!Y45","v":0},{"$f":"+SUMPRODUCT(O45:R45,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J45,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P45*U45*12*(1-$G45)*1000","v":0},null,{"$f":"+PotenciaVig!T45*U45*12*(1-$G45)*1000","v":0}]
[{"$f":"+EnergíaVig!A46","v":"MTD_4 Regular"},{"$f":"+ITV_CD!B46","v":"MTD"},{"$f":"+ITV_CD!C46","v":4},{"$f":"+ITV_CD!D46","v":"Regular"},null,{"$f":"+ITV_CD!F46","v":"Pp"},{"$f":"+ITV_CD!G46","v":0},"MTD4CX","MTD4-","MTD4PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H46,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I46,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M46*ClientesVig!V46","v":0},{"$f":"+$M46*ClientesVig!W46","v":0},{"$f":"+$M46*ClientesVig!X46","v":0},{"$f":"+$M46*ClientesVig!Y46","v":0},{"$f":"+SUMPRODUCT(O46:R46,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J46,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P46*U46*12*(1-$G46)*1000","v":0},null,{"$f":"+PotenciaVig!T46*U46*12*(1-$G46)*1000","v":0}]
[{"$f":"+EnergíaVig!A47","v":"MTD_4 Agro"},{"$f":"+ITV_CD!B47","v":"MTD"},{"$f":"+ITV_CD!C47","v":4},{"$f":"+ITV_CD!D47","v":"Agropecuario"},null,{"$f":"+ITV_CD!F47","v":"Pp"},{"$f":"+ITV_CD!G47","v":0.05},"MTD4CX","MTD4-","MTD4PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H47,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I47,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M47*ClientesVig!V47","v":0},{"$f":"+$M47*ClientesVig!W47","v":0},{"$f":"+$M47*ClientesVig!X47","v":0},{"$f":"+$M47*ClientesVig!Y47","v":0},{"$f":"+SUMPRODUCT(O47:R47,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J47,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P47*U47*12*(1-$G47)*1000","v":0},null,{"$f":"+PotenciaVig!T47*U47*12*(1-$G47)*1000","v":0}]
[{"$f":"+EnergíaVig!A48","v":"MTD_4 Jub. 1"},{"$f":"+ITV_CD!B48","v":"MTD"},{"$f":"+ITV_CD!C48","v":4},{"$f":"+ITV_CD!D48","v":"Jubilados - 1"},null,{"$f":"+ITV_CD!F48","v":"Pp"},{"$f":"+ITV_CD!G48","v":0.25},"MTD4CX","MTD4-","MTD4PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H48,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I48,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M48*ClientesVig!V48","v":0},{"$f":"+$M48*ClientesVig!W48","v":0},{"$f":"+$M48*ClientesVig!X48","v":0},{"$f":"+$M48*ClientesVig!Y48","v":0},{"$f":"+SUMPRODUCT(O48:R48,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J48,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P48*U48*12*(1-$G48)*1000","v":0},null,{"$f":"+PotenciaVig!T48*U48*12*(1-$G48)*1000","v":0}]
[{"$f":"+EnergíaVig!A49","v":"MTD_4 Jub. 2"},{"$f":"+ITV_CD!B49","v":"MTD"},{"$f":"+ITV_CD!C49","v":4},{"$f":"+ITV_CD!D49","v":"Jubilados - 2"},null,{"$f":"+ITV_CD!F49","v":"Pp"},{"$f":"+ITV_CD!G49","v":0.25},"MTD4CX","MTD4-","MTD4PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H49,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I49,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M49*ClientesVig!V49","v":0},{"$f":"+$M49*ClientesVig!W49","v":0},{"$f":"+$M49*ClientesVig!X49","v":0},{"$f":"+$M49*ClientesVig!Y49","v":0},{"$f":"+SUMPRODUCT(O49:R49,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J49,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P49*U49*12*(1-$G49)*1000","v":0},null,{"$f":"+PotenciaVig!T49*U49*12*(1-$G49)*1000","v":0}]
[{"$f":"+EnergíaVig!A50","v":"MTD_4 Discap."},{"$f":"+ITV_CD!B50","v":"MTD"},{"$f":"+ITV_CD!C50","v":4},{"$f":"+ITV_CD!D50","v":"Jubilados - 1"},null,{"$f":"+ITV_CD!F50","v":"Pp"},{"$f":"+ITV_CD!G50","v":0.25},"MTD4CX","MTD4-","MTD4PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H50,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I50,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M50*ClientesVig!V50","v":0},{"$f":"+$M50*ClientesVig!W50","v":0},{"$f":"+$M50*ClientesVig!X50","v":0},{"$f":"+$M50*ClientesVig!Y50","v":0},{"$f":"+SUMPRODUCT(O50:R50,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J50,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P50*U50*12*(1-$G50)*1000","v":0},null,{"$f":"+PotenciaVig!T50*U50*12*(1-$G50)*1000","v":0}]
[{"$f":"+EnergíaVig!A51","v":"MTD_4 Discapacitados 601-más"},{"$f":"+ITV_CD!B51","v":"MTD"},{"$f":"+ITV_CD!C51","v":4},{"$f":"+ITV_CD!D51","v":"Jubilados - 2"},null,{"$f":"+ITV_CD!F51","v":"Pp"},{"$f":"+ITV_CD!G51","v":0.25},"MTD4CX","MTD4-","MTD4PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H51,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I51,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M51*ClientesVig!V51","v":0},{"$f":"+$M51*ClientesVig!W51","v":0},{"$f":"+$M51*ClientesVig!X51","v":0},{"$f":"+$M51*ClientesVig!Y51","v":0},{"$f":"+SUMPRODUCT(O51:R51,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J51,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P51*U51*12*(1-$G51)*1000","v":0},null,{"$f":"+PotenciaVig!T51*U51*12*(1-$G51)*1000","v":0}]
[{"$f":"+EnergíaVig!A52","v":"MTD_4 Político"},{"$f":"+ITV_CD!B52","v":"MTD"},{"$f":"+ITV_CD!C52","v":4},{"$f":"+ITV_CD!D52","v":"Político"},null,{"$f":"+ITV_CD!F52","v":"Pp"},{"$f":"+ITV_CD!G52","v":0.5},"MTD4CX","MTD4-","MTD4PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H52,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I52,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M52*ClientesVig!V52","v":0},{"$f":"+$M52*ClientesVig!W52","v":0},{"$f":"+$M52*ClientesVig!X52","v":0},{"$f":"+$M52*ClientesVig!Y52","v":0},{"$f":"+SUMPRODUCT(O52:R52,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J52,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P52*U52*12*(1-$G52)*1000","v":0},null,{"$f":"+PotenciaVig!T52*U52*12*(1-$G52)*1000","v":0}]
[{"$f":"+EnergíaVig!A53","v":"MTD_4 Cruz Roja"},{"$f":"+ITV_CD!B53","v":"MTD"},{"$f":"+ITV_CD!C53","v":4},{"$f":"+ITV_CD!D53","v":"Cruz Roja"},"Et",{"$f":"+ITV_CD!F53","v":"Pp"},{"$f":"+ITV_CD!G53","v":0.5},"MTD4EtCX","MTD4Et-","MTD4PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H53,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I53,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M53*ClientesVig!V53","v":0},{"$f":"+$M53*ClientesVig!W53","v":0},{"$f":"+$M53*ClientesVig!X53","v":0},{"$f":"+$M53*ClientesVig!Y53","v":0},{"$f":"+SUMPRODUCT(O53:R53,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J53,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P53*U53*12*(1-$G53)*1000","v":0},null,{"$f":"+PotenciaVig!T53*U53*12*(1-$G53)*1000","v":0}]
[{"$f":"+EnergíaVig!A54","v":"BTH"},{"$f":"+ITV_CD!B54","v":"BTH"},{"$f":"+ITV_CD!C54","v":1},null,"Cx",null,null,"BTH1CxCX","BTH1Cx-","BTH1CX",null,null,{"$f":"(+IFERROR(VLOOKUP(H54,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I54,PliegoVig!$B$7:$C$368,2,FALSE),0))*0+PremisaCosto!$D$52","v":71.69},null,{"$f":"+$M54*ClientesVig!V54","v":157.99848682464449},{"$f":"+$M54*ClientesVig!W54","v":162.5159911199691},{"$f":"+$M54*ClientesVig!X54","v":167.05253469919981},{"$f":"+$M54*ClientesVig!Y54","v":171.86199856706736},{"$f":"+SUMPRODUCT(O54:R54,PremisaCosto!$F$69:$I$69)","v":539.97423418536027},null,{"$f":"+IFERROR(VLOOKUP(J54,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W55:W57)","v":0},null,{"$f":"+SUM(Y55:Y57)","v":0},null,{"$f":"+SUM(Y54,S54)/SUM($Y$7,$S$7)","v":4.6336378427752427E-4}]
[{"$f":"+EnergíaVig!A55","v":"BTH Punta"},{"$f":"+ITV_CD!B55","v":"BTH"},{"$f":"+ITV_CD!C55","v":1},{"$f":"+ITV_CD!D55","v":"Regular"},null,{"$f":"+ITV_CD!F55","v":"Pp"},{"$f":"+ITV_CD!G55","v":0},"BTH1CX","BTH1-","BTH1PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H55,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I55,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M55*ClientesVig!V55","v":0},{"$f":"+$M55*ClientesVig!W55","v":0},{"$f":"+$M55*ClientesVig!X55","v":0},{"$f":"+$M55*ClientesVig!Y55","v":0},{"$f":"+SUMPRODUCT(O55:R55,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J55,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P55*U55*12*(1-$G55)*1000","v":0},null,{"$f":"+PotenciaVig!T55*U55*12*(1-$G55)*1000","v":0},null,{"$f":"+SUM(Y55,S55)/SUM($Y$7,$S$7)","v":0}]
[{"$f":"+EnergíaVig!A56","v":"BTH Fuera de Punta Medio"},{"$f":"+ITV_CD!B56","v":"BTH"},{"$f":"+ITV_CD!C56","v":1},{"$f":"+ITV_CD!D56","v":"Regular"},null,{"$f":"+ITV_CD!F56","v":"Pfp"},{"$f":"+ITV_CD!G56","v":0},{"$f":"+B56&C56&E56&$A$3","v":"BTH1CX"},{"$f":"+B56&C56&E56&$A$4","v":"BTH1-"},{"$f":"+B56&C56&F56&$A$3","v":"BTH1PfpCX"},null,null,{"$f":"+IFERROR(VLOOKUP(H56,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I56,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M56*ClientesVig!V56","v":0},{"$f":"+$M56*ClientesVig!W56","v":0},{"$f":"+$M56*ClientesVig!X56","v":0},{"$f":"+$M56*ClientesVig!Y56","v":0},{"$f":"+SUMPRODUCT(O56:R56,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J56,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P56*U56*12*(1-$G56)*1000","v":0},null,{"$f":"+PotenciaVig!T56*U56*12*(1-$G56)*1000","v":0},null,{"$f":"+SUM(Y56,S56)/SUM($Y$7,$S$7)","v":0}]
[{"$f":"+EnergíaVig!A57","v":"BTH Fuera de Punta Bajo"},{"$f":"+ITV_CD!B57","v":"BTH"},{"$f":"+ITV_CD!C57","v":1},{"$f":"+ITV_CD!D57","v":"Regular"},null,{"$f":"+ITV_CD!F57","v":"Pfp"},{"$f":"+ITV_CD!G57","v":0},"BTH1CX","BTH1-","BTH1PfpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H57,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I57,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M57*ClientesVig!V57","v":0},{"$f":"+$M57*ClientesVig!W57","v":0},{"$f":"+$M57*ClientesVig!X57","v":0},{"$f":"+$M57*ClientesVig!Y57","v":0},{"$f":"+SUMPRODUCT(O57:R57,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J57,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P57*U57*12*(1-$G57)*1000","v":0},null,{"$f":"+PotenciaVig!T57*U57*12*(1-$G57)*1000","v":0},null,{"$f":"+SUM(Y57,S57)/SUM($Y$7,$S$7)","v":0}]
[{"$f":"+EnergíaVig!A58","v":"BTD"},{"$f":"+ITV_CD!B58","v":"BTD"},{"$f":"+ITV_CD!C58","v":1},null,"Cx",null,null,"BTD1CxCX","BTD1Cx-","BTD1CX",null,null,{"$f":"(+IFERROR(VLOOKUP(H58,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I58,PliegoVig!$B$7:$C$368,2,FALSE),0))*0+PremisaCosto!$D$51","v":71.69},null,{"$f":"+$M58*ClientesVig!V58","v":17670.008980280178},{"$f":"+$M58*ClientesVig!W58","v":18158.330760817335},{"$f":"+$M58*ClientesVig!X58","v":18643.203029134813},{"$f":"+$M58*ClientesVig!Y58","v":19163.341743359153},{"$f":"+SUMPRODUCT(O58:R58,PremisaCosto!$F$69:$I$69)","v":60303.780766101248},null,{"$f":"+IFERROR(VLOOKUP(J58,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W59:W93)","v":0},null,{"$f":"+SUM(Y59:Y93)","v":0},null,{"$f":"+SUM(Y58,S58)/SUM($Y$7,$S$7)","v":5.1748002576787452E-2}]
[{"$f":"+EnergíaVig!A59","v":"BTD_1 (0-10,000)"},{"$f":"+ITV_CD!B59","v":"BTD"},{"$f":"+ITV_CD!C59","v":1},null,null,null,null,"BTD1CX","BTD1-","BTD1CX",null,null,{"$f":"+IFERROR(VLOOKUP(H59,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I59,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M59*ClientesVig!V59","v":0},{"$f":"+$M59*ClientesVig!W59","v":0},{"$f":"+$M59*ClientesVig!X59","v":0},{"$f":"+$M59*ClientesVig!Y59","v":0},{"$f":"+SUMPRODUCT(O59:R59,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J59,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P59*U59*12*(1-$G59)*1000","v":0},null,{"$f":"+PotenciaVig!T59*U59*12*(1-$G59)*1000","v":0}]
[{"$f":"+EnergíaVig!A60","v":"BTD_1 Regular"},{"$f":"+ITV_CD!B60","v":"BTD"},{"$f":"+ITV_CD!C60","v":1},{"$f":"+ITV_CD!D60","v":"Regular"},null,{"$f":"+ITV_CD!F60","v":"Pp"},{"$f":"+ITV_CD!G60","v":0},"BTD1CX","BTD1-","BTD1PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H60,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I60,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M60*ClientesVig!V60","v":0},{"$f":"+$M60*ClientesVig!W60","v":0},{"$f":"+$M60*ClientesVig!X60","v":0},{"$f":"+$M60*ClientesVig!Y60","v":0},{"$f":"+SUMPRODUCT(O60:R60,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J60,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P60*U60*12*(1-$G60)*1000","v":0},null,{"$f":"+PotenciaVig!T60*U60*12*(1-$G60)*1000","v":0}]
[{"$f":"+EnergíaVig!A61","v":"BTD_1 Agro"},{"$f":"+ITV_CD!B61","v":"BTD"},{"$f":"+ITV_CD!C61","v":1},{"$f":"+ITV_CD!D61","v":"Agropecuario"},null,{"$f":"+ITV_CD!F61","v":"Pp"},{"$f":"+ITV_CD!G61","v":0.05},"BTD1CX","BTD1-","BTD1PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H61,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I61,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M61*ClientesVig!V61","v":0},{"$f":"+$M61*ClientesVig!W61","v":0},{"$f":"+$M61*ClientesVig!X61","v":0},{"$f":"+$M61*ClientesVig!Y61","v":0},{"$f":"+SUMPRODUCT(O61:R61,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J61,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P61*U61*12*(1-$G61)*1000","v":0},null,{"$f":"+PotenciaVig!T61*U61*12*(1-$G61)*1000","v":0}]
[{"$f":"+EnergíaVig!A62","v":"BTD_1 Jub. 1"},{"$f":"+ITV_CD!B62","v":"BTD"},{"$f":"+ITV_CD!C62","v":1},{"$f":"+ITV_CD!D62","v":"Jubilados - 1"},null,{"$f":"+ITV_CD!F62","v":"Pp"},{"$f":"+ITV_CD!G62","v":0.25},"BTD1CX","BTD1-","BTD1PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H62,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I62,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M62*ClientesVig!V62","v":0},{"$f":"+$M62*ClientesVig!W62","v":0},{"$f":"+$M62*ClientesVig!X62","v":0},{"$f":"+$M62*ClientesVig!Y62","v":0},{"$f":"+SUMPRODUCT(O62:R62,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J62,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P62*U62*12*(1-$G62)*1000","v":0},null,{"$f":"+PotenciaVig!T62*U62*12*(1-$G62)*1000","v":0}]
[{"$f":"+EnergíaVig!A63","v":"BTD_1 Jub. 2"},{"$f":"+ITV_CD!B63","v":"BTD"},{"$f":"+ITV_CD!C63","v":1},{"$f":"+ITV_CD!D63","v":"Jubilados - 2"},null,{"$f":"+ITV_CD!F63","v":"Pp"},{"$f":"+ITV_CD!G63","v":0.25},"BTD1CX","BTD1-","BTD1PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H63,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I63,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M63*ClientesVig!V63","v":0},{"$f":"+$M63*ClientesVig!W63","v":0},{"$f":"+$M63*ClientesVig!X63","v":0},{"$f":"+$M63*ClientesVig!Y63","v":0},{"$f":"+SUMPRODUCT(O63:R63,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J63,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P63*U63*12*(1-$G63)*1000","v":0},null,{"$f":"+PotenciaVig!T63*U63*12*(1-$G63)*1000","v":0}]
[{"$f":"+EnergíaVig!A64","v":"BTD_1 Discap."},{"$f":"+ITV_CD!B64","v":"BTD"},{"$f":"+ITV_CD!C64","v":1},{"$f":"+ITV_CD!D64","v":"Jubilados - 1"},null,{"$f":"+ITV_CD!F64","v":"Pp"},{"$f":"+ITV_CD!G64","v":0.25},"BTD1CX","BTD1-","BTD1PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H64,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I64,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M64*ClientesVig!V64","v":0},{"$f":"+$M64*ClientesVig!W64","v":0},{"$f":"+$M64*ClientesVig!X64","v":0},{"$f":"+$M64*ClientesVig!Y64","v":0},{"$f":"+SUMPRODUCT(O64:R64,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J64,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P64*U64*12*(1-$G64)*1000","v":0},null,{"$f":"+PotenciaVig!T64*U64*12*(1-$G64)*1000","v":0}]
[{"$f":"+EnergíaVig!A65","v":"BTD_1 Discapacitados 601-más"},{"$f":"+ITV_CD!B65","v":"BTD"},{"$f":"+ITV_CD!C65","v":1},{"$f":"+ITV_CD!D65","v":"Jubilados - 2"},null,{"$f":"+ITV_CD!F65","v":"Pp"},{"$f":"+ITV_CD!G65","v":0.25},"BTD1CX","BTD1-","BTD1PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H65,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I65,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M65*ClientesVig!V65","v":0},{"$f":"+$M65*ClientesVig!W65","v":0},{"$f":"+$M65*ClientesVig!X65","v":0},{"$f":"+$M65*ClientesVig!Y65","v":0},{"$f":"+SUMPRODUCT(O65:R65,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J65,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P65*U65*12*(1-$G65)*1000","v":0},null,{"$f":"+PotenciaVig!T65*U65*12*(1-$G65)*1000","v":0}]
[{"$f":"+EnergíaVig!A66","v":"BTD_1 Político"},{"$f":"+ITV_CD!B66","v":"BTD"},{"$f":"+ITV_CD!C66","v":1},{"$f":"+ITV_CD!D66","v":"Político"},null,{"$f":"+ITV_CD!F66","v":"Pp"},{"$f":"+ITV_CD!G66","v":0.5},"BTD1CX","BTD1-","BTD1PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H66,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I66,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M66*ClientesVig!V66","v":0},{"$f":"+$M66*ClientesVig!W66","v":0},{"$f":"+$M66*ClientesVig!X66","v":0},{"$f":"+$M66*ClientesVig!Y66","v":0},{"$f":"+SUMPRODUCT(O66:R66,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J66,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P66*U66*12*(1-$G66)*1000","v":0},null,{"$f":"+PotenciaVig!T66*U66*12*(1-$G66)*1000","v":0}]
[{"$f":"+EnergíaVig!A67","v":"BTD_1 Cruz Roja"},{"$f":"+ITV_CD!B67","v":"BTD"},{"$f":"+ITV_CD!C67","v":1},{"$f":"+ITV_CD!D67","v":"Cruz Roja"},"Et",{"$f":"+ITV_CD!F67","v":"Pp"},{"$f":"+ITV_CD!G67","v":1},"BTD1EtCX","BTD1Et-","BTD1PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H67,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I67,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M67*ClientesVig!V67","v":0},{"$f":"+$M67*ClientesVig!W67","v":0},{"$f":"+$M67*ClientesVig!X67","v":0},{"$f":"+$M67*ClientesVig!Y67","v":0},{"$f":"+SUMPRODUCT(O67:R67,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J67,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P67*U67*12*(1-$G67)*1000","v":0},null,{"$f":"+PotenciaVig!T67*U67*12*(1-$G67)*1000","v":0}]
[{"$f":"+EnergíaVig!A68","v":"BTD_2 (10,001-30,000)"},{"$f":"+ITV_CD!B68","v":"BTD"},{"$f":"+ITV_CD!C68","v":2},null,null,null,null,"BTD2CX","BTD2-","BTD2CX",null,null,{"$f":"+IFERROR(VLOOKUP(H68,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I68,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M68*ClientesVig!V68","v":0},{"$f":"+$M68*ClientesVig!W68","v":0},{"$f":"+$M68*ClientesVig!X68","v":0},{"$f":"+$M68*ClientesVig!Y68","v":0},{"$f":"+SUMPRODUCT(O68:R68,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J68,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P68*U68*12*(1-$G68)*1000","v":0},null,{"$f":"+PotenciaVig!T68*U68*12*(1-$G68)*1000","v":0}]
[{"$f":"+EnergíaVig!A69","v":"BTD_2 Regular"},{"$f":"+ITV_CD!B69","v":"BTD"},{"$f":"+ITV_CD!C69","v":2},{"$f":"+ITV_CD!D69","v":"Regular"},null,{"$f":"+ITV_CD!F69","v":"Pp"},{"$f":"+ITV_CD!G69","v":0},"BTD2CX","BTD2-","BTD2PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H69,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I69,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M69*ClientesVig!V69","v":0},{"$f":"+$M69*ClientesVig!W69","v":0},{"$f":"+$M69*ClientesVig!X69","v":0},{"$f":"+$M69*ClientesVig!Y69","v":0},{"$f":"+SUMPRODUCT(O69:R69,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J69,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P69*U69*12*(1-$G69)*1000","v":0},null,{"$f":"+PotenciaVig!T69*U69*12*(1-$G69)*1000","v":0}]
[{"$f":"+EnergíaVig!A70","v":"BTD_2 Agro"},{"$f":"+ITV_CD!B70","v":"BTD"},{"$f":"+ITV_CD!C70","v":2},{"$f":"+ITV_CD!D70","v":"Agropecuario"},null,{"$f":"+ITV_CD!F70","v":"Pp"},{"$f":"+ITV_CD!G70","v":0.05},"BTD2CX","BTD2-","BTD2PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H70,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I70,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M70*ClientesVig!V70","v":0},{"$f":"+$M70*ClientesVig!W70","v":0},{"$f":"+$M70*ClientesVig!X70","v":0},{"$f":"+$M70*ClientesVig!Y70","v":0},{"$f":"+SUMPRODUCT(O70:R70,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J70,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P70*U70*12*(1-$G70)*1000","v":0},null,{"$f":"+PotenciaVig!T70*U70*12*(1-$G70)*1000","v":0}]
[{"$f":"+EnergíaVig!A71","v":"BTD_2 Jub. 1"},{"$f":"+ITV_CD!B71","v":"BTD"},{"$f":"+ITV_CD!C71","v":2},{"$f":"+ITV_CD!D71","v":"Jubilados - 1"},null,{"$f":"+ITV_CD!F71","v":"Pp"},{"$f":"+ITV_CD!G71","v":0.25},"BTD2CX","BTD2-","BTD2PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H71,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I71,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M71*ClientesVig!V71","v":0},{"$f":"+$M71*ClientesVig!W71","v":0},{"$f":"+$M71*ClientesVig!X71","v":0},{"$f":"+$M71*ClientesVig!Y71","v":0},{"$f":"+SUMPRODUCT(O71:R71,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J71,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P71*U71*12*(1-$G71)*1000","v":0},null,{"$f":"+PotenciaVig!T71*U71*12*(1-$G71)*1000","v":0}]
[{"$f":"+EnergíaVig!A72","v":"BTD_2 Jub. 2"},{"$f":"+ITV_CD!B72","v":"BTD"},{"$f":"+ITV_CD!C72","v":2},{"$f":"+ITV_CD!D72","v":"Jubilados - 2"},null,{"$f":"+ITV_CD!F72","v":"Pp"},{"$f":"+ITV_CD!G72","v":0.25},"BTD2CX","BTD2-","BTD2PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H72,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I72,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M72*ClientesVig!V72","v":0},{"$f":"+$M72*ClientesVig!W72","v":0},{"$f":"+$M72*ClientesVig!X72","v":0},{"$f":"+$M72*ClientesVig!Y72","v":0},{"$f":"+SUMPRODUCT(O72:R72,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J72,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P72*U72*12*(1-$G72)*1000","v":0},null,{"$f":"+PotenciaVig!T72*U72*12*(1-$G72)*1000","v":0}]
[{"$f":"+EnergíaVig!A73","v":"BTD_2 Discap."},{"$f":"+ITV_CD!B73","v":"BTD"},{"$f":"+ITV_CD!C73","v":2},{"$f":"+ITV_CD!D73","v":"Jubilados - 1"},null,{"$f":"+ITV_CD!F73","v":"Pp"},{"$f":"+ITV_CD!G73","v":0.25},"BTD2CX","BTD2-","BTD2PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H73,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I73,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M73*ClientesVig!V73","v":0},{"$f":"+$M73*ClientesVig!W73","v":0},{"$f":"+$M73*ClientesVig!X73","v":0},{"$f":"+$M73*ClientesVig!Y73","v":0},{"$f":"+SUMPRODUCT(O73:R73,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J73,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P73*U73*12*(1-$G73)*1000","v":0},null,{"$f":"+PotenciaVig!T73*U73*12*(1-$G73)*1000","v":0}]
[{"$f":"+EnergíaVig!A74","v":"BTD_2 Discapacitados 601-más"},{"$f":"+ITV_CD!B74","v":"BTD"},{"$f":"+ITV_CD!C74","v":2},{"$f":"+ITV_CD!D74","v":"Jubilados - 2"},null,{"$f":"+ITV_CD!F74","v":"Pp"},{"$f":"+ITV_CD!G74","v":0.25},"BTD2CX","BTD2-","BTD2PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H74,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I74,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M74*ClientesVig!V74","v":0},{"$f":"+$M74*ClientesVig!W74","v":0},{"$f":"+$M74*ClientesVig!X74","v":0},{"$f":"+$M74*ClientesVig!Y74","v":0},{"$f":"+SUMPRODUCT(O74:R74,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J74,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P74*U74*12*(1-$G74)*1000","v":0},null,{"$f":"+PotenciaVig!T74*U74*12*(1-$G74)*1000","v":0}]
[{"$f":"+EnergíaVig!A75","v":"BTD_2 Político"},{"$f":"+ITV_CD!B75","v":"BTD"},{"$f":"+ITV_CD!C75","v":2},{"$f":"+ITV_CD!D75","v":"Político"},null,{"$f":"+ITV_CD!F75","v":"Pp"},{"$f":"+ITV_CD!G75","v":0.5},"BTD2CX","BTD2-","BTD2PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H75,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I75,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M75*ClientesVig!V75","v":0},{"$f":"+$M75*ClientesVig!W75","v":0},{"$f":"+$M75*ClientesVig!X75","v":0},{"$f":"+$M75*ClientesVig!Y75","v":0},{"$f":"+SUMPRODUCT(O75:R75,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J75,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P75*U75*12*(1-$G75)*1000","v":0},null,{"$f":"+PotenciaVig!T75*U75*12*(1-$G75)*1000","v":0}]
[{"$f":"+EnergíaVig!A76","v":"BTD_2 Cruz Roja"},{"$f":"+ITV_CD!B76","v":"BTD"},{"$f":"+ITV_CD!C76","v":2},{"$f":"+ITV_CD!D76","v":"Cruz Roja"},"Et",{"$f":"+ITV_CD!F76","v":"Pp"},{"$f":"+ITV_CD!G76","v":1},"BTD2EtCX","BTD2Et-","BTD2PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H76,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I76,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M76*ClientesVig!V76","v":0},{"$f":"+$M76*ClientesVig!W76","v":0},{"$f":"+$M76*ClientesVig!X76","v":0},{"$f":"+$M76*ClientesVig!Y76","v":0},{"$f":"+SUMPRODUCT(O76:R76,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J76,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P76*U76*12*(1-$G76)*1000","v":0},null,{"$f":"+PotenciaVig!T76*U76*12*(1-$G76)*1000","v":0}]
[{"$f":"+EnergíaVig!A77","v":"BTD_3 (30,001-50,000)"},{"$f":"+ITV_CD!B77","v":"BTD"},{"$f":"+ITV_CD!C77","v":3},null,null,null,null,"BTD3CX","BTD3-","BTD3CX",null,null,{"$f":"+IFERROR(VLOOKUP(H77,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I77,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M77*ClientesVig!V77","v":0},{"$f":"+$M77*ClientesVig!W77","v":0},{"$f":"+$M77*ClientesVig!X77","v":0},{"$f":"+$M77*ClientesVig!Y77","v":0},{"$f":"+SUMPRODUCT(O77:R77,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J77,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P77*U77*12*(1-$G77)*1000","v":0},null,{"$f":"+PotenciaVig!T77*U77*12*(1-$G77)*1000","v":0}]
[{"$f":"+EnergíaVig!A78","v":"BTD_3 Regular"},{"$f":"+ITV_CD!B78","v":"BTD"},{"$f":"+ITV_CD!C78","v":3},{"$f":"+ITV_CD!D78","v":"Regular"},null,{"$f":"+ITV_CD!F78","v":"Pp"},{"$f":"+ITV_CD!G78","v":0},"BTD3CX","BTD3-","BTD3PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H78,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I78,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M78*ClientesVig!V78","v":0},{"$f":"+$M78*ClientesVig!W78","v":0},{"$f":"+$M78*ClientesVig!X78","v":0},{"$f":"+$M78*ClientesVig!Y78","v":0},{"$f":"+SUMPRODUCT(O78:R78,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J78,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P78*U78*12*(1-$G78)*1000","v":0},null,{"$f":"+PotenciaVig!T78*U78*12*(1-$G78)*1000","v":0}]
[{"$f":"+EnergíaVig!A79","v":"BTD_3 Agro"},{"$f":"+ITV_CD!B79","v":"BTD"},{"$f":"+ITV_CD!C79","v":3},{"$f":"+ITV_CD!D79","v":"Agropecuario"},null,{"$f":"+ITV_CD!F79","v":"Pp"},{"$f":"+ITV_CD!G79","v":0.05},"BTD3CX","BTD3-","BTD3PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H79,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I79,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M79*ClientesVig!V79","v":0},{"$f":"+$M79*ClientesVig!W79","v":0},{"$f":"+$M79*ClientesVig!X79","v":0},{"$f":"+$M79*ClientesVig!Y79","v":0},{"$f":"+SUMPRODUCT(O79:R79,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J79,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P79*U79*12*(1-$G79)*1000","v":0},null,{"$f":"+PotenciaVig!T79*U79*12*(1-$G79)*1000","v":0}]
[{"$f":"+EnergíaVig!A80","v":"BTD_3 Jub. 1"},{"$f":"+ITV_CD!B80","v":"BTD"},{"$f":"+ITV_CD!C80","v":3},{"$f":"+ITV_CD!D80","v":"Jubilados - 1"},null,{"$f":"+ITV_CD!F80","v":"Pp"},{"$f":"+ITV_CD!G80","v":0.25},"BTD3CX","BTD3-","BTD3PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H80,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I80,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M80*ClientesVig!V80","v":0},{"$f":"+$M80*ClientesVig!W80","v":0},{"$f":"+$M80*ClientesVig!X80","v":0},{"$f":"+$M80*ClientesVig!Y80","v":0},{"$f":"+SUMPRODUCT(O80:R80,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J80,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P80*U80*12*(1-$G80)*1000","v":0},null,{"$f":"+PotenciaVig!T80*U80*12*(1-$G80)*1000","v":0}]
[{"$f":"+EnergíaVig!A81","v":"BTD_3 Jub. 2"},{"$f":"+ITV_CD!B81","v":"BTD"},{"$f":"+ITV_CD!C81","v":3},{"$f":"+ITV_CD!D81","v":"Jubilados - 2"},null,{"$f":"+ITV_CD!F81","v":"Pp"},{"$f":"+ITV_CD!G81","v":0.25},"BTD3CX","BTD3-","BTD3PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H81,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I81,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M81*ClientesVig!V81","v":0},{"$f":"+$M81*ClientesVig!W81","v":0},{"$f":"+$M81*ClientesVig!X81","v":0},{"$f":"+$M81*ClientesVig!Y81","v":0},{"$f":"+SUMPRODUCT(O81:R81,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J81,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P81*U81*12*(1-$G81)*1000","v":0},null,{"$f":"+PotenciaVig!T81*U81*12*(1-$G81)*1000","v":0}]
[{"$f":"+EnergíaVig!A82","v":"BTD_3 Discap."},{"$f":"+ITV_CD!B82","v":"BTD"},{"$f":"+ITV_CD!C82","v":3},{"$f":"+ITV_CD!D82","v":"Jubilados - 1"},null,{"$f":"+ITV_CD!F82","v":"Pp"},{"$f":"+ITV_CD!G82","v":0.25},"BTD3CX","BTD3-","BTD3PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H82,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I82,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M82*ClientesVig!V82","v":0},{"$f":"+$M82*ClientesVig!W82","v":0},{"$f":"+$M82*ClientesVig!X82","v":0},{"$f":"+$M82*ClientesVig!Y82","v":0},{"$f":"+SUMPRODUCT(O82:R82,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J82,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P82*U82*12*(1-$G82)*1000","v":0},null,{"$f":"+PotenciaVig!T82*U82*12*(1-$G82)*1000","v":0}]
[{"$f":"+EnergíaVig!A83","v":"BTD_3 Discapacitados 601-más"},{"$f":"+ITV_CD!B83","v":"BTD"},{"$f":"+ITV_CD!C83","v":3},{"$f":"+ITV_CD!D83","v":"Jubilados - 2"},null,{"$f":"+ITV_CD!F83","v":"Pp"},{"$f":"+ITV_CD!G83","v":0.25},"BTD3CX","BTD3-","BTD3PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H83,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I83,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M83*ClientesVig!V83","v":0},{"$f":"+$M83*ClientesVig!W83","v":0},{"$f":"+$M83*ClientesVig!X83","v":0},{"$f":"+$M83*ClientesVig!Y83","v":0},{"$f":"+SUMPRODUCT(O83:R83,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J83,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P83*U83*12*(1-$G83)*1000","v":0},null,{"$f":"+PotenciaVig!T83*U83*12*(1-$G83)*1000","v":0}]
[{"$f":"+EnergíaVig!A84","v":"BTD_3 Político"},{"$f":"+ITV_CD!B84","v":"BTD"},{"$f":"+ITV_CD!C84","v":3},{"$f":"+ITV_CD!D84","v":"Político"},null,{"$f":"+ITV_CD!F84","v":"Pp"},{"$f":"+ITV_CD!G84","v":0.5},"BTD3CX","BTD3-","BTD3PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H84,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I84,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M84*ClientesVig!V84","v":0},{"$f":"+$M84*ClientesVig!W84","v":0},{"$f":"+$M84*ClientesVig!X84","v":0},{"$f":"+$M84*ClientesVig!Y84","v":0},{"$f":"+SUMPRODUCT(O84:R84,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J84,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P84*U84*12*(1-$G84)*1000","v":0},null,{"$f":"+PotenciaVig!T84*U84*12*(1-$G84)*1000","v":0}]
[{"$f":"+EnergíaVig!A85","v":"BTD_3 Cruz Roja"},{"$f":"+ITV_CD!B85","v":"BTD"},{"$f":"+ITV_CD!C85","v":3},{"$f":"+ITV_CD!D85","v":"Cruz Roja"},"Et",{"$f":"+ITV_CD!F85","v":"Pp"},{"$f":"+ITV_CD!G85","v":1},"BTD3EtCX","BTD3Et-","BTD3PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H85,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I85,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M85*ClientesVig!V85","v":0},{"$f":"+$M85*ClientesVig!W85","v":0},{"$f":"+$M85*ClientesVig!X85","v":0},{"$f":"+$M85*ClientesVig!Y85","v":0},{"$f":"+SUMPRODUCT(O85:R85,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J85,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P85*U85*12*(1-$G85)*1000","v":0},null,{"$f":"+PotenciaVig!T85*U85*12*(1-$G85)*1000","v":0}]
[{"$f":"+EnergíaVig!A86","v":"BTD_4 (50,001-más)"},{"$f":"+ITV_CD!B86","v":"BTD"},{"$f":"+ITV_CD!C86","v":4},null,null,null,null,"BTD4CX","BTD4-","BTD4CX",null,null,{"$f":"+IFERROR(VLOOKUP(H86,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I86,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M86*ClientesVig!V86","v":0},{"$f":"+$M86*ClientesVig!W86","v":0},{"$f":"+$M86*ClientesVig!X86","v":0},{"$f":"+$M86*ClientesVig!Y86","v":0},{"$f":"+SUMPRODUCT(O86:R86,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J86,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P86*U86*12*(1-$G86)*1000","v":0},null,{"$f":"+PotenciaVig!T86*U86*12*(1-$G86)*1000","v":0}]
[{"$f":"+EnergíaVig!A87","v":"BTD_4 Regular"},{"$f":"+ITV_CD!B87","v":"BTD"},{"$f":"+ITV_CD!C87","v":4},{"$f":"+ITV_CD!D87","v":"Regular"},null,{"$f":"+ITV_CD!F87","v":"Pp"},{"$f":"+ITV_CD!G87","v":0},"BTD4CX","BTD4-","BTD4PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H87,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I87,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M87*ClientesVig!V87","v":0},{"$f":"+$M87*ClientesVig!W87","v":0},{"$f":"+$M87*ClientesVig!X87","v":0},{"$f":"+$M87*ClientesVig!Y87","v":0},{"$f":"+SUMPRODUCT(O87:R87,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J87,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P87*U87*12*(1-$G87)*1000","v":0},null,{"$f":"+PotenciaVig!T87*U87*12*(1-$G87)*1000","v":0}]
[{"$f":"+EnergíaVig!A88","v":"BTD_4 Agro"},{"$f":"+ITV_CD!B88","v":"BTD"},{"$f":"+ITV_CD!C88","v":4},{"$f":"+ITV_CD!D88","v":"Agropecuario"},null,{"$f":"+ITV_CD!F88","v":"Pp"},{"$f":"+ITV_CD!G88","v":0.05},"BTD4CX","BTD4-","BTD4PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H88,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I88,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M88*ClientesVig!V88","v":0},{"$f":"+$M88*ClientesVig!W88","v":0},{"$f":"+$M88*ClientesVig!X88","v":0},{"$f":"+$M88*ClientesVig!Y88","v":0},{"$f":"+SUMPRODUCT(O88:R88,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J88,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P88*U88*12*(1-$G88)*1000","v":0},null,{"$f":"+PotenciaVig!T88*U88*12*(1-$G88)*1000","v":0}]
[{"$f":"+EnergíaVig!A89","v":"BTD_4 Jub. 1"},{"$f":"+ITV_CD!B89","v":"BTD"},{"$f":"+ITV_CD!C89","v":4},{"$f":"+ITV_CD!D89","v":"Jubilados - 1"},null,{"$f":"+ITV_CD!F89","v":"Pp"},{"$f":"+ITV_CD!G89","v":0.25},"BTD4CX","BTD4-","BTD4PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H89,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I89,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M89*ClientesVig!V89","v":0},{"$f":"+$M89*ClientesVig!W89","v":0},{"$f":"+$M89*ClientesVig!X89","v":0},{"$f":"+$M89*ClientesVig!Y89","v":0},{"$f":"+SUMPRODUCT(O89:R89,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J89,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P89*U89*12*(1-$G89)*1000","v":0},null,{"$f":"+PotenciaVig!T89*U89*12*(1-$G89)*1000","v":0}]
[{"$f":"+EnergíaVig!A90","v":"BTD_4 Jub. 2"},{"$f":"+ITV_CD!B90","v":"BTD"},{"$f":"+ITV_CD!C90","v":4},{"$f":"+ITV_CD!D90","v":"Jubilados - 2"},null,{"$f":"+ITV_CD!F90","v":"Pp"},{"$f":"+ITV_CD!G90","v":0.25},"BTD4CX","BTD4-","BTD4PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H90,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I90,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M90*ClientesVig!V90","v":0},{"$f":"+$M90*ClientesVig!W90","v":0},{"$f":"+$M90*ClientesVig!X90","v":0},{"$f":"+$M90*ClientesVig!Y90","v":0},{"$f":"+SUMPRODUCT(O90:R90,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J90,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P90*U90*12*(1-$G90)*1000","v":0},null,{"$f":"+PotenciaVig!T90*U90*12*(1-$G90)*1000","v":0}]
[{"$f":"+EnergíaVig!A91","v":"BTD_4 Discap."},{"$f":"+ITV_CD!B91","v":"BTD"},{"$f":"+ITV_CD!C91","v":4},{"$f":"+ITV_CD!D91","v":"Jubilados - 1"},null,{"$f":"+ITV_CD!F91","v":"Pp"},{"$f":"+ITV_CD!G91","v":0.25},"BTD4CX","BTD4-","BTD4PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H91,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I91,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M91*ClientesVig!V91","v":0},{"$f":"+$M91*ClientesVig!W91","v":0},{"$f":"+$M91*ClientesVig!X91","v":0},{"$f":"+$M91*ClientesVig!Y91","v":0},{"$f":"+SUMPRODUCT(O91:R91,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J91,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P91*U91*12*(1-$G91)*1000","v":0},null,{"$f":"+PotenciaVig!T91*U91*12*(1-$G91)*1000","v":0}]
[{"$f":"+EnergíaVig!A92","v":"BTD_4 Discapacitados 601-más"},{"$f":"+ITV_CD!B92","v":"BTD"},{"$f":"+ITV_CD!C92","v":4},{"$f":"+ITV_CD!D92","v":"Jubilados - 2"},null,{"$f":"+ITV_CD!F92","v":"Pp"},{"$f":"+ITV_CD!G92","v":0.25},"BTD4CX","BTD4-","BTD4PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H92,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I92,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M92*ClientesVig!V92","v":0},{"$f":"+$M92*ClientesVig!W92","v":0},{"$f":"+$M92*ClientesVig!X92","v":0},{"$f":"+$M92*ClientesVig!Y92","v":0},{"$f":"+SUMPRODUCT(O92:R92,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J92,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P92*U92*12*(1-$G92)*1000","v":0},null,{"$f":"+PotenciaVig!T92*U92*12*(1-$G92)*1000","v":0}]
[{"$f":"+EnergíaVig!A93","v":"BTD_4 Político"},{"$f":"+ITV_CD!B93","v":"BTD"},{"$f":"+ITV_CD!C93","v":4},{"$f":"+ITV_CD!D93","v":"Político"},null,{"$f":"+ITV_CD!F93","v":"Pp"},{"$f":"+ITV_CD!G93","v":0.5},"BTD4CX","BTD4-","BTD4PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H93,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I93,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M93*ClientesVig!V93","v":0},{"$f":"+$M93*ClientesVig!W93","v":0},{"$f":"+$M93*ClientesVig!X93","v":0},{"$f":"+$M93*ClientesVig!Y93","v":0},{"$f":"+SUMPRODUCT(O93:R93,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J93,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P93*U93*12*(1-$G93)*1000","v":0},null,{"$f":"+PotenciaVig!T93*U93*12*(1-$G93)*1000","v":0}]
[{"$f":"+EnergíaVig!A94","v":"BTD_4 Cruz Roja"},{"$f":"+ITV_CD!B94","v":"BTD"},{"$f":"+ITV_CD!C94","v":4},{"$f":"+ITV_CD!D94","v":"Cruz Roja"},"Et",{"$f":"+ITV_CD!F94","v":"Pp"},{"$f":"+ITV_CD!G94","v":1},"BTD4EtCX","BTD4Et-","BTD4PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H94,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I94,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M94*ClientesVig!V94","v":0},{"$f":"+$M94*ClientesVig!W94","v":0},{"$f":"+$M94*ClientesVig!X94","v":0},{"$f":"+$M94*ClientesVig!Y94","v":0},{"$f":"+SUMPRODUCT(O94:R94,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J94,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P94*U94*12*(1-$G94)*1000","v":0},null,{"$f":"+PotenciaVig!T94*U94*12*(1-$G94)*1000","v":0}]
[{"$f":"+EnergíaVig!A95","v":"BTS"},{"$f":"+ITV_CD!B95","v":"BTS"},{"$f":"+ITV_CD!C95","v":1},null,"Cx",null,null,"BTS1CxCX","BTS1Cx-","BTS1CX",null,null,{"$f":"(+IFERROR(VLOOKUP(H95,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I95,PliegoVig!$B$7:$C$368,2,FALSE),0))*0+PremisaCosto!$D$50","v":16.66},null,{"$f":"+$M95*ClientesVig!V95","v":311869.83704692399},{"$f":"+$M95*ClientesVig!W95","v":321604.16605512},{"$f":"+$M95*ClientesVig!X95","v":331645.89003014879},{"$f":"+$M95*ClientesVig!Y95","v":341996.32635660958},{"$f":"+SUMPRODUCT(O95:R95,PremisaCosto!$F$69:$I$69)","v":1069958.0944679545},null,{"$f":"+IFERROR(VLOOKUP(J95,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W96:W121)","v":0},null,{"$f":"+SUM(Y96:Y121)","v":0},null,{"$f":"+SUM(Y95,S95)/SUM($Y$7,$S$7)","v":0.91815460865277287}]
[{"$f":"+EnergíaVig!A96","v":"BTS_1 (0-300)"},{"$f":"+ITV_CD!B96","v":"BTS"},{"$f":"+ITV_CD!C96","v":1},null,null,null,null,"BTS1CX","BTS1-","BTS1CX",null,null,{"$f":"+IFERROR(VLOOKUP(H96,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I96,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M96*ClientesVig!V96","v":0},{"$f":"+$M96*ClientesVig!W96","v":0},{"$f":"+$M96*ClientesVig!X96","v":0},{"$f":"+$M96*ClientesVig!Y96","v":0},{"$f":"+SUMPRODUCT(O96:R96,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J96,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P96*U96*12*(1-$G96)*1000","v":0},null,{"$f":"+PotenciaVig!T96*U96*12*(1-$G96)*1000","v":0}]
[{"$f":"+EnergíaVig!A97","v":"BTS_1 Regular"},{"$f":"+ITV_CD!B97","v":"BTS"},{"$f":"+ITV_CD!C97","v":1},{"$f":"+ITV_CD!D97","v":"Regular"},"Et",{"$f":"+ITV_CD!F97","v":"Pp"},{"$f":"+ITV_CD!G97","v":0},"BTS1EtCX","BTS1Et-","BTS1PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H97,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I97,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M97*ClientesVig!V97","v":0},{"$f":"+$M97*ClientesVig!W97","v":0},{"$f":"+$M97*ClientesVig!X97","v":0},{"$f":"+$M97*ClientesVig!Y97","v":0},{"$f":"+SUMPRODUCT(O97:R97,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J97,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P97*U97*12*(1-$G97)*1000","v":0},null,{"$f":"+PotenciaVig!T97*U97*12*(1-$G97)*1000","v":0}]
[{"$f":"+EnergíaVig!A98","v":"BTS_1 Agro"},{"$f":"+ITV_CD!B98","v":"BTS"},{"$f":"+ITV_CD!C98","v":1},{"$f":"+ITV_CD!D98","v":"Agropecuario"},"Et",{"$f":"+ITV_CD!F98","v":"Pp"},{"$f":"+ITV_CD!G98","v":0.05},"BTS1EtCX","BTS1Et-","BTS1PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H98,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I98,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M98*ClientesVig!V98","v":0},{"$f":"+$M98*ClientesVig!W98","v":0},{"$f":"+$M98*ClientesVig!X98","v":0},{"$f":"+$M98*ClientesVig!Y98","v":0},{"$f":"+SUMPRODUCT(O98:R98,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J98,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P98*U98*12*(1-$G98)*1000","v":0},null,{"$f":"+PotenciaVig!T98*U98*12*(1-$G98)*1000","v":0}]
[{"$f":"+EnergíaVig!A99","v":"BTS_1 Jub. 1"},{"$f":"+ITV_CD!B99","v":"BTS"},{"$f":"+ITV_CD!C99","v":1},{"$f":"+ITV_CD!D99","v":"Jubilados - 1"},"Et",{"$f":"+ITV_CD!F99","v":"Pp"},{"$f":"+ITV_CD!G99","v":0.25},{"$f":"+B99&C99&E99&$A$3","v":"BTS1EtCX"},"BTS1Et-",{"$f":"+B99&C99&F99&$A$3","v":"BTS1PpCX"},null,null,{"$f":"+IFERROR(VLOOKUP(H99,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I99,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M99*ClientesVig!V99","v":0},{"$f":"+$M99*ClientesVig!W99","v":0},{"$f":"+$M99*ClientesVig!X99","v":0},{"$f":"+$M99*ClientesVig!Y99","v":0},{"$f":"+SUMPRODUCT(O99:R99,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J99,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P99*U99*12*(1-$G99)*1000","v":0},null,{"$f":"+PotenciaVig!T99*U99*12*(1-$G99)*1000","v":0}]
[{"$f":"+EnergíaVig!A100","v":"BTS_1 Jub. 2"},{"$f":"+ITV_CD!B100","v":"BTS"},{"$f":"+ITV_CD!C100","v":1},{"$f":"+ITV_CD!D100","v":"Jubilados - 2"},"Et",{"$f":"+ITV_CD!F100","v":"Pp"},{"$f":"+ITV_CD!G100","v":0.25},"BTS1EtCX",{"$f":"+B100&C100&E100&$A$4","v":"BTS1Et-"},"BTS1PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H100,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I100,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M100*ClientesVig!V100","v":0},{"$f":"+$M100*ClientesVig!W100","v":0},{"$f":"+$M100*ClientesVig!X100","v":0},{"$f":"+$M100*ClientesVig!Y100","v":0},{"$f":"+SUMPRODUCT(O100:R100,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J100,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P100*U100*12*(1-$G100)*1000","v":0},null,{"$f":"+PotenciaVig!T100*U100*12*(1-$G100)*1000","v":0}]
[{"$f":"+EnergíaVig!A101","v":"BTS_1 Discap."},{"$f":"+ITV_CD!B101","v":"BTS"},{"$f":"+ITV_CD!C101","v":1},{"$f":"+ITV_CD!D101","v":"Jubilados - 1"},"Et",{"$f":"+ITV_CD!F101","v":"Pp"},{"$f":"+ITV_CD!G101","v":0.25},"BTS1EtCX","BTS1Et-","BTS1PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H101,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I101,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M101*ClientesVig!V101","v":0},{"$f":"+$M101*ClientesVig!W101","v":0},{"$f":"+$M101*ClientesVig!X101","v":0},{"$f":"+$M101*ClientesVig!Y101","v":0},{"$f":"+SUMPRODUCT(O101:R101,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J101,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P101*U101*12*(1-$G101)*1000","v":0},null,{"$f":"+PotenciaVig!T101*U101*12*(1-$G101)*1000","v":0}]
[{"$f":"+EnergíaVig!A102","v":"BTS_1 Discapacitados 601-más"},{"$f":"+ITV_CD!B102","v":"BTS"},{"$f":"+ITV_CD!C102","v":1},{"$f":"+ITV_CD!D102","v":"Jubilados - 2"},"Et",{"$f":"+ITV_CD!F102","v":"Pp"},{"$f":"+ITV_CD!G102","v":0.25},"BTS1EtCX","BTS1Et-","BTS1PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H102,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I102,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M102*ClientesVig!V102","v":0},{"$f":"+$M102*ClientesVig!W102","v":0},{"$f":"+$M102*ClientesVig!X102","v":0},{"$f":"+$M102*ClientesVig!Y102","v":0},{"$f":"+SUMPRODUCT(O102:R102,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J102,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P102*U102*12*(1-$G102)*1000","v":0},null,{"$f":"+PotenciaVig!T102*U102*12*(1-$G102)*1000","v":0}]
[{"$f":"+EnergíaVig!A103","v":"BTS_1 Político"},{"$f":"+ITV_CD!B103","v":"BTS"},{"$f":"+ITV_CD!C103","v":1},{"$f":"+ITV_CD!D103","v":"Político"},"Et",{"$f":"+ITV_CD!F103","v":"Pp"},{"$f":"+ITV_CD!G103","v":0.5},"BTS1EtCX","BTS1Et-","BTS1PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H103,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I103,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M103*ClientesVig!V103","v":0},{"$f":"+$M103*ClientesVig!W103","v":0},{"$f":"+$M103*ClientesVig!X103","v":0},{"$f":"+$M103*ClientesVig!Y103","v":0},{"$f":"+SUMPRODUCT(O103:R103,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J103,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P103*U103*12*(1-$G103)*1000","v":0},null,{"$f":"+PotenciaVig!T103*U103*12*(1-$G103)*1000","v":0}]
[{"$f":"+EnergíaVig!A104","v":"BTS_1 Cruz Roja"},{"$f":"+ITV_CD!B104","v":"BTS"},{"$f":"+ITV_CD!C104","v":1},{"$f":"+ITV_CD!D104","v":"Cruz Roja"},"Et",{"$f":"+ITV_CD!F104","v":"Pp"},{"$f":"+ITV_CD!G104","v":1},{"$f":"+B104&C104&E104&$A$3","v":"BTS1EtCX"},{"$f":"+B104&C104&E104&$A$4","v":"BTS1Et-"},{"$f":"+B104&C104&F104&$A$3","v":"BTS1PpCX"},null,null,{"$f":"+IFERROR(VLOOKUP(H104,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I104,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M104*ClientesVig!V104","v":0},{"$f":"+$M104*ClientesVig!W104","v":0},{"$f":"+$M104*ClientesVig!X104","v":0},{"$f":"+$M104*ClientesVig!Y104","v":0},{"$f":"+SUMPRODUCT(O104:R104,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J104,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P104*U104*12*(1-$G104)*1000","v":0},null,{"$f":"+PotenciaVig!T104*U104*12*(1-$G104)*1000","v":0}]
[{"$f":"+EnergíaVig!A105","v":"BTS_2 (301-750)"},{"$f":"+ITV_CD!B105","v":"BTS"},{"$f":"+ITV_CD!C105","v":2},null,null,null,null,"BTS2CX","BTS2-","BTS2CX",null,null,{"$f":"+IFERROR(VLOOKUP(H105,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I105,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M105*ClientesVig!V105","v":0},{"$f":"+$M105*ClientesVig!W105","v":0},{"$f":"+$M105*ClientesVig!X105","v":0},{"$f":"+$M105*ClientesVig!Y105","v":0},{"$f":"+SUMPRODUCT(O105:R105,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J105,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P105*U105*12*(1-$G105)*1000","v":0},null,{"$f":"+PotenciaVig!T105*U105*12*(1-$G105)*1000","v":0}]
[{"$f":"+EnergíaVig!A106","v":"BTS_2 Regular"},{"$f":"+ITV_CD!B106","v":"BTS"},{"$f":"+ITV_CD!C106","v":2},{"$f":"+ITV_CD!D106","v":"Regular"},"Et",{"$f":"+ITV_CD!F106","v":"Pp"},{"$f":"+ITV_CD!G106","v":0},"BTS2EtCX","BTS2Et-","BTS2PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H106,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I106,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M106*ClientesVig!V106","v":0},{"$f":"+$M106*ClientesVig!W106","v":0},{"$f":"+$M106*ClientesVig!X106","v":0},{"$f":"+$M106*ClientesVig!Y106","v":0},{"$f":"+SUMPRODUCT(O106:R106,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J106,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P106*U106*12*(1-$G106)*1000","v":0},null,{"$f":"+PotenciaVig!T106*U106*12*(1-$G106)*1000","v":0}]
[{"$f":"+EnergíaVig!A107","v":"BTS_2 Agro"},{"$f":"+ITV_CD!B107","v":"BTS"},{"$f":"+ITV_CD!C107","v":2},{"$f":"+ITV_CD!D107","v":"Agropecuario"},"Et",{"$f":"+ITV_CD!F107","v":"Pp"},{"$f":"+ITV_CD!G107","v":0.05},"BTS2EtCX","BTS2Et-","BTS2PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H107,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I107,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M107*ClientesVig!V107","v":0},{"$f":"+$M107*ClientesVig!W107","v":0},{"$f":"+$M107*ClientesVig!X107","v":0},{"$f":"+$M107*ClientesVig!Y107","v":0},{"$f":"+SUMPRODUCT(O107:R107,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J107,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P107*U107*12*(1-$G107)*1000","v":0},null,{"$f":"+PotenciaVig!T107*U107*12*(1-$G107)*1000","v":0}]
[{"$f":"+EnergíaVig!A108","v":"BTS_2 Jub. 1"},{"$f":"+ITV_CD!B108","v":"BTS"},{"$f":"+ITV_CD!C108","v":2},{"$f":"+ITV_CD!D108","v":"Jubilados - 1"},"Et",{"$f":"+ITV_CD!F108","v":"Pp"},{"$f":"+ITV_CD!G108","v":0.25},"BTS2EtCX","BTS2Et-","BTS2PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H108,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I108,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M108*ClientesVig!V108","v":0},{"$f":"+$M108*ClientesVig!W108","v":0},{"$f":"+$M108*ClientesVig!X108","v":0},{"$f":"+$M108*ClientesVig!Y108","v":0},{"$f":"+SUMPRODUCT(O108:R108,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J108,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P108*U108*12*(1-$G108)*1000","v":0},null,{"$f":"+PotenciaVig!T108*U108*12*(1-$G108)*1000","v":0}]
[{"$f":"+EnergíaVig!A109","v":"BTS_2 Jub. 2"},{"$f":"+ITV_CD!B109","v":"BTS"},{"$f":"+ITV_CD!C109","v":2},{"$f":"+ITV_CD!D109","v":"Jubilados - 2"},"Et",{"$f":"+ITV_CD!F109","v":"Pp"},{"$f":"+ITV_CD!G109","v":0.25},"BTS2EtCX","BTS2Et-","BTS2PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H109,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I109,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M109*ClientesVig!V109","v":0},{"$f":"+$M109*ClientesVig!W109","v":0},{"$f":"+$M109*ClientesVig!X109","v":0},{"$f":"+$M109*ClientesVig!Y109","v":0},{"$f":"+SUMPRODUCT(O109:R109,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J109,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P109*U109*12*(1-$G109)*1000","v":0},null,{"$f":"+PotenciaVig!T109*U109*12*(1-$G109)*1000","v":0}]
[{"$f":"+EnergíaVig!A110","v":"BTS_2 Discap."},{"$f":"+ITV_CD!B110","v":"BTS"},{"$f":"+ITV_CD!C110","v":2},{"$f":"+ITV_CD!D110","v":"Jubilados - 1"},"Et",{"$f":"+ITV_CD!F110","v":"Pp"},{"$f":"+ITV_CD!G110","v":0.25},"BTS2EtCX","BTS2Et-","BTS2PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H110,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I110,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M110*ClientesVig!V110","v":0},{"$f":"+$M110*ClientesVig!W110","v":0},{"$f":"+$M110*ClientesVig!X110","v":0},{"$f":"+$M110*ClientesVig!Y110","v":0},{"$f":"+SUMPRODUCT(O110:R110,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J110,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P110*U110*12*(1-$G110)*1000","v":0},null,{"$f":"+PotenciaVig!T110*U110*12*(1-$G110)*1000","v":0}]
[{"$f":"+EnergíaVig!A111","v":"BTS_2 Discapacitados 601-más"},{"$f":"+ITV_CD!B111","v":"BTS"},{"$f":"+ITV_CD!C111","v":2},{"$f":"+ITV_CD!D111","v":"Jubilados - 2"},"Et",{"$f":"+ITV_CD!F111","v":"Pp"},{"$f":"+ITV_CD!G111","v":0.25},"BTS2EtCX","BTS2Et-","BTS2PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H111,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I111,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M111*ClientesVig!V111","v":0},{"$f":"+$M111*ClientesVig!W111","v":0},{"$f":"+$M111*ClientesVig!X111","v":0},{"$f":"+$M111*ClientesVig!Y111","v":0},{"$f":"+SUMPRODUCT(O111:R111,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J111,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P111*U111*12*(1-$G111)*1000","v":0},null,{"$f":"+PotenciaVig!T111*U111*12*(1-$G111)*1000","v":0}]
[{"$f":"+EnergíaVig!A112","v":"BTS_2 Político"},{"$f":"+ITV_CD!B112","v":"BTS"},{"$f":"+ITV_CD!C112","v":2},{"$f":"+ITV_CD!D112","v":"Político"},"Et",{"$f":"+ITV_CD!F112","v":"Pp"},{"$f":"+ITV_CD!G112","v":0.5},"BTS2EtCX","BTS2Et-","BTS2PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H112,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I112,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M112*ClientesVig!V112","v":0},{"$f":"+$M112*ClientesVig!W112","v":0},{"$f":"+$M112*ClientesVig!X112","v":0},{"$f":"+$M112*ClientesVig!Y112","v":0},{"$f":"+SUMPRODUCT(O112:R112,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J112,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P112*U112*12*(1-$G112)*1000","v":0},null,{"$f":"+PotenciaVig!T112*U112*12*(1-$G112)*1000","v":0}]
[{"$f":"+EnergíaVig!A113","v":"BTS_2 Cruz Roja"},{"$f":"+ITV_CD!B113","v":"BTS"},{"$f":"+ITV_CD!C113","v":2},{"$f":"+ITV_CD!D113","v":"Cruz Roja"},"Et",{"$f":"+ITV_CD!F113","v":"Pp"},{"$f":"+ITV_CD!G113","v":1},{"$f":"+B113&C113&E113&$A$3","v":"BTS2EtCX"},{"$f":"+B113&C113&E113&$A$4","v":"BTS2Et-"},{"$f":"+B113&C113&F113&$A$3","v":"BTS2PpCX"},null,null,{"$f":"+IFERROR(VLOOKUP(H113,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I113,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M113*ClientesVig!V113","v":0},{"$f":"+$M113*ClientesVig!W113","v":0},{"$f":"+$M113*ClientesVig!X113","v":0},{"$f":"+$M113*ClientesVig!Y113","v":0},{"$f":"+SUMPRODUCT(O113:R113,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J113,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P113*U113*12*(1-$G113)*1000","v":0},null,{"$f":"+PotenciaVig!T113*U113*12*(1-$G113)*1000","v":0}]
[{"$f":"+EnergíaVig!A114","v":"BTS_3 (751-más)"},{"$f":"+ITV_CD!B114","v":"BTS"},{"$f":"+ITV_CD!C114","v":3},null,null,null,null,"BTS3CX","BTS3-","BTS3CX",null,null,{"$f":"+IFERROR(VLOOKUP(H114,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I114,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M114*ClientesVig!V114","v":0},{"$f":"+$M114*ClientesVig!W114","v":0},{"$f":"+$M114*ClientesVig!X114","v":0},{"$f":"+$M114*ClientesVig!Y114","v":0},{"$f":"+SUMPRODUCT(O114:R114,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J114,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P114*U114*12*(1-$G114)*1000","v":0},null,{"$f":"+PotenciaVig!T114*U114*12*(1-$G114)*1000","v":0}]
[{"$f":"+EnergíaVig!A115","v":"BTS_3 Regular"},{"$f":"+ITV_CD!B115","v":"BTS"},{"$f":"+ITV_CD!C115","v":3},{"$f":"+ITV_CD!D115","v":"Regular"},"Et",{"$f":"+ITV_CD!F115","v":"Pp"},{"$f":"+ITV_CD!G115","v":0},"BTS3EtCX","BTS3Et-","BTS3PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H115,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I115,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M115*ClientesVig!V115","v":0},{"$f":"+$M115*ClientesVig!W115","v":0},{"$f":"+$M115*ClientesVig!X115","v":0},{"$f":"+$M115*ClientesVig!Y115","v":0},{"$f":"+SUMPRODUCT(O115:R115,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J115,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P115*U115*12*(1-$G115)*1000","v":0},null,{"$f":"+PotenciaVig!T115*U115*12*(1-$G115)*1000","v":0}]
[{"$f":"+EnergíaVig!A116","v":"BTS_3 Agro"},{"$f":"+ITV_CD!B116","v":"BTS"},{"$f":"+ITV_CD!C116","v":3},{"$f":"+ITV_CD!D116","v":"Agropecuario"},"Et",{"$f":"+ITV_CD!F116","v":"Pp"},{"$f":"+ITV_CD!G116","v":0.05},"BTS3EtCX","BTS3Et-","BTS3PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H116,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I116,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M116*ClientesVig!V116","v":0},{"$f":"+$M116*ClientesVig!W116","v":0},{"$f":"+$M116*ClientesVig!X116","v":0},{"$f":"+$M116*ClientesVig!Y116","v":0},{"$f":"+SUMPRODUCT(O116:R116,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J116,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P116*U116*12*(1-$G116)*1000","v":0},null,{"$f":"+PotenciaVig!T116*U116*12*(1-$G116)*1000","v":0}]
[{"$f":"+EnergíaVig!A117","v":"BTS_3 Jub. 1"},{"$f":"+ITV_CD!B117","v":"BTS"},{"$f":"+ITV_CD!C117","v":3},{"$f":"+ITV_CD!D117","v":"Jubilados - 1"},"Et",{"$f":"+ITV_CD!F117","v":"Pp"},{"$f":"+ITV_CD!G117","v":0.25},"BTS3EtCX","BTS3Et-","BTS3PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H117,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I117,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M117*ClientesVig!V117","v":0},{"$f":"+$M117*ClientesVig!W117","v":0},{"$f":"+$M117*ClientesVig!X117","v":0},{"$f":"+$M117*ClientesVig!Y117","v":0},{"$f":"+SUMPRODUCT(O117:R117,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J117,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P117*U117*12*(1-$G117)*1000","v":0},null,{"$f":"+PotenciaVig!T117*U117*12*(1-$G117)*1000","v":0}]
[{"$f":"+EnergíaVig!A118","v":"BTS_3 Jub. 2"},{"$f":"+ITV_CD!B118","v":"BTS"},{"$f":"+ITV_CD!C118","v":3},{"$f":"+ITV_CD!D118","v":"Jubilados - 2"},"Et",{"$f":"+ITV_CD!F118","v":"Pp"},{"$f":"+ITV_CD!G118","v":0.25},"BTS3EtCX","BTS3Et-","BTS3PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H118,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I118,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M118*ClientesVig!V118","v":0},{"$f":"+$M118*ClientesVig!W118","v":0},{"$f":"+$M118*ClientesVig!X118","v":0},{"$f":"+$M118*ClientesVig!Y118","v":0},{"$f":"+SUMPRODUCT(O118:R118,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J118,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P118*U118*12*(1-$G118)*1000","v":0},null,{"$f":"+PotenciaVig!T118*U118*12*(1-$G118)*1000","v":0}]
[{"$f":"+EnergíaVig!A119","v":"BTS_3 Discap."},{"$f":"+ITV_CD!B119","v":"BTS"},{"$f":"+ITV_CD!C119","v":3},{"$f":"+ITV_CD!D119","v":"Jubilados - 1"},"Et",{"$f":"+ITV_CD!F119","v":"Pp"},{"$f":"+ITV_CD!G119","v":0.25},"BTS3EtCX","BTS3Et-","BTS3PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H119,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I119,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M119*ClientesVig!V119","v":0},{"$f":"+$M119*ClientesVig!W119","v":0},{"$f":"+$M119*ClientesVig!X119","v":0},{"$f":"+$M119*ClientesVig!Y119","v":0},{"$f":"+SUMPRODUCT(O119:R119,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J119,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P119*U119*12*(1-$G119)*1000","v":0},null,{"$f":"+PotenciaVig!T119*U119*12*(1-$G119)*1000","v":0}]
[{"$f":"+EnergíaVig!A120","v":"BTS_3 Discapacitados 601-más"},{"$f":"+ITV_CD!B120","v":"BTS"},{"$f":"+ITV_CD!C120","v":3},{"$f":"+ITV_CD!D120","v":"Jubilados - 2"},"Et",{"$f":"+ITV_CD!F120","v":"Pp"},{"$f":"+ITV_CD!G120","v":0.25},"BTS3EtCX","BTS3Et-","BTS3PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H120,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I120,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M120*ClientesVig!V120","v":0},{"$f":"+$M120*ClientesVig!W120","v":0},{"$f":"+$M120*ClientesVig!X120","v":0},{"$f":"+$M120*ClientesVig!Y120","v":0},{"$f":"+SUMPRODUCT(O120:R120,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J120,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P120*U120*12*(1-$G120)*1000","v":0},null,{"$f":"+PotenciaVig!T120*U120*12*(1-$G120)*1000","v":0}]
[{"$f":"+EnergíaVig!A121","v":"BTS_3 Político"},{"$f":"+ITV_CD!B121","v":"BTS"},{"$f":"+ITV_CD!C121","v":3},{"$f":"+ITV_CD!D121","v":"Político"},"Et",{"$f":"+ITV_CD!F121","v":"Pp"},{"$f":"+ITV_CD!G121","v":0.5},"BTS3EtCX","BTS3Et-","BTS3PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H121,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I121,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M121*ClientesVig!V121","v":0},{"$f":"+$M121*ClientesVig!W121","v":0},{"$f":"+$M121*ClientesVig!X121","v":0},{"$f":"+$M121*ClientesVig!Y121","v":0},{"$f":"+SUMPRODUCT(O121:R121,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J121,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P121*U121*12*(1-$G121)*1000","v":0},null,{"$f":"+PotenciaVig!T121*U121*12*(1-$G121)*1000","v":0}]
[{"$f":"+EnergíaVig!A122","v":"BTS_3 Cruz Roja"},{"$f":"+ITV_CD!B122","v":"BTS"},{"$f":"+ITV_CD!C122","v":3},{"$f":"+ITV_CD!D122","v":"Cruz Roja"},"Et",{"$f":"+ITV_CD!F122","v":"Pp"},{"$f":"+ITV_CD!G122","v":1},{"$f":"+B122&C122&E122&$A$3","v":"BTS3EtCX"},{"$f":"+B122&C122&E122&$A$4","v":"BTS3Et-"},{"$f":"+B122&C122&F122&$A$3","v":"BTS3PpCX"},null,null,{"$f":"+IFERROR(VLOOKUP(H122,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I122,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M122*ClientesVig!V122","v":0},{"$f":"+$M122*ClientesVig!W122","v":0},{"$f":"+$M122*ClientesVig!X122","v":0},{"$f":"+$M122*ClientesVig!Y122","v":0},{"$f":"+SUMPRODUCT(O122:R122,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J122,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P122*U122*12*(1-$G122)*1000","v":0},null,{"$f":"+PotenciaVig!T122*U122*12*(1-$G122)*1000","v":0}]
[{"$f":"+EnergíaVig!A123","v":"Alumbrado Público"},null,{"$f":"+ITV_CD!C123","v":0},null,null,null,null,"0CX","0-","0CX",null,null,{"$f":"+IFERROR(VLOOKUP(H123,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I123,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M123*ClientesVig!V123","v":0},{"$f":"+$M123*ClientesVig!W123","v":0},{"$f":"+$M123*ClientesVig!X123","v":0},{"$f":"+$M123*ClientesVig!Y123","v":0},{"$f":"+SUMPRODUCT(O123:R123,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J123,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P123*U123*12*(1-$G123)*1000","v":0},null,{"$f":"+PotenciaVig!T123*U123*12*(1-$G123)*1000","v":0}]
[{"$f":"+EnergíaVig!A124","v":"GRANDES CLIENTES"},null,{"$f":"+ITV_CD!C124","v":0}]
[{"$f":"+EnergíaVig!A125","v":"MTD_GC"},null,{"$f":"+ITV_CD!C125","v":0}]
[{"$f":"+EnergíaVig!A126","v":"BTD_GC"},null,{"$f":"+ITV_CD!C126","v":0}]
[{"$f":"+EnergíaVig!A127","v":"BTSH"},{"$f":"+ITV_CD!B127","v":"BTSH"},{"$f":"+ITV_CD!C127","v":1},null,"Cx",null,{"$f":"+ITV_CD!G127","v":0},{"$f":"+B127&C127&E127&$A$3","v":"BTSH1CxCX"},{"$f":"+B127&C127&E127&$A$4","v":"BTSH1Cx-"},{"$f":"+B127&C127&F127&$A$3","v":"BTSH1CX"},null,null,{"$f":"(+IFERROR(VLOOKUP(H127,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I127,PliegoVig!$B$7:$C$368,2,FALSE),0))*0+PremisaCosto!$D$57","v":16.66},null,{"$f":"+$M127*ClientesVig!V127","v":30.474760477558942},{"$f":"+$M127*ClientesVig!W127","v":31.36030564688517},{"$f":"+$M127*ClientesVig!X127","v":32.254213624989525},{"$f":"+$M127*ClientesVig!Y127","v":33.196764398288416},{"$f":"+SUMPRODUCT(O127:R127,PremisaCosto!$F$69:$I$69)","v":104.22180012388851},null,{"$f":"+IFERROR(VLOOKUP(J127,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W128:W151)","v":0},null,{"$f":"+SUM(Y128:Y151)","v":0},null,{"$f":"+SUM(Y127,S127)/SUM($Y$7,$S$7)","v":8.9435022362646714E-5}]
[{"$f":"+EnergíaVig!A128","v":"BTSH_1"},{"$f":"+ITV_CD!B128","v":"BTSH"},{"$f":"+ITV_CD!C128","v":1},null,null,null,{"$f":"+ITV_CD!G128","v":0},"BTSH1CX","BTSH1-","BTSH1CX",null,null,{"$f":"+IFERROR(VLOOKUP(H128,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I128,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M128*ClientesVig!V128","v":0},{"$f":"+$M128*ClientesVig!W128","v":0},{"$f":"+$M128*ClientesVig!X128","v":0},{"$f":"+$M128*ClientesVig!Y128","v":0},{"$f":"+SUMPRODUCT(O128:R128,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J128,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P128*U128*12*(1-$G128)*1000","v":0},null,{"$f":"+PotenciaVig!T128*U128*12*(1-$G128)*1000","v":0}]
[{"$f":"+EnergíaVig!A129","v":"BTSH_1 Punta"},{"$f":"+ITV_CD!B129","v":"BTSH"},{"$f":"+ITV_CD!C129","v":1},{"$f":"+ITV_CD!D129","v":"Regular"},"Et",{"$f":"+ITV_CD!F129","v":"Pp"},{"$f":"+ITV_CD!G129","v":0},"BTSH1EtCX","BTSH1Et-","BTSH1PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H129,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I129,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M129*ClientesVig!V129","v":0},{"$f":"+$M129*ClientesVig!W129","v":0},{"$f":"+$M129*ClientesVig!X129","v":0},{"$f":"+$M129*ClientesVig!Y129","v":0},{"$f":"+SUMPRODUCT(O129:R129,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J129,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P129*U129*12*(1-$G129)*1000","v":0},null,{"$f":"+PotenciaVig!T129*U129*12*(1-$G129)*1000","v":0}]
[{"$f":"+EnergíaVig!A130","v":"BTSH_1 Fuera de Punta Medio"},{"$f":"+ITV_CD!B130","v":"BTSH"},{"$f":"+ITV_CD!C130","v":1},{"$f":"+ITV_CD!D130","v":"Regular"},"Et",{"$f":"+ITV_CD!F130","v":"Pfp"},{"$f":"+ITV_CD!G130","v":0},"BTSH1EtCX","BTSH1Et-","BTSH1PfpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H130,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I130,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M130*ClientesVig!V130","v":0},{"$f":"+$M130*ClientesVig!W130","v":0},{"$f":"+$M130*ClientesVig!X130","v":0},{"$f":"+$M130*ClientesVig!Y130","v":0},{"$f":"+SUMPRODUCT(O130:R130,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J130,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P130*U130*12*(1-$G130)*1000","v":0},null,{"$f":"+PotenciaVig!T130*U130*12*(1-$G130)*1000","v":0}]
[{"$f":"+EnergíaVig!A131","v":"BTSH_1 Fuera de Punta Bajo"},{"$f":"+ITV_CD!B131","v":"BTSH"},{"$f":"+ITV_CD!C131","v":1},{"$f":"+ITV_CD!D131","v":"Regular"},"Et",{"$f":"+ITV_CD!F131","v":"Pfp"},{"$f":"+ITV_CD!G131","v":0},"BTSH1EtCX","BTSH1Et-","BTSH1PfpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H131,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I131,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M131*ClientesVig!V131","v":0},{"$f":"+$M131*ClientesVig!W131","v":0},{"$f":"+$M131*ClientesVig!X131","v":0},{"$f":"+$M131*ClientesVig!Y131","v":0},{"$f":"+SUMPRODUCT(O131:R131,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J131,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P131*U131*12*(1-$G131)*1000","v":0},null,{"$f":"+PotenciaVig!T131*U131*12*(1-$G131)*1000","v":0}]
[{"$f":"+EnergíaVig!A132","v":"BTSH_2"},{"$f":"+ITV_CD!B132","v":"BTSH"},{"$f":"+ITV_CD!C132","v":2},null,null,null,{"$f":"+ITV_CD!G132","v":0},{"$f":"+B132&C132&E132&$A$3","v":"BTSH2CX"},{"$f":"+B132&C132&E132&$A$4","v":"BTSH2-"},{"$f":"+B132&C132&F132&$A$3","v":"BTSH2CX"},null,null,{"$f":"+IFERROR(VLOOKUP(H132,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I132,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M132*ClientesVig!V132","v":0},{"$f":"+$M132*ClientesVig!W132","v":0},{"$f":"+$M132*ClientesVig!X132","v":0},{"$f":"+$M132*ClientesVig!Y132","v":0},{"$f":"+SUMPRODUCT(O132:R132,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J132,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P132*U132*12*(1-$G132)*1000","v":0},null,{"$f":"+PotenciaVig!T132*U132*12*(1-$G132)*1000","v":0}]
[{"$f":"+EnergíaVig!A133","v":"BTSH_2 Punta"},{"$f":"+ITV_CD!B133","v":"BTSH"},{"$f":"+ITV_CD!C133","v":2},{"$f":"+ITV_CD!D133","v":"Regular"},"Et",{"$f":"+ITV_CD!F133","v":"Pp"},{"$f":"+ITV_CD!G133","v":0},"BTSH2EtCX","BTSH2Et-","BTSH2PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H133,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I133,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M133*ClientesVig!V133","v":0},{"$f":"+$M133*ClientesVig!W133","v":0},{"$f":"+$M133*ClientesVig!X133","v":0},{"$f":"+$M133*ClientesVig!Y133","v":0},{"$f":"+SUMPRODUCT(O133:R133,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J133,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P133*U133*12*(1-$G133)*1000","v":0},null,{"$f":"+PotenciaVig!T133*U133*12*(1-$G133)*1000","v":0}]
[{"$f":"+EnergíaVig!A134","v":"BTSH_2 Fuera de Punta Medio"},{"$f":"+ITV_CD!B134","v":"BTSH"},{"$f":"+ITV_CD!C134","v":2},{"$f":"+ITV_CD!D134","v":"Regular"},"Et",{"$f":"+ITV_CD!F134","v":"Pfp"},{"$f":"+ITV_CD!G134","v":0},"BTSH2EtCX","BTSH2Et-","BTSH2PfpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H134,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I134,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M134*ClientesVig!V134","v":0},{"$f":"+$M134*ClientesVig!W134","v":0},{"$f":"+$M134*ClientesVig!X134","v":0},{"$f":"+$M134*ClientesVig!Y134","v":0},{"$f":"+SUMPRODUCT(O134:R134,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J134,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P134*U134*12*(1-$G134)*1000","v":0},null,{"$f":"+PotenciaVig!T134*U134*12*(1-$G134)*1000","v":0}]
[{"$f":"+EnergíaVig!A135","v":"BTSH_2 Fuera de Punta Bajo"},{"$f":"+ITV_CD!B135","v":"BTSH"},{"$f":"+ITV_CD!C135","v":2},{"$f":"+ITV_CD!D135","v":"Regular"},"Et",{"$f":"+ITV_CD!F135","v":"Pfp"},{"$f":"+ITV_CD!G135","v":0},"BTSH2EtCX","BTSH2Et-","BTSH2PfpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H135,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I135,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M135*ClientesVig!V135","v":0},{"$f":"+$M135*ClientesVig!W135","v":0},{"$f":"+$M135*ClientesVig!X135","v":0},{"$f":"+$M135*ClientesVig!Y135","v":0},{"$f":"+SUMPRODUCT(O135:R135,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J135,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P135*U135*12*(1-$G135)*1000","v":0},null,{"$f":"+PotenciaVig!T135*U135*12*(1-$G135)*1000","v":0}]
[{"$f":"+EnergíaVig!A136","v":"BTSH_3"},{"$f":"+ITV_CD!B136","v":"BTSH"},{"$f":"+ITV_CD!C136","v":3},null,null,null,{"$f":"+ITV_CD!G136","v":0},"BTSH3CX","BTSH3-","BTSH3CX",null,null,{"$f":"+IFERROR(VLOOKUP(H136,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I136,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M136*ClientesVig!V136","v":0},{"$f":"+$M136*ClientesVig!W136","v":0},{"$f":"+$M136*ClientesVig!X136","v":0},{"$f":"+$M136*ClientesVig!Y136","v":0},{"$f":"+SUMPRODUCT(O136:R136,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J136,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P136*U136*12*(1-$G136)*1000","v":0},null,{"$f":"+PotenciaVig!T136*U136*12*(1-$G136)*1000","v":0}]
[{"$f":"+EnergíaVig!A137","v":"BTSH_3 Punta"},{"$f":"+ITV_CD!B137","v":"BTSH"},{"$f":"+ITV_CD!C137","v":3},{"$f":"+ITV_CD!D137","v":"Regular"},"Et",{"$f":"+ITV_CD!F137","v":"Pp"},{"$f":"+ITV_CD!G137","v":0},"BTSH3EtCX","BTSH3Et-","BTSH3PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H137,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I137,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M137*ClientesVig!V137","v":0},{"$f":"+$M137*ClientesVig!W137","v":0},{"$f":"+$M137*ClientesVig!X137","v":0},{"$f":"+$M137*ClientesVig!Y137","v":0},{"$f":"+SUMPRODUCT(O137:R137,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J137,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P137*U137*12*(1-$G137)*1000","v":0},null,{"$f":"+PotenciaVig!T137*U137*12*(1-$G137)*1000","v":0}]
[{"$f":"+EnergíaVig!A138","v":"BTSH_3 Fuera de Punta Medio"},{"$f":"+ITV_CD!B138","v":"BTSH"},{"$f":"+ITV_CD!C138","v":3},{"$f":"+ITV_CD!D138","v":"Regular"},"Et",{"$f":"+ITV_CD!F138","v":"Pfp"},{"$f":"+ITV_CD!G138","v":0},"BTSH3EtCX","BTSH3Et-","BTSH3PfpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H138,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I138,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M138*ClientesVig!V138","v":0},{"$f":"+$M138*ClientesVig!W138","v":0},{"$f":"+$M138*ClientesVig!X138","v":0},{"$f":"+$M138*ClientesVig!Y138","v":0},{"$f":"+SUMPRODUCT(O138:R138,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J138,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P138*U138*12*(1-$G138)*1000","v":0},null,{"$f":"+PotenciaVig!T138*U138*12*(1-$G138)*1000","v":0}]
[{"$f":"+EnergíaVig!A139","v":"BTSH_3 Fuera de Punta Bajo"},{"$f":"+ITV_CD!B139","v":"BTSH"},{"$f":"+ITV_CD!C139","v":3},{"$f":"+ITV_CD!D139","v":"Regular"},"Et",{"$f":"+ITV_CD!F139","v":"Pfp"},{"$f":"+ITV_CD!G139","v":0},"BTSH3EtCX","BTSH3Et-","BTSH3PfpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H139,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I139,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M139*ClientesVig!V139","v":0},{"$f":"+$M139*ClientesVig!W139","v":0},{"$f":"+$M139*ClientesVig!X139","v":0},{"$f":"+$M139*ClientesVig!Y139","v":0},{"$f":"+SUMPRODUCT(O139:R139,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J139,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P139*U139*12*(1-$G139)*1000","v":0},null,{"$f":"+PotenciaVig!T139*U139*12*(1-$G139)*1000","v":0}]
[{"$f":"+EnergíaVig!A140","v":"BTS Prepago"},{"$f":"+ITV_CD!B140","v":"BTS Prepago"},{"$f":"+ITV_CD!C140","v":1},null,"Cx",{"$f":"+ITV_CD!F140","v":0},{"$f":"+ITV_CD!G140","v":0},{"$f":"+B140&C140&E140&$A$3","v":"BTS Prepago1CxCX"},{"$f":"+B140&C140&E140&$A$4","v":"BTS Prepago1Cx-"},{"$f":"+B140&C140&F140&$A$3","v":"BTS Prepago10CX"},null,null,{"$f":"(+IFERROR(VLOOKUP(H140,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I140,PliegoVig!$B$7:$C$368,2,FALSE),0))*0+PremisaCosto!$D$58","v":16.66},null,{"$f":"+$M140*ClientesVig!V140","v":7402.7357435212716},{"$f":"+$M140*ClientesVig!W140","v":7635.9362449405753},{"$f":"+$M140*ClientesVig!X140","v":7877.1398490029587},{"$f":"+$M140*ClientesVig!Y140","v":8125.0693346037715},{"$f":"+SUMPRODUCT(O140:R140,PremisaCosto!$F$69:$I$69)","v":25407.963910179718},null,{"$f":"+IFERROR(VLOOKUP(J140,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W141:W164)","v":0},null,{"$f":"+SUM(Y141:Y164)","v":0},null,{"$f":"+SUM(Y140,S140)/SUM($Y$7,$S$7)","v":2.1803133488340117E-2}]
[{"$f":"+EnergíaVig!A141","v":"BTS Prep"},{"$f":"+ITV_CD!B141","v":"BTS Prepago"},{"$f":"+ITV_CD!C141","v":1},null,null,{"$f":"+ITV_CD!F141","v":0},{"$f":"+ITV_CD!G141","v":0},"BTS Prepago1CX","BTS Prepago1-","BTS Prepago10CX",null,null,{"$f":"+IFERROR(VLOOKUP(H141,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I141,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M141*ClientesVig!V141","v":0},{"$f":"+$M141*ClientesVig!W141","v":0},{"$f":"+$M141*ClientesVig!X141","v":0},{"$f":"+$M141*ClientesVig!Y141","v":0},{"$f":"+SUMPRODUCT(O141:R141,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J141,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P141*U141*12*(1-$G141)*1000","v":0},null,{"$f":"+PotenciaVig!T141*U141*12*(1-$G141)*1000","v":0}]
[{"$f":"+EnergíaVig!A142","v":"BTS Prepago Regular"},{"$f":"+ITV_CD!B142","v":"BTS Prepago"},{"$f":"+ITV_CD!C142","v":1},{"$f":"+ITV_CD!D142","v":"Regular"},"Et",{"$f":"+ITV_CD!F142","v":"Pp"},{"$f":"+ITV_CD!G142","v":0},"BTS Prepago1EtCX","BTS Prepago1Et-","BTS Prepago1PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H142,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I142,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M142*ClientesVig!V142","v":0},{"$f":"+$M142*ClientesVig!W142","v":0},{"$f":"+$M142*ClientesVig!X142","v":0},{"$f":"+$M142*ClientesVig!Y142","v":0},{"$f":"+SUMPRODUCT(O142:R142,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J142,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P142*U142*12*(1-$G142)*1000","v":0},null,{"$f":"+PotenciaVig!T142*U142*12*(1-$G142)*1000","v":0}]
[{"$f":"+EnergíaVig!A143","v":"BTS Prepago Agro"},{"$f":"+ITV_CD!B143","v":"BTS Prepago"},{"$f":"+ITV_CD!C143","v":1},{"$f":"+ITV_CD!D143","v":"Agropecuario"},"Et",{"$f":"+ITV_CD!F143","v":"Pp"},{"$f":"+ITV_CD!G143","v":0.05},"BTS Prepago1EtCX","BTS Prepago1Et-","BTS Prepago1PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H143,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I143,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M143*ClientesVig!V143","v":0},{"$f":"+$M143*ClientesVig!W143","v":0},{"$f":"+$M143*ClientesVig!X143","v":0},{"$f":"+$M143*ClientesVig!Y143","v":0},{"$f":"+SUMPRODUCT(O143:R143,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J143,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P143*U143*12*(1-$G143)*1000","v":0},null,{"$f":"+PotenciaVig!T143*U143*12*(1-$G143)*1000","v":0}]
[{"$f":"+EnergíaVig!A144","v":"BTS Prepago Jub. 1"},{"$f":"+ITV_CD!B144","v":"BTS Prepago"},{"$f":"+ITV_CD!C144","v":1},{"$f":"+ITV_CD!D144","v":"Jubilados - 1"},"Et",{"$f":"+ITV_CD!F144","v":"Pp"},{"$f":"+ITV_CD!G144","v":0.25},"BTS Prepago1EtCX","BTS Prepago1Et-","BTS Prepago1PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H144,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I144,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M144*ClientesVig!V144","v":0},{"$f":"+$M144*ClientesVig!W144","v":0},{"$f":"+$M144*ClientesVig!X144","v":0},{"$f":"+$M144*ClientesVig!Y144","v":0},{"$f":"+SUMPRODUCT(O144:R144,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J144,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P144*U144*12*(1-$G144)*1000","v":0},null,{"$f":"+PotenciaVig!T144*U144*12*(1-$G144)*1000","v":0}]
[{"$f":"+EnergíaVig!A145","v":"BTS Prepago Jub. 2"},{"$f":"+ITV_CD!B145","v":"BTS Prepago"},{"$f":"+ITV_CD!C145","v":1},{"$f":"+ITV_CD!D145","v":"Jubilados - 2"},"Et",{"$f":"+ITV_CD!F145","v":"Pp"},{"$f":"+ITV_CD!G145","v":0.25},"BTS Prepago1EtCX","BTS Prepago1Et-","BTS Prepago1PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H145,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I145,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M145*ClientesVig!V145","v":0},{"$f":"+$M145*ClientesVig!W145","v":0},{"$f":"+$M145*ClientesVig!X145","v":0},{"$f":"+$M145*ClientesVig!Y145","v":0},{"$f":"+SUMPRODUCT(O145:R145,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J145,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P145*U145*12*(1-$G145)*1000","v":0},null,{"$f":"+PotenciaVig!T145*U145*12*(1-$G145)*1000","v":0}]
[{"$f":"+EnergíaVig!A146","v":"BTS Prepago Discap."},{"$f":"+ITV_CD!B146","v":"BTS Prepago"},{"$f":"+ITV_CD!C146","v":1},{"$f":"+ITV_CD!D146","v":"Jubilados - 1"},"Et",{"$f":"+ITV_CD!F146","v":"Pp"},{"$f":"+ITV_CD!G146","v":0.25},"BTS Prepago1EtCX","BTS Prepago1Et-","BTS Prepago1PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H146,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I146,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M146*ClientesVig!V146","v":0},{"$f":"+$M146*ClientesVig!W146","v":0},{"$f":"+$M146*ClientesVig!X146","v":0},{"$f":"+$M146*ClientesVig!Y146","v":0},{"$f":"+SUMPRODUCT(O146:R146,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J146,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P146*U146*12*(1-$G146)*1000","v":0},null,{"$f":"+PotenciaVig!T146*U146*12*(1-$G146)*1000","v":0}]
[{"$f":"+EnergíaVig!A147","v":"BTS Prepago Discapacitados 601-más"},{"$f":"+ITV_CD!B147","v":"BTS Prepago"},{"$f":"+ITV_CD!C147","v":1},{"$f":"+ITV_CD!D147","v":"Jubilados - 2"},"Et",{"$f":"+ITV_CD!F147","v":"Pp"},{"$f":"+ITV_CD!G147","v":0.25},"BTS Prepago1EtCX","BTS Prepago1Et-","BTS Prepago1PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H147,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I147,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M147*ClientesVig!V147","v":0},{"$f":"+$M147*ClientesVig!W147","v":0},{"$f":"+$M147*ClientesVig!X147","v":0},{"$f":"+$M147*ClientesVig!Y147","v":0},{"$f":"+SUMPRODUCT(O147:R147,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J147,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P147*U147*12*(1-$G147)*1000","v":0},null,{"$f":"+PotenciaVig!T147*U147*12*(1-$G147)*1000","v":0}]
[{"$f":"+EnergíaVig!A148","v":"BTS Prepago Político"},{"$f":"+ITV_CD!B148","v":"BTS Prepago"},{"$f":"+ITV_CD!C148","v":1},{"$f":"+ITV_CD!D148","v":"Político"},"Et",{"$f":"+ITV_CD!F148","v":"Pp"},{"$f":"+ITV_CD!G148","v":0.5},"BTS Prepago1EtCX","BTS Prepago1Et-","BTS Prepago1PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H148,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I148,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M148*ClientesVig!V148","v":0},{"$f":"+$M148*ClientesVig!W148","v":0},{"$f":"+$M148*ClientesVig!X148","v":0},{"$f":"+$M148*ClientesVig!Y148","v":0},{"$f":"+SUMPRODUCT(O148:R148,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J148,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P148*U148*12*(1-$G148)*1000","v":0},null,{"$f":"+PotenciaVig!T148*U148*12*(1-$G148)*1000","v":0}]
[{"$f":"+EnergíaVig!A149","v":"BTS Prepago Cruz Roja"},{"$f":"+ITV_CD!B149","v":"BTS Prepago"},{"$f":"+ITV_CD!C149","v":1},{"$f":"+ITV_CD!D149","v":"Cruz Roja"},null,{"$f":"+ITV_CD!F149","v":"Pp"},{"$f":"+ITV_CD!G149","v":1}]

{"sheet":"ITV_CCONAP","index":25,"n_rows":149,"n_cols":26,"rows_kept":149,"cut":false,"hidden":false,"merged":[[4,14,4,18],[4,20,5,20],[4,25,5,25],[1,15,1,17],[4,2,5,2],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,12,5,12]]}
["Ingreso a Tarifa Vigente - Cargo por el Consumo de Alumbrado Público"]
["Componente de Costo:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Escalones/Bloques en (MWh mes)"]
["CCAP",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+ClientesVig!Q100","v":0},null,"MTD/BTD",10,30,50]
["-",null,null,null,null,null,null,null,null,null,null,null,null,null,"Jubilados - 2",0.6]
[null,null,"Bloque","Sub Categoría","Vble Cobro Energia","Vble Cobro Potencia","Descuento","Auxiliar Energia p","Auxiliar Energia fp","Auxiliar Potencia",null,null,"Tarifa Vigente Energía ($/kWh)",null,"Ingreso por Energia a Tarifa Vigente ",null,null,null,null,null,"Tarifa Vigente Potencia ($/kWh)",null,"Ingreso por Potencia a Tarifa Vigente",null,null,"% Asignacion"]
["Estructura Tarifaria Vigente","Categoría",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+PotenciaVig!J6","v":"2026/2027"},{"$f":"+PotenciaVig!K6","v":"2027/2028"},{"$f":"+PotenciaVig!L6","v":"2028/2029"},{"$f":"+PotenciaVig!M6","v":"2029/2030"},"VP",null,null,null,{"$f":"+O6","v":"2026/2027"},{"$f":"+P6","v":"2027/2028"}]
[{"$f":"+EnergíaVig!A7","v":"TOTAL"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(O8,O12,O13,O17,O54,O95,O123,O58,O140,O127)","v":9507383.3697335627},{"$f":"+SUM(P8,P12,P13,P17,P54,P95,P123,P58,P140,P127)","v":9650456.2343699932},9802039.9061920512,9951145.0592149142,32094756.344116349,null,null,null,{"$f":"+SUM(W8,W12,W13,W17,W54,W95,W123,W58,W140,W127)","v":0},null,null,{"$f":"+SUM(Z8,Z12:Z13,Z17,Z54,Z58,Z95,Z140,Z127)","v":1}]
[{"$f":"+EnergíaVig!A8","v":"ATH"},{"$f":"+ITV_CD!B8","v":"ATH"},{"$f":"+ITV_CD!C8","v":1},null,null,null,null,{"$f":"+B8&C8&E8&$A$3","v":"ATH1CCAP"},{"$f":"+B8&C8&E8&$A$4","v":"ATH1-"},{"$f":"+B8&C8&F8&$A$3","v":"ATH1CCAP"},null,null,{"$f":"+IFERROR(VLOOKUP(H8,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I8,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O9:O11)","v":2.6560855724689385},null,null,null,{"$f":"+SUM(S9:S11)","v":8.9477007803857784},null,null,null,{"$f":"+SUM(W9:W11)","v":0},null,null,{"$f":"+SUM(W8,O8)/SUM($W$7,$O$7)","v":2.7937082887858485E-7}]
[{"$f":"+EnergíaVig!A9","v":"ATH Punta"},{"$f":"+ITV_CD!B9","v":"ATH"},{"$f":"+ITV_CD!C9","v":1},{"$f":"+ITV_CD!D9","v":"Regular"},"Et",{"$f":"+ITV_CD!F9","v":"Pp"},{"$f":"+ITV_CD!G9","v":0},"ATH1EtCCAP",{"$f":"+B9&C9&E9&$A$4","v":"ATH1Et-"},"ATH1PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H9,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I9,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.99E-3},null,{"$f":"+EnergíaVig!V9*$M9*(1-$G9)*1000","v":0.61294282441590875},{"$f":"+EnergíaVig!W9*$M9*(1-$G9)*1000","v":0.62387654182897812},{"$f":"+EnergíaVig!X9*$M9*(1-$G9)*1000","v":0.63530268699789494},{"$f":"+EnergíaVig!Y9*$M9*(1-$G9)*1000","v":0.64621735805607239},{"$f":"+SUMPRODUCT(O9:R9,PremisaCosto!$F$69:$I$69)","v":2.0648540262428718},null,{"$f":"+IFERROR(VLOOKUP(J9,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q9*U9*12*(1-$G9)*1000","v":0},null,null,6.4470191279673417E-8]
[{"$f":"+EnergíaVig!A10","v":"ATH Fuera de Punta Medio"},{"$f":"+ITV_CD!B10","v":"ATH"},{"$f":"+ITV_CD!C10","v":1},{"$f":"+ITV_CD!D10","v":"Regular"},"Et",{"$f":"+ITV_CD!F10","v":"Pfp"},{"$f":"+ITV_CD!G10","v":0},{"$f":"+B10&C10&E10&$A$3","v":"ATH1EtCCAP"},{"$f":"+B10&C10&E10&$A$4","v":"ATH1Et-"},{"$f":"+B10&C10&F10&$A$3","v":"ATH1PfpCCAP"},null,null,{"$f":"+IFERROR(VLOOKUP(H10,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I10,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.99E-3},null,{"$f":"+EnergíaVig!V10*$M10*(1-$G10)*1000","v":1.0215713740265149},{"$f":"+EnergíaVig!W10*$M10*(1-$G10)*1000","v":1.0397942363816304},{"$f":"+EnergíaVig!X10*$M10*(1-$G10)*1000","v":1.058837811663158},{"$f":"+EnergíaVig!Y10*$M10*(1-$G10)*1000","v":1.0770289300934541},{"$f":"+SUMPRODUCT(O10:R10,PremisaCosto!$F$69:$I$69)","v":3.4414233770714535},null,{"$f":"+IFERROR(VLOOKUP(J10,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q10*U10*12*(1-$G10)*1000","v":0},null,null,{"$f":"+SUM(W10,O10)/SUM($W$7,$O$7)","v":1.0745031879945572E-7}]
[{"$f":"+EnergíaVig!A11","v":"ATH Fuera de Punta Bajo"},{"$f":"+ITV_CD!B11","v":"ATH"},{"$f":"+ITV_CD!C11","v":1},{"$f":"+ITV_CD!D11","v":"Regular"},"Et",{"$f":"+ITV_CD!F11","v":"Pfp"},{"$f":"+ITV_CD!G11","v":0},"ATH1EtCCAP","ATH1Et-","ATH1PfpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H11,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I11,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.99E-3},null,{"$f":"+EnergíaVig!V11*$M11*(1-$G11)*1000","v":1.0215713740265149},{"$f":"+EnergíaVig!W11*$M11*(1-$G11)*1000","v":1.0397942363816304},{"$f":"+EnergíaVig!X11*$M11*(1-$G11)*1000","v":1.058837811663158},{"$f":"+EnergíaVig!Y11*$M11*(1-$G11)*1000","v":1.0770289300934541},{"$f":"+SUMPRODUCT(O11:R11,PremisaCosto!$F$69:$I$69)","v":3.4414233770714535},null,{"$f":"+IFERROR(VLOOKUP(J11,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q11*U11*12*(1-$G11)*1000","v":0},null,null,1.0745031879945572E-7]
[{"$f":"+EnergíaVig!A12","v":"ATD"},{"$f":"+ITV_CD!B12","v":"ATD"},{"$f":"+ITV_CD!C12","v":1},{"$f":"+ITV_CD!D12","v":"Regular"},{"$f":"+ITV_CD!E12","v":"Et"},{"$f":"+ITV_CD!F12","v":"Pp"},{"$f":"+ITV_CD!G12","v":0},"ATD1EtCCAP","ATD1Et-","ATD1PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H12,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I12,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.99E-3},null,{"$f":"+EnergíaVig!V12*$M12*(1-$G12)*1000","v":46.992283205219671},{"$f":"+EnergíaVig!W12*$M12*(1-$G12)*1000","v":47.830534873554996},{"$f":"+EnergíaVig!X12*$M12*(1-$G12)*1000","v":48.706539336505259},{"$f":"+EnergíaVig!Y12*$M12*(1-$G12)*1000","v":49.543330784298881},{"$f":"+SUMPRODUCT(O12:R12,PremisaCosto!$F$69:$I$69)","v":158.30547534528682},null,{"$f":"+IFERROR(VLOOKUP(J12,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q12*U12*12*(1-$G12)*1000","v":0},null,null,{"$f":"+SUM(W12,O12)/SUM($W$7,$O$7)","v":4.9427146647749614E-6}]
[{"$f":"+EnergíaVig!A13","v":"MTH"},{"$f":"+ITV_CD!B13","v":"MTH"},{"$f":"+ITV_CD!C13","v":1},{"$f":"+ITV_CD!D13","v":""},null,null,{"$f":"+ITV_CD!G13","v":""},"MTH1CCAP","MTH1-","MTH1CCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H13,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I13,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O14:O16)","v":27041.874865006248},{"$f":"+SUM(P14:P16)","v":27524.249739653515},{"$f":"+SUM(Q14:Q16)","v":28028.349592917446},{"$f":"+SUM(R14:R16)","v":28509.884178511467},{"$f":"+SUM(S14:S16)","v":91097.44329803242},null,{"$f":"+IFERROR(VLOOKUP(J13,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W14:W16)","v":0},null,null,2.8443025607963967E-3]
[{"$f":"+EnergíaVig!A14","v":"MTH Punta"},{"$f":"+ITV_CD!B14","v":"MTH"},{"$f":"+ITV_CD!C14","v":1},{"$f":"+ITV_CD!D14","v":"Regular"},"Et",{"$f":"+ITV_CD!F14","v":"Pp"},{"$f":"+ITV_CD!G14","v":0},"MTH1EtCCAP","MTH1Et-","MTH1PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H14,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I14,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.99E-3},null,{"$f":"+EnergíaVig!V14*$M14*(1-$G14)*1000","v":6801.4464979922013},{"$f":"+EnergíaVig!W14*$M14*(1-$G14)*1000","v":6922.7711812202369},{"$f":"+EnergíaVig!X14*$M14*(1-$G14)*1000","v":7049.5600299496991},{"$f":"+EnergíaVig!Y14*$M14*(1-$G14)*1000","v":7170.6733675862406},{"$f":"+SUMPRODUCT(O14:R14,PremisaCosto!$F$69:$I$69)","v":22912.404919720881},null,{"$f":"+IFERROR(VLOOKUP(J14,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q14*U14*12*(1-$G14)*1000","v":0},null,null,7.1538574111194245E-4]
[{"$f":"+EnergíaVig!A15","v":"MTH Fuera de Punta Medio"},{"$f":"+ITV_CD!B15","v":"MTH"},{"$f":"+ITV_CD!C15","v":1},{"$f":"+ITV_CD!D15","v":"Regular"},"Et",{"$f":"+ITV_CD!F15","v":"Pfp"},{"$f":"+ITV_CD!G15","v":0},{"$f":"+B15&C15&E15&$A$3","v":"MTH1EtCCAP"},{"$f":"+B15&C15&E15&$A$4","v":"MTH1Et-"},{"$f":"+B15&C15&F15&$A$3","v":"MTH1PfpCCAP"},null,null,{"$f":"+IFERROR(VLOOKUP(H15,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I15,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.99E-3},null,{"$f":"+EnergíaVig!V15*$M15*(1-$G15)*1000","v":7894.8322964700319},{"$f":"+EnergíaVig!W15*$M15*(1-$G15)*1000","v":8035.6608728310221},{"$f":"+EnergíaVig!X15*$M15*(1-$G15)*1000","v":8182.8320220971536},{"$f":"+EnergíaVig!Y15*$M15*(1-$G15)*1000","v":8323.4152774074046},{"$f":"+SUMPRODUCT(O15:R15,PremisaCosto!$F$69:$I$69)","v":26595.753477353705},null,{"$f":"+IFERROR(VLOOKUP(J15,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q15*U15*12*(1-$G15)*1000","v":0},null,null,{"$f":"+SUM(W15,O15)/SUM($W$7,$O$7)","v":8.3038960242236227E-4}]
[{"$f":"+EnergíaVig!A16","v":"MTH Fuera de Punta Bajo"},{"$f":"+ITV_CD!B16","v":"MTH"},{"$f":"+ITV_CD!C16","v":1},{"$f":"+ITV_CD!D16","v":"Regular"},"Et",{"$f":"+ITV_CD!F16","v":"Pfp"},{"$f":"+ITV_CD!G16","v":0},"MTH1EtCCAP","MTH1Et-","MTH1PfpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H16,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I16,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.99E-3},null,{"$f":"+EnergíaVig!V16*$M16*(1-$G16)*1000","v":12345.596070544017},{"$f":"+EnergíaVig!W16*$M16*(1-$G16)*1000","v":12565.817685602255},{"$f":"+EnergíaVig!X16*$M16*(1-$G16)*1000","v":12795.957540870593},{"$f":"+EnergíaVig!Y16*$M16*(1-$G16)*1000","v":13015.795533517823},{"$f":"+SUMPRODUCT(O16:R16,PremisaCosto!$F$69:$I$69)","v":41589.284900957828},null,{"$f":"+IFERROR(VLOOKUP(J16,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q16*U16*12*(1-$G16)*1000","v":0},null,null,1.2985272172620923E-3]
[{"$f":"+EnergíaVig!A17","v":"MTD"},{"$f":"+ITV_CD!B17","v":"MTD"},{"$f":"+ITV_CD!C17","v":1},null,null,null,null,"MTD1CCAP","MTD1-","MTD1CCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H17,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I17,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O18:O52)","v":2054161.9878592503},{"$f":"+SUM(P18:P52)","v":2090801.0539723216},{"$f":"+SUM(Q18:Q52)","v":2129090.5187206366},{"$f":"+SUM(R18:R52)","v":2165666.6450586622},{"$f":"+SUM(S18:S52)","v":6919967.437717882},null,{"$f":"+IFERROR(VLOOKUP(J17,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W18:W52)","v":0},null,null,0.21605965679248892]
[{"$f":"+EnergíaVig!A18","v":"MTD_1 (0-10,000)"},{"$f":"+ITV_CD!B18","v":"MTD"},{"$f":"+ITV_CD!C18","v":1},null,null,null,null,"MTD1CCAP","MTD1-","MTD1CCAP",null,null,{"$f":"+M19","v":1.99E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O18:R18,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U19","v":0}]
[{"$f":"+EnergíaVig!A19","v":"MTD_1 Regular"},{"$f":"+ITV_CD!B19","v":"MTD"},{"$f":"+ITV_CD!C19","v":1},{"$f":"+ITV_CD!D19","v":"Regular"},{"$f":"+ITV_CD!E19","v":"Et"},{"$f":"+ITV_CD!F19","v":"Pp"},{"$f":"+ITV_CD!G19","v":0},"MTD1EtCCAP","MTD1Et-","MTD1PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H19,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I19,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.99E-3},null,{"$f":"+EnergíaVig!V19*$M19*(1-$G19)*1000","v":2037966.4992495596},{"$f":"+EnergíaVig!W19*$M19*(1-$G19)*1000","v":2074317.2585155636},{"$f":"+EnergíaVig!X19*$M19*(1-$G19)*1000","v":2112305.3856062428},{"$f":"+EnergíaVig!Y19*$M19*(1-$G19)*1000","v":2148593.5645669792},{"$f":"+EnergíaVig!Z19*$M19*(1-$G19)*1000","v":6865398.039782566},null,{"$f":"+IFERROR(VLOOKUP(J19,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q19*U19*12*(1-$G19)*1000","v":0}]
[{"$f":"+EnergíaVig!A20","v":"MTD_1 Agro"},{"$f":"+ITV_CD!B20","v":"MTD"},{"$f":"+ITV_CD!C20","v":1},{"$f":"+ITV_CD!D20","v":"Agropecuario"},{"$f":"+ITV_CD!E20","v":"Et"},{"$f":"+ITV_CD!F20","v":"Pp"},{"$f":"+ITV_CD!G20","v":0.05},"MTD1EtCCAP","MTD1Et-","MTD1PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H20,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I20,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.99E-3},null,{"$f":"+EnergíaVig!V20*$M20*(1-$G20)*1000","v":16122.298141565423},{"$f":"+EnergíaVig!W20*$M20*(1-$G20)*1000","v":16409.888835032001},{"$f":"+EnergíaVig!X20*$M20*(1-$G20)*1000","v":16710.431906398608},{"$f":"+EnergíaVig!Y20*$M20*(1-$G20)*1000","v":16997.521621633863},{"$f":"+EnergíaVig!Z20*$M20*(1-$G20)*1000","v":54312.067788088629},null,{"$f":"+IFERROR(VLOOKUP(J20,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q20*U20*12*(1-$G20)*1000","v":0}]
[{"$f":"+EnergíaVig!A21","v":"MTD_1 Jub. 1"},{"$f":"+ITV_CD!B21","v":"MTD"},{"$f":"+ITV_CD!C21","v":1},{"$f":"+ITV_CD!D21","v":"Jubilados - 1"},{"$f":"+ITV_CD!E21","v":"Et"},{"$f":"+ITV_CD!F21","v":"Pp"},{"$f":"+ITV_CD!G21","v":0.25},"MTD1EtCCAP","MTD1Et-","MTD1PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H21,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I21,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.99E-3},null,{"$f":"+EnergíaVig!V21*$M21*(1-$G21)*1000","v":77.063453912340506},{"$f":"+EnergíaVig!W21*$M21*(1-$G21)*1000","v":77.903111315561802},{"$f":"+EnergíaVig!X21*$M21*(1-$G21)*1000","v":78.825111581952939},{"$f":"+EnergíaVig!Y21*$M21*(1-$G21)*1000","v":79.814204663966009},{"$f":"+EnergíaVig!Z21*$M21*(1-$G21)*1000","v":257.33014722757702},null,{"$f":"+IFERROR(VLOOKUP(J21,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q21*U21*12*(1-$G21)*1000","v":0}]
[{"$f":"+EnergíaVig!A22","v":"MTD_1 Jub. 2"},{"$f":"+ITV_CD!B22","v":"MTD"},{"$f":"+ITV_CD!C22","v":1},{"$f":"+ITV_CD!D22","v":"Jubilados - 2"},{"$f":"+ITV_CD!E22","v":"Et"},{"$f":"+ITV_CD!F22","v":"Pp"},{"$f":"+ITV_CD!G22","v":0.25},"MTD1EtCCAP","MTD1Et-","MTD1PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H22,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I22,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.99E-3},null,{"$f":"+((EnergíaVig!V22-ClientesVig!Q22*0.6*12)+(ClientesVig!Q22*0.6*12)*(1-$G22))*$M22*1000","v":-3.8729857870648243},{"$f":"+((EnergíaVig!W22-ClientesVig!R22*0.6*12)+(ClientesVig!R22*0.6*12)*(1-$G22))*$M22*1000","v":-3.9964895895436019},{"$f":"+((EnergíaVig!X22-ClientesVig!S22*0.6*12)+(ClientesVig!S22*0.6*12)*(1-$G22))*$M22*1000","v":-4.1239035865950422},{"$f":"+((EnergíaVig!Y22-ClientesVig!T22*0.6*12)+(ClientesVig!T22*0.6*12)*(1-$G22))*$M22*1000","v":-4.2553346146463866},{"$f":"+((EnergíaVig!Z22-ClientesVig!U22*0.6*12)+(ClientesVig!U22*0.6*12)*(1-$G22))*$M22*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J22,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q22*U22*12*(1-$G22)*1000","v":0}]
[{"$f":"+EnergíaVig!A23","v":"MTD_1 Discap."},{"$f":"+ITV_CD!B23","v":"MTD"},{"$f":"+ITV_CD!C23","v":1},{"$f":"+ITV_CD!D23","v":"Jubilados - 1"},{"$f":"+ITV_CD!E23","v":"Et"},{"$f":"+ITV_CD!F23","v":"Pp"},{"$f":"+ITV_CD!G23","v":0.25},"MTD1EtCCAP","MTD1Et-","MTD1PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H23,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I23,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.99E-3},null,{"$f":"+EnergíaVig!V23*$M23*(1-$G23)*1000","v":0},{"$f":"+EnergíaVig!W23*$M23*(1-$G23)*1000","v":0},{"$f":"+EnergíaVig!X23*$M23*(1-$G23)*1000","v":0},{"$f":"+EnergíaVig!Y23*$M23*(1-$G23)*1000","v":0},{"$f":"+EnergíaVig!Z23*$M23*(1-$G23)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J23,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q23*U23*12*(1-$G23)*1000","v":0}]
[{"$f":"+EnergíaVig!A24","v":"MTD_1 Discapacitados 601-más"},{"$f":"+ITV_CD!B24","v":"MTD"},{"$f":"+ITV_CD!C24","v":1},{"$f":"+ITV_CD!D24","v":"Jubilados - 2"},{"$f":"+ITV_CD!E24","v":"Et"},{"$f":"+ITV_CD!F24","v":"Pp"},{"$f":"+ITV_CD!G24","v":0.25},"MTD1EtCCAP","MTD1Et-","MTD1PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H24,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I24,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.99E-3},null,{"$f":"+((EnergíaVig!V24-ClientesVig!Q24*0.6*12)+(ClientesVig!Q24*0.6*12)*(1-$G24))*$M24*1000","v":0},{"$f":"+((EnergíaVig!W24-ClientesVig!R24*0.6*12)+(ClientesVig!R24*0.6*12)*(1-$G24))*$M24*1000","v":0},{"$f":"+((EnergíaVig!X24-ClientesVig!S24*0.6*12)+(ClientesVig!S24*0.6*12)*(1-$G24))*$M24*1000","v":0},{"$f":"+((EnergíaVig!Y24-ClientesVig!T24*0.6*12)+(ClientesVig!T24*0.6*12)*(1-$G24))*$M24*1000","v":0},{"$f":"+((EnergíaVig!Z24-ClientesVig!U24*0.6*12)+(ClientesVig!U24*0.6*12)*(1-$G24))*$M24*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J24,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q24*U24*12*(1-$G24)*1000","v":0}]
[{"$f":"+EnergíaVig!A25","v":"MTD_1 Político"},{"$f":"+ITV_CD!B25","v":"MTD"},{"$f":"+ITV_CD!C25","v":1},{"$f":"+ITV_CD!D25","v":"Político"},{"$f":"+ITV_CD!E25","v":"Et"},{"$f":"+ITV_CD!F25","v":"Pp"},{"$f":"+ITV_CD!G25","v":0.5},"MTD1EtCCAP","MTD1Et-","MTD1PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H25,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I25,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.99E-3},null,{"$f":"+EnergíaVig!V25*$M25*(1-$G25)*1000","v":0},{"$f":"+EnergíaVig!W25*$M25*(1-$G25)*1000","v":0},{"$f":"+EnergíaVig!X25*$M25*(1-$G25)*1000","v":0},{"$f":"+EnergíaVig!Y25*$M25*(1-$G25)*1000","v":0},{"$f":"+EnergíaVig!Z25*$M25*(1-$G25)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J25,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q25*U25*12*(1-$G25)*1000","v":0}]
[{"$f":"+EnergíaVig!A26","v":"MTD_1 Cruz Roja"},{"$f":"+ITV_CD!B26","v":"MTD"},{"$f":"+ITV_CD!C26","v":1},{"$f":"+ITV_CD!D26","v":"Cruz Roja"},{"$f":"+ITV_CD!E26","v":"Et"},{"$f":"+ITV_CD!F26","v":"Pp"},{"$f":"+ITV_CD!G26","v":1},{"$f":"+B26&C26&E26&$A$3","v":"MTD1EtCCAP"},{"$f":"+B26&C26&E26&$A$4","v":"MTD1Et-"},{"$f":"+B26&C26&F26&$A$3","v":"MTD1PpCCAP"},null,null,{"$f":"+IFERROR(VLOOKUP(H26,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I26,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.99E-3},null,{"$f":"+EnergíaVig!V26*$M26*(1-$G26)*1000","v":0},{"$f":"+EnergíaVig!W26*$M26*(1-$G26)*1000","v":0},{"$f":"+EnergíaVig!X26*$M26*(1-$G26)*1000","v":0},{"$f":"+EnergíaVig!Y26*$M26*(1-$G26)*1000","v":0},{"$f":"+EnergíaVig!Z26*$M26*(1-$G26)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J26,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q26*U26*12*(1-$G26)*1000","v":0}]
[{"$f":"+EnergíaVig!A27","v":"MTD_2 (10,001-30,000)"},{"$f":"+ITV_CD!B27","v":"MTD"},{"$f":"+ITV_CD!C27","v":2},null,null,null,null,"MTD2CCAP","MTD2-","MTD2CCAP",null,null,{"$f":"+M28","v":1.99E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O27:R27,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U28","v":0}]
[{"$f":"+EnergíaVig!A28","v":"MTD_2 Regular"},{"$f":"+ITV_CD!B28","v":"MTD"},{"$f":"+ITV_CD!C28","v":2},{"$f":"+ITV_CD!D28","v":"Regular"},{"$f":"+ITV_CD!E28","v":"Et"},{"$f":"+ITV_CD!F28","v":"Pp"},{"$f":"+ITV_CD!G28","v":0},"MTD2EtCCAP","MTD2Et-","MTD2PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H28,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I28,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.99E-3},null,{"$f":"+($M28*(EnergíaVig!V28-$P$3*12*ClientesVig!Q28)+$M19*($P$3*12*ClientesVig!Q28))*(1-$G28)*1000","v":0},{"$f":"+($M28*(EnergíaVig!W28-$P$3*12*ClientesVig!R28)+$M19*($P$3*12*ClientesVig!R28))*(1-$G28)*1000","v":0},{"$f":"+($M28*(EnergíaVig!X28-$P$3*12*ClientesVig!S28)+$M19*($P$3*12*ClientesVig!S28))*(1-$G28)*1000","v":0},{"$f":"+($M28*(EnergíaVig!Y28-$P$3*12*ClientesVig!T28)+$M19*($P$3*12*ClientesVig!T28))*(1-$G28)*1000","v":0},{"$f":"+SUMPRODUCT(O28:R28,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J28,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q28*U28*12*(1-$G28)*1000","v":0}]
[{"$f":"+EnergíaVig!A29","v":"MTD_2 Agro"},{"$f":"+ITV_CD!B29","v":"MTD"},{"$f":"+ITV_CD!C29","v":2},{"$f":"+ITV_CD!D29","v":"Agropecuario"},{"$f":"+ITV_CD!E29","v":"Et"},{"$f":"+ITV_CD!F29","v":"Pp"},{"$f":"+ITV_CD!G29","v":0.05},"MTD2EtCCAP","MTD2Et-","MTD2PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H29,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I29,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.99E-3},null,{"$f":"+($M29*(EnergíaVig!V29-$P$3*12*ClientesVig!Q29)+$M20*($P$3*12*ClientesVig!Q29))*(1-$G29)*1000","v":0},{"$f":"+($M29*(EnergíaVig!W29-$P$3*12*ClientesVig!R29)+$M20*($P$3*12*ClientesVig!R29))*(1-$G29)*1000","v":0},{"$f":"+($M29*(EnergíaVig!X29-$P$3*12*ClientesVig!S29)+$M20*($P$3*12*ClientesVig!S29))*(1-$G29)*1000","v":0},{"$f":"+($M29*(EnergíaVig!Y29-$P$3*12*ClientesVig!T29)+$M20*($P$3*12*ClientesVig!T29))*(1-$G29)*1000","v":0},{"$f":"+SUMPRODUCT(O29:R29,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J29,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q29*U29*12*(1-$G29)*1000","v":0}]
[{"$f":"+EnergíaVig!A30","v":"MTD_2 Jub. 1"},{"$f":"+ITV_CD!B30","v":"MTD"},{"$f":"+ITV_CD!C30","v":2},{"$f":"+ITV_CD!D30","v":"Jubilados - 1"},{"$f":"+ITV_CD!E30","v":"Et"},{"$f":"+ITV_CD!F30","v":"Pp"},{"$f":"+ITV_CD!G30","v":0.25},"MTD2EtCCAP","MTD2Et-","MTD2PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H30,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I30,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.99E-3},null,{"$f":"+($M30*(EnergíaVig!V30-$P$3*12*ClientesVig!Q30)+$M21*($P$3*12*ClientesVig!Q30))*(1-$G30)*1000","v":0},{"$f":"+($M30*(EnergíaVig!W30-$P$3*12*ClientesVig!R30)+$M21*($P$3*12*ClientesVig!R30))*(1-$G30)*1000","v":0},{"$f":"+($M30*(EnergíaVig!X30-$P$3*12*ClientesVig!S30)+$M21*($P$3*12*ClientesVig!S30))*(1-$G30)*1000","v":0},{"$f":"+($M30*(EnergíaVig!Y30-$P$3*12*ClientesVig!T30)+$M21*($P$3*12*ClientesVig!T30))*(1-$G30)*1000","v":0},{"$f":"+SUMPRODUCT(O30:R30,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J30,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q30*U30*12*(1-$G30)*1000","v":0}]
[{"$f":"+EnergíaVig!A31","v":"MTD_2 Jub. 2"},{"$f":"+ITV_CD!B31","v":"MTD"},{"$f":"+ITV_CD!C31","v":2},{"$f":"+ITV_CD!D31","v":"Jubilados - 2"},{"$f":"+ITV_CD!E31","v":"Et"},{"$f":"+ITV_CD!F31","v":"Pp"},{"$f":"+ITV_CD!G31","v":0.25},"MTD2EtCCAP","MTD2Et-","MTD2PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H31,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I31,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.99E-3},null,{"$f":"+($M31*(EnergíaVig!V31-$P$3*12*ClientesVig!Q31)+$M22*($P$3*12*ClientesVig!Q31-$P$4*12*ClientesVig!Q31)+$M22*$P$4*12*ClientesVig!Q31*(1-$G31))*1000","v":0},{"$f":"+($M31*(EnergíaVig!W31-$P$3*12*ClientesVig!R31)+$M22*($P$3*12*ClientesVig!R31-$P$4*12*ClientesVig!R31)+$M22*$P$4*12*ClientesVig!R31*(1-$G31))*1000","v":0},{"$f":"+($M31*(EnergíaVig!X31-$P$3*12*ClientesVig!S31)+$M22*($P$3*12*ClientesVig!S31-$P$4*12*ClientesVig!S31)+$M22*$P$4*12*ClientesVig!S31*(1-$G31))*1000","v":0},{"$f":"+($M31*(EnergíaVig!Y31-$P$3*12*ClientesVig!T31)+$M22*($P$3*12*ClientesVig!T31-$P$4*12*ClientesVig!T31)+$M22*$P$4*12*ClientesVig!T31*(1-$G31))*1000","v":0},{"$f":"+SUMPRODUCT(O31:R31,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J31,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q31*U31*12*(1-$G31)*1000","v":0}]
[{"$f":"+EnergíaVig!A32","v":"MTD_2 Discap."},{"$f":"+ITV_CD!B32","v":"MTD"},{"$f":"+ITV_CD!C32","v":2},{"$f":"+ITV_CD!D32","v":"Jubilados - 1"},{"$f":"+ITV_CD!E32","v":"Et"},{"$f":"+ITV_CD!F32","v":"Pp"},{"$f":"+ITV_CD!G32","v":0.25},"MTD2EtCCAP","MTD2Et-","MTD2PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H32,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I32,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.99E-3},null,{"$f":"+($M32*(EnergíaVig!V32-$P$3*12*ClientesVig!Q32)+$M23*($P$3*12*ClientesVig!Q32))*(1-$G32)*1000","v":0},{"$f":"+($M32*(EnergíaVig!W32-$P$3*12*ClientesVig!R32)+$M23*($P$3*12*ClientesVig!R32))*(1-$G32)*1000","v":0},{"$f":"+($M32*(EnergíaVig!X32-$P$3*12*ClientesVig!S32)+$M23*($P$3*12*ClientesVig!S32))*(1-$G32)*1000","v":0},{"$f":"+($M32*(EnergíaVig!Y32-$P$3*12*ClientesVig!T32)+$M23*($P$3*12*ClientesVig!T32))*(1-$G32)*1000","v":0},{"$f":"+SUMPRODUCT(O32:R32,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J32,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q32*U32*12*(1-$G32)*1000","v":0}]
[{"$f":"+EnergíaVig!A33","v":"MTD_2 Discapacitados 601-más"},{"$f":"+ITV_CD!B33","v":"MTD"},{"$f":"+ITV_CD!C33","v":2},{"$f":"+ITV_CD!D33","v":"Jubilados - 2"},{"$f":"+ITV_CD!E33","v":"Et"},{"$f":"+ITV_CD!F33","v":"Pp"},{"$f":"+ITV_CD!G33","v":0.25},"MTD2EtCCAP","MTD2Et-","MTD2PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H33,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I33,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.99E-3},null,{"$f":"+($M33*(EnergíaVig!V33-$P$3*12*ClientesVig!Q33)+$M24*($P$3*12*ClientesVig!Q33-$P$4*12*ClientesVig!Q33)+$M24*$P$4*12*ClientesVig!Q33*(1-$G33))*1000","v":0},{"$f":"+($M33*(EnergíaVig!W33-$P$3*12*ClientesVig!R33)+$M24*($P$3*12*ClientesVig!R33-$P$4*12*ClientesVig!R33)+$M24*$P$4*12*ClientesVig!R33*(1-$G33))*1000","v":0},{"$f":"+($M33*(EnergíaVig!X33-$P$3*12*ClientesVig!S33)+$M24*($P$3*12*ClientesVig!S33-$P$4*12*ClientesVig!S33)+$M24*$P$4*12*ClientesVig!S33*(1-$G33))*1000","v":0},{"$f":"+($M33*(EnergíaVig!Y33-$P$3*12*ClientesVig!T33)+$M24*($P$3*12*ClientesVig!T33-$P$4*12*ClientesVig!T33)+$M24*$P$4*12*ClientesVig!T33*(1-$G33))*1000","v":0},{"$f":"+SUMPRODUCT(O33:R33,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J33,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q33*U33*12*(1-$G33)*1000","v":0}]
[{"$f":"+EnergíaVig!A34","v":"MTD_2 Político"},{"$f":"+ITV_CD!B34","v":"MTD"},{"$f":"+ITV_CD!C34","v":2},{"$f":"+ITV_CD!D34","v":"Político"},{"$f":"+ITV_CD!E34","v":"Et"},{"$f":"+ITV_CD!F34","v":"Pp"},{"$f":"+ITV_CD!G34","v":0.5},"MTD2EtCCAP","MTD2Et-","MTD2PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H34,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I34,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.99E-3},null,{"$f":"+($M34*(EnergíaVig!V34-$P$3*12*ClientesVig!Q34)+$M25*($P$3*12*ClientesVig!Q34))*(1-$G34)*1000","v":0},{"$f":"+($M34*(EnergíaVig!W34-$P$3*12*ClientesVig!R34)+$M25*($P$3*12*ClientesVig!R34))*(1-$G34)*1000","v":0},{"$f":"+($M34*(EnergíaVig!X34-$P$3*12*ClientesVig!S34)+$M25*($P$3*12*ClientesVig!S34))*(1-$G34)*1000","v":0},{"$f":"+($M34*(EnergíaVig!Y34-$P$3*12*ClientesVig!T34)+$M25*($P$3*12*ClientesVig!T34))*(1-$G34)*1000","v":0},{"$f":"+SUMPRODUCT(O34:R34,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J34,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q34*U34*12*(1-$G34)*1000","v":0}]
[{"$f":"+EnergíaVig!A35","v":"MTD_2 Cruz Roja"},{"$f":"+ITV_CD!B35","v":"MTD"},{"$f":"+ITV_CD!C35","v":2},{"$f":"+ITV_CD!D35","v":"Cruz Roja"},{"$f":"+ITV_CD!E35","v":"Et"},{"$f":"+ITV_CD!F35","v":"Pp"},{"$f":"+ITV_CD!G35","v":1},{"$f":"+B35&C35&E35&$A$3","v":"MTD2EtCCAP"},{"$f":"+B35&C35&E35&$A$4","v":"MTD2Et-"},{"$f":"+B35&C35&F35&$A$3","v":"MTD2PpCCAP"},null,null,{"$f":"+IFERROR(VLOOKUP(H35,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I35,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.99E-3},null,{"$f":"+EnergíaVig!V35*$M35*(1-$G35)*1000","v":0},{"$f":"+EnergíaVig!W35*$M35*(1-$G35)*1000","v":0},{"$f":"+EnergíaVig!X35*$M35*(1-$G35)*1000","v":0},{"$f":"+EnergíaVig!Y35*$M35*(1-$G35)*1000","v":0},{"$f":"+EnergíaVig!Z35*$M35*(1-$G35)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J35,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q35*U35*12*(1-$G35)*1000","v":0}]
[{"$f":"+EnergíaVig!A36","v":"MTD_3 (30,001-50,000)"},{"$f":"+ITV_CD!B36","v":"MTD"},{"$f":"+ITV_CD!C36","v":3},null,null,null,null,"MTD3CCAP","MTD3-","MTD3CCAP",null,null,{"$f":"+M37","v":1.99E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O36:R36,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U37","v":0}]
[{"$f":"+EnergíaVig!A37","v":"MTD_3 Regular"},{"$f":"+ITV_CD!B37","v":"MTD"},{"$f":"+ITV_CD!C37","v":3},{"$f":"+ITV_CD!D37","v":"Regular"},{"$f":"+ITV_CD!E37","v":"Et"},{"$f":"+ITV_CD!F37","v":"Pp"},{"$f":"+ITV_CD!G37","v":0},"MTD3EtCCAP","MTD3Et-","MTD3PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H37,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I37,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.99E-3},null,{"$f":"+($M37*(EnergíaVig!V37-$Q$3*12*ClientesVig!Q37)+$M28*(($Q$3-$P$3)*12*ClientesVig!Q37)+$M19*($P$3*12*ClientesVig!Q37))*(1-$G37)*1000","v":0},{"$f":"+($M37*(EnergíaVig!W37-$Q$3*12*ClientesVig!R37)+$M28*(($Q$3-$P$3)*12*ClientesVig!R37)+$M19*($P$3*12*ClientesVig!R37))*(1-$G37)*1000","v":0},{"$f":"+($M37*(EnergíaVig!X37-$Q$3*12*ClientesVig!S37)+$M28*(($Q$3-$P$3)*12*ClientesVig!S37)+$M19*($P$3*12*ClientesVig!S37))*(1-$G37)*1000","v":0},{"$f":"+($M37*(EnergíaVig!Y37-$Q$3*12*ClientesVig!T37)+$M28*(($Q$3-$P$3)*12*ClientesVig!T37)+$M19*($P$3*12*ClientesVig!T37))*(1-$G37)*1000","v":0},{"$f":"+SUMPRODUCT(O37:R37,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J37,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q37*U37*12*(1-$G37)*1000","v":0}]
[{"$f":"+EnergíaVig!A38","v":"MTD_3 Agro"},{"$f":"+ITV_CD!B38","v":"MTD"},{"$f":"+ITV_CD!C38","v":3},{"$f":"+ITV_CD!D38","v":"Agropecuario"},{"$f":"+ITV_CD!E38","v":"Et"},{"$f":"+ITV_CD!F38","v":"Pp"},{"$f":"+ITV_CD!G38","v":0.05},"MTD3EtCCAP","MTD3Et-","MTD3PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H38,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I38,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.99E-3},null,{"$f":"+($M38*(EnergíaVig!V38-$Q$3*12*ClientesVig!Q38)+$M29*(($Q$3-$P$3)*12*ClientesVig!Q38)+$M20*($P$3*12*ClientesVig!Q38))*(1-$G38)*1000","v":0},{"$f":"+($M38*(EnergíaVig!W38-$Q$3*12*ClientesVig!R38)+$M29*(($Q$3-$P$3)*12*ClientesVig!R38)+$M20*($P$3*12*ClientesVig!R38))*(1-$G38)*1000","v":0},{"$f":"+($M38*(EnergíaVig!X38-$Q$3*12*ClientesVig!S38)+$M29*(($Q$3-$P$3)*12*ClientesVig!S38)+$M20*($P$3*12*ClientesVig!S38))*(1-$G38)*1000","v":0},{"$f":"+($M38*(EnergíaVig!Y38-$Q$3*12*ClientesVig!T38)+$M29*(($Q$3-$P$3)*12*ClientesVig!T38)+$M20*($P$3*12*ClientesVig!T38))*(1-$G38)*1000","v":0},{"$f":"+SUMPRODUCT(O38:R38,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J38,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q38*U38*12*(1-$G38)*1000","v":0}]
[{"$f":"+EnergíaVig!A39","v":"MTD_3 Jub. 1"},{"$f":"+ITV_CD!B39","v":"MTD"},{"$f":"+ITV_CD!C39","v":3},{"$f":"+ITV_CD!D39","v":"Jubilados - 1"},{"$f":"+ITV_CD!E39","v":"Et"},{"$f":"+ITV_CD!F39","v":"Pp"},{"$f":"+ITV_CD!G39","v":0.25},"MTD3EtCCAP","MTD3Et-","MTD3PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H39,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I39,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.99E-3},null,{"$f":"+($M39*(EnergíaVig!V39-$Q$3*12*ClientesVig!Q39)+$M30*(($Q$3-$P$3)*12*ClientesVig!Q39)+$M21*($P$3*12*ClientesVig!Q39))*(1-$G39)*1000","v":0},{"$f":"+($M39*(EnergíaVig!W39-$Q$3*12*ClientesVig!R39)+$M30*(($Q$3-$P$3)*12*ClientesVig!R39)+$M21*($P$3*12*ClientesVig!R39))*(1-$G39)*1000","v":0},{"$f":"+($M39*(EnergíaVig!X39-$Q$3*12*ClientesVig!S39)+$M30*(($Q$3-$P$3)*12*ClientesVig!S39)+$M21*($P$3*12*ClientesVig!S39))*(1-$G39)*1000","v":0},{"$f":"+($M39*(EnergíaVig!Y39-$Q$3*12*ClientesVig!T39)+$M30*(($Q$3-$P$3)*12*ClientesVig!T39)+$M21*($P$3*12*ClientesVig!T39))*(1-$G39)*1000","v":0},{"$f":"+SUMPRODUCT(O39:R39,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J39,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q39*U39*12*(1-$G39)*1000","v":0}]
[{"$f":"+EnergíaVig!A40","v":"MTD_3 Jub. 2"},{"$f":"+ITV_CD!B40","v":"MTD"},{"$f":"+ITV_CD!C40","v":3},{"$f":"+ITV_CD!D40","v":"Jubilados - 2"},{"$f":"+ITV_CD!E40","v":"Et"},{"$f":"+ITV_CD!F40","v":"Pp"},{"$f":"+ITV_CD!G40","v":0.25},"MTD3EtCCAP","MTD3Et-","MTD3PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H40,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I40,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.99E-3},null,{"$f":"+($M40*(EnergíaVig!V40-$Q$3*12*ClientesVig!Q40)+$M31*(($Q$3-$P$3)*12*ClientesVig!Q40)+$M22*(($P$3-$P$4)*12*ClientesVig!Q40)+$M22*$P$4*12*ClientesVig!Q40*(1-$G40))*1000","v":0},{"$f":"+($M40*(EnergíaVig!W40-$Q$3*12*ClientesVig!R40)+$M31*(($Q$3-$P$3)*12*ClientesVig!R40)+$M22*(($P$3-$P$4)*12*ClientesVig!R40)+$M22*$P$4*12*ClientesVig!R40*(1-$G40))*1000","v":0},{"$f":"+($M40*(EnergíaVig!X40-$Q$3*12*ClientesVig!S40)+$M31*(($Q$3-$P$3)*12*ClientesVig!S40)+$M22*(($P$3-$P$4)*12*ClientesVig!S40)+$M22*$P$4*12*ClientesVig!S40*(1-$G40))*1000","v":0},{"$f":"+($M40*(EnergíaVig!Y40-$Q$3*12*ClientesVig!T40)+$M31*(($Q$3-$P$3)*12*ClientesVig!T40)+$M22*(($P$3-$P$4)*12*ClientesVig!T40)+$M22*$P$4*12*ClientesVig!T40*(1-$G40))*1000","v":0},{"$f":"+SUMPRODUCT(O40:R40,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J40,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q40*U40*12*(1-$G40)*1000","v":0}]
[{"$f":"+EnergíaVig!A41","v":"MTD_3 Discap."},{"$f":"+ITV_CD!B41","v":"MTD"},{"$f":"+ITV_CD!C41","v":3},{"$f":"+ITV_CD!D41","v":"Jubilados - 1"},{"$f":"+ITV_CD!E41","v":"Et"},{"$f":"+ITV_CD!F41","v":"Pp"},{"$f":"+ITV_CD!G41","v":0.25},"MTD3EtCCAP","MTD3Et-","MTD3PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H41,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I41,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.99E-3},null,{"$f":"+($M41*(EnergíaVig!V41-$Q$3*12*ClientesVig!Q41)+$M32*(($Q$3-$P$3)*12*ClientesVig!Q41)+$M23*($P$3*12*ClientesVig!Q41))*(1-$G41)*1000","v":0},{"$f":"+($M41*(EnergíaVig!W41-$Q$3*12*ClientesVig!R41)+$M32*(($Q$3-$P$3)*12*ClientesVig!R41)+$M23*($P$3*12*ClientesVig!R41))*(1-$G41)*1000","v":0},{"$f":"+($M41*(EnergíaVig!X41-$Q$3*12*ClientesVig!S41)+$M32*(($Q$3-$P$3)*12*ClientesVig!S41)+$M23*($P$3*12*ClientesVig!S41))*(1-$G41)*1000","v":0},{"$f":"+($M41*(EnergíaVig!Y41-$Q$3*12*ClientesVig!T41)+$M32*(($Q$3-$P$3)*12*ClientesVig!T41)+$M23*($P$3*12*ClientesVig!T41))*(1-$G41)*1000","v":0},{"$f":"+SUMPRODUCT(O41:R41,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J41,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q41*U41*12*(1-$G41)*1000","v":0}]
[{"$f":"+EnergíaVig!A42","v":"MTD_3 Discapacitados 601-más"},{"$f":"+ITV_CD!B42","v":"MTD"},{"$f":"+ITV_CD!C42","v":3},{"$f":"+ITV_CD!D42","v":"Jubilados - 2"},{"$f":"+ITV_CD!E42","v":"Et"},{"$f":"+ITV_CD!F42","v":"Pp"},{"$f":"+ITV_CD!G42","v":0.25},"MTD3EtCCAP","MTD3Et-","MTD3PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H42,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I42,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.99E-3},null,{"$f":"+($M42*(EnergíaVig!V42-$Q$3*12*ClientesVig!Q42)+$M33*(($Q$3-$P$3)*12*ClientesVig!Q42)+$M24*(($P$3-$P$4)*12*ClientesVig!Q42)+$M24*$P$4*12*ClientesVig!Q42*(1-$G42))*1000","v":0},{"$f":"+($M42*(EnergíaVig!W42-$Q$3*12*ClientesVig!R42)+$M33*(($Q$3-$P$3)*12*ClientesVig!R42)+$M24*(($P$3-$P$4)*12*ClientesVig!R42)+$M24*$P$4*12*ClientesVig!R42*(1-$G42))*1000","v":0},{"$f":"+($M42*(EnergíaVig!X42-$Q$3*12*ClientesVig!S42)+$M33*(($Q$3-$P$3)*12*ClientesVig!S42)+$M24*(($P$3-$P$4)*12*ClientesVig!S42)+$M24*$P$4*12*ClientesVig!S42*(1-$G42))*1000","v":0},{"$f":"+($M42*(EnergíaVig!Y42-$Q$3*12*ClientesVig!T42)+$M33*(($Q$3-$P$3)*12*ClientesVig!T42)+$M24*(($P$3-$P$4)*12*ClientesVig!T42)+$M24*$P$4*12*ClientesVig!T42*(1-$G42))*1000","v":0},{"$f":"+SUMPRODUCT(O42:R42,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J42,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q42*U42*12*(1-$G42)*1000","v":0}]
[{"$f":"+EnergíaVig!A43","v":"MTD_3 Político"},{"$f":"+ITV_CD!B43","v":"MTD"},{"$f":"+ITV_CD!C43","v":3},{"$f":"+ITV_CD!D43","v":"Político"},{"$f":"+ITV_CD!E43","v":"Et"},{"$f":"+ITV_CD!F43","v":"Pp"},{"$f":"+ITV_CD!G43","v":0.5},"MTD3EtCCAP","MTD3Et-","MTD3PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H43,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I43,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.99E-3},null,{"$f":"+($M43*(EnergíaVig!V43-$Q$3*12*ClientesVig!Q43)+$M34*(($Q$3-$P$3)*12*ClientesVig!Q43)+$M25*($P$3*12*ClientesVig!Q43))*(1-$G43)*1000","v":0},{"$f":"+($M43*(EnergíaVig!W43-$Q$3*12*ClientesVig!R43)+$M34*(($Q$3-$P$3)*12*ClientesVig!R43)+$M25*($P$3*12*ClientesVig!R43))*(1-$G43)*1000","v":0},{"$f":"+($M43*(EnergíaVig!X43-$Q$3*12*ClientesVig!S43)+$M34*(($Q$3-$P$3)*12*ClientesVig!S43)+$M25*($P$3*12*ClientesVig!S43))*(1-$G43)*1000","v":0},{"$f":"+($M43*(EnergíaVig!Y43-$Q$3*12*ClientesVig!T43)+$M34*(($Q$3-$P$3)*12*ClientesVig!T43)+$M25*($P$3*12*ClientesVig!T43))*(1-$G43)*1000","v":0},{"$f":"+SUMPRODUCT(O43:R43,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J43,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q43*U43*12*(1-$G43)*1000","v":0}]
[{"$f":"+EnergíaVig!A44","v":"MTD_3 Cruz Roja"},{"$f":"+ITV_CD!B44","v":"MTD"},{"$f":"+ITV_CD!C44","v":3},{"$f":"+ITV_CD!D44","v":"Cruz Roja"},{"$f":"+ITV_CD!E44","v":"Et"},{"$f":"+ITV_CD!F44","v":"Pp"},{"$f":"+ITV_CD!G44","v":1},{"$f":"+B44&C44&E44&$A$3","v":"MTD3EtCCAP"},{"$f":"+B44&C44&E44&$A$4","v":"MTD3Et-"},{"$f":"+B44&C44&F44&$A$3","v":"MTD3PpCCAP"},null,null,{"$f":"+IFERROR(VLOOKUP(H44,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I44,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.99E-3},null,{"$f":"+EnergíaVig!V44*$M44*(1-$G44)*1000","v":0},{"$f":"+EnergíaVig!W44*$M44*(1-$G44)*1000","v":0},{"$f":"+EnergíaVig!X44*$M44*(1-$G44)*1000","v":0},{"$f":"+EnergíaVig!Y44*$M44*(1-$G44)*1000","v":0},{"$f":"+EnergíaVig!Z44*$M44*(1-$G44)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J44,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q44*U44*12*(1-$G44)*1000","v":0}]
[{"$f":"+EnergíaVig!A45","v":"MTD_4 (50,001-más)"},{"$f":"+ITV_CD!B45","v":"MTD"},{"$f":"+ITV_CD!C45","v":4},null,null,null,null,"MTD4CCAP","MTD4-","MTD4CCAP",null,null,{"$f":"+M46","v":1.99E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O45:R45,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U46","v":0}]
[{"$f":"+EnergíaVig!A46","v":"MTD_4 Regular"},{"$f":"+ITV_CD!B46","v":"MTD"},{"$f":"+ITV_CD!C46","v":4},{"$f":"+ITV_CD!D46","v":"Regular"},{"$f":"+ITV_CD!E46","v":"Et"},{"$f":"+ITV_CD!F46","v":"Pp"},{"$f":"+ITV_CD!G46","v":0},"MTD4EtCCAP","MTD4Et-","MTD4PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H46,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I46,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.99E-3},null,{"$f":"+($M46*(EnergíaVig!V46-$R$3*12*ClientesVig!Q46)+$M37*(($R$3-$Q$3)*12*ClientesVig!Q46)+$M28*(($Q$3-$P$3)*12*ClientesVig!Q46)+$M19*($P$3*12*ClientesVig!Q46))*(1-$G46)*1000","v":0},{"$f":"+($M46*(EnergíaVig!W46-$R$3*12*ClientesVig!R46)+$M37*(($R$3-$Q$3)*12*ClientesVig!R46)+$M28*(($Q$3-$P$3)*12*ClientesVig!R46)+$M19*($P$3*12*ClientesVig!R46))*(1-$G46)*1000","v":0},{"$f":"+($M46*(EnergíaVig!X46-$R$3*12*ClientesVig!S46)+$M37*(($R$3-$Q$3)*12*ClientesVig!S46)+$M28*(($Q$3-$P$3)*12*ClientesVig!S46)+$M19*($P$3*12*ClientesVig!S46))*(1-$G46)*1000","v":0},{"$f":"+($M46*(EnergíaVig!Y46-$R$3*12*ClientesVig!T46)+$M37*(($R$3-$Q$3)*12*ClientesVig!T46)+$M28*(($Q$3-$P$3)*12*ClientesVig!T46)+$M19*($P$3*12*ClientesVig!T46))*(1-$G46)*1000","v":0},{"$f":"+SUMPRODUCT(O46:R46,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J46,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q46*U46*12*(1-$G46)*1000","v":0}]
[{"$f":"+EnergíaVig!A47","v":"MTD_4 Agro"},{"$f":"+ITV_CD!B47","v":"MTD"},{"$f":"+ITV_CD!C47","v":4},{"$f":"+ITV_CD!D47","v":"Agropecuario"},{"$f":"+ITV_CD!E47","v":"Et"},{"$f":"+ITV_CD!F47","v":"Pp"},{"$f":"+ITV_CD!G47","v":0.05},"MTD4EtCCAP","MTD4Et-","MTD4PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H47,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I47,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.99E-3},null,{"$f":"+($M47*(EnergíaVig!V47-$R$3*12*ClientesVig!Q47)+$M38*(($R$3-$Q$3)*12*ClientesVig!Q47)+$M29*(($Q$3-$P$3)*12*ClientesVig!Q47)+$M20*($P$3*12*ClientesVig!Q47))*(1-$G47)*1000","v":0},{"$f":"+($M47*(EnergíaVig!W47-$R$3*12*ClientesVig!R47)+$M38*(($R$3-$Q$3)*12*ClientesVig!R47)+$M29*(($Q$3-$P$3)*12*ClientesVig!R47)+$M20*($P$3*12*ClientesVig!R47))*(1-$G47)*1000","v":0},{"$f":"+($M47*(EnergíaVig!X47-$R$3*12*ClientesVig!S47)+$M38*(($R$3-$Q$3)*12*ClientesVig!S47)+$M29*(($Q$3-$P$3)*12*ClientesVig!S47)+$M20*($P$3*12*ClientesVig!S47))*(1-$G47)*1000","v":0},{"$f":"+($M47*(EnergíaVig!Y47-$R$3*12*ClientesVig!T47)+$M38*(($R$3-$Q$3)*12*ClientesVig!T47)+$M29*(($Q$3-$P$3)*12*ClientesVig!T47)+$M20*($P$3*12*ClientesVig!T47))*(1-$G47)*1000","v":0},{"$f":"+SUMPRODUCT(O47:R47,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J47,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q47*U47*12*(1-$G47)*1000","v":0}]
[{"$f":"+EnergíaVig!A48","v":"MTD_4 Jub. 1"},{"$f":"+ITV_CD!B48","v":"MTD"},{"$f":"+ITV_CD!C48","v":4},{"$f":"+ITV_CD!D48","v":"Jubilados - 1"},{"$f":"+ITV_CD!E48","v":"Et"},{"$f":"+ITV_CD!F48","v":"Pp"},{"$f":"+ITV_CD!G48","v":0.25},"MTD4EtCCAP","MTD4Et-","MTD4PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H48,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I48,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.99E-3},null,{"$f":"+($M48*(EnergíaVig!V48-$R$3*12*ClientesVig!Q48)+$M37*(($R$3-$Q$3)*12*ClientesVig!Q48)+$M28*(($Q$3-$P$3)*12*ClientesVig!Q48)+$M19*($P$3*12*ClientesVig!Q48))*(1-$G48)*1000","v":0},{"$f":"+($M48*(EnergíaVig!W48-$R$3*12*ClientesVig!R48)+$M37*(($R$3-$Q$3)*12*ClientesVig!R48)+$M28*(($Q$3-$P$3)*12*ClientesVig!R48)+$M19*($P$3*12*ClientesVig!R48))*(1-$G48)*1000","v":0},{"$f":"+($M48*(EnergíaVig!X48-$R$3*12*ClientesVig!S48)+$M37*(($R$3-$Q$3)*12*ClientesVig!S48)+$M28*(($Q$3-$P$3)*12*ClientesVig!S48)+$M19*($P$3*12*ClientesVig!S48))*(1-$G48)*1000","v":0},{"$f":"+($M48*(EnergíaVig!Y48-$R$3*12*ClientesVig!T48)+$M37*(($R$3-$Q$3)*12*ClientesVig!T48)+$M28*(($Q$3-$P$3)*12*ClientesVig!T48)+$M19*($P$3*12*ClientesVig!T48))*(1-$G48)*1000","v":0},{"$f":"+SUMPRODUCT(O48:R48,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J48,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q48*U48*12*(1-$G48)*1000","v":0}]
[{"$f":"+EnergíaVig!A49","v":"MTD_4 Jub. 2"},{"$f":"+ITV_CD!B49","v":"MTD"},{"$f":"+ITV_CD!C49","v":4},{"$f":"+ITV_CD!D49","v":"Jubilados - 2"},{"$f":"+ITV_CD!E49","v":"Et"},{"$f":"+ITV_CD!F49","v":"Pp"},{"$f":"+ITV_CD!G49","v":0.25},"MTD4EtCCAP","MTD4Et-","MTD4PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H49,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I49,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.99E-3},null,{"$f":"+($M49*(EnergíaVig!V49-$R$3*12*ClientesVig!Q49)+$M38*(($R$3-$Q$3)*12*ClientesVig!Q49)+$M29*(($Q$3-$P$3)*12*ClientesVig!Q49)+$M20*(($P$3-$P$4)*12*ClientesVig!Q49)+$M20*$P$4*12*ClientesVig!Q49*(1-$G49))*1000","v":0},{"$f":"+($M49*(EnergíaVig!W49-$R$3*12*ClientesVig!R49)+$M38*(($R$3-$Q$3)*12*ClientesVig!R49)+$M29*(($Q$3-$P$3)*12*ClientesVig!R49)+$M20*(($P$3-$P$4)*12*ClientesVig!R49)+$M20*$P$4*12*ClientesVig!R49*(1-$G49))*1000","v":0},{"$f":"+($M49*(EnergíaVig!X49-$R$3*12*ClientesVig!S49)+$M38*(($R$3-$Q$3)*12*ClientesVig!S49)+$M29*(($Q$3-$P$3)*12*ClientesVig!S49)+$M20*(($P$3-$P$4)*12*ClientesVig!S49)+$M20*$P$4*12*ClientesVig!S49*(1-$G49))*1000","v":0},{"$f":"+($M49*(EnergíaVig!Y49-$R$3*12*ClientesVig!T49)+$M38*(($R$3-$Q$3)*12*ClientesVig!T49)+$M29*(($Q$3-$P$3)*12*ClientesVig!T49)+$M20*(($P$3-$P$4)*12*ClientesVig!T49)+$M20*$P$4*12*ClientesVig!T49*(1-$G49))*1000","v":0},{"$f":"+SUMPRODUCT(O49:R49,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J49,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q49*U49*12*(1-$G49)*1000","v":0}]
[{"$f":"+EnergíaVig!A50","v":"MTD_4 Discap."},{"$f":"+ITV_CD!B50","v":"MTD"},{"$f":"+ITV_CD!C50","v":4},{"$f":"+ITV_CD!D50","v":"Jubilados - 1"},{"$f":"+ITV_CD!E50","v":"Et"},{"$f":"+ITV_CD!F50","v":"Pp"},{"$f":"+ITV_CD!G50","v":0.25},"MTD4EtCCAP","MTD4Et-","MTD4PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H50,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I50,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.99E-3},null,{"$f":"+($M50*(EnergíaVig!V50-$R$3*12*ClientesVig!Q50)+$M39*(($R$3-$Q$3)*12*ClientesVig!Q50)+$M30*(($Q$3-$P$3)*12*ClientesVig!Q50)+$M21*($P$3*12*ClientesVig!Q50))*(1-$G50)*1000","v":0},{"$f":"+($M50*(EnergíaVig!W50-$R$3*12*ClientesVig!R50)+$M39*(($R$3-$Q$3)*12*ClientesVig!R50)+$M30*(($Q$3-$P$3)*12*ClientesVig!R50)+$M21*($P$3*12*ClientesVig!R50))*(1-$G50)*1000","v":0},{"$f":"+($M50*(EnergíaVig!X50-$R$3*12*ClientesVig!S50)+$M39*(($R$3-$Q$3)*12*ClientesVig!S50)+$M30*(($Q$3-$P$3)*12*ClientesVig!S50)+$M21*($P$3*12*ClientesVig!S50))*(1-$G50)*1000","v":0},{"$f":"+($M50*(EnergíaVig!Y50-$R$3*12*ClientesVig!T50)+$M39*(($R$3-$Q$3)*12*ClientesVig!T50)+$M30*(($Q$3-$P$3)*12*ClientesVig!T50)+$M21*($P$3*12*ClientesVig!T50))*(1-$G50)*1000","v":0},{"$f":"+SUMPRODUCT(O50:R50,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J50,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q50*U50*12*(1-$G50)*1000","v":0}]
[{"$f":"+EnergíaVig!A51","v":"MTD_4 Discapacitados 601-más"},{"$f":"+ITV_CD!B51","v":"MTD"},{"$f":"+ITV_CD!C51","v":4},{"$f":"+ITV_CD!D51","v":"Jubilados - 2"},{"$f":"+ITV_CD!E51","v":"Et"},{"$f":"+ITV_CD!F51","v":"Pp"},{"$f":"+ITV_CD!G51","v":0.25},"MTD4EtCCAP","MTD4Et-","MTD4PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H51,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I51,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.99E-3},null,{"$f":"+($M51*(EnergíaVig!V51-$R$3*12*ClientesVig!Q51)+$M40*(($R$3-$Q$3)*12*ClientesVig!Q51)+$M31*(($Q$3-$P$3)*12*ClientesVig!Q51)+$M22*(($P$3-$P$4)*12*ClientesVig!Q51)+$M22*$P$4*12*ClientesVig!Q51*(1-$G51))*1000","v":0},{"$f":"+($M51*(EnergíaVig!W51-$R$3*12*ClientesVig!R51)+$M40*(($R$3-$Q$3)*12*ClientesVig!R51)+$M31*(($Q$3-$P$3)*12*ClientesVig!R51)+$M22*(($P$3-$P$4)*12*ClientesVig!R51)+$M22*$P$4*12*ClientesVig!R51*(1-$G51))*1000","v":0},{"$f":"+($M51*(EnergíaVig!X51-$R$3*12*ClientesVig!S51)+$M40*(($R$3-$Q$3)*12*ClientesVig!S51)+$M31*(($Q$3-$P$3)*12*ClientesVig!S51)+$M22*(($P$3-$P$4)*12*ClientesVig!S51)+$M22*$P$4*12*ClientesVig!S51*(1-$G51))*1000","v":0},{"$f":"+($M51*(EnergíaVig!Y51-$R$3*12*ClientesVig!T51)+$M40*(($R$3-$Q$3)*12*ClientesVig!T51)+$M31*(($Q$3-$P$3)*12*ClientesVig!T51)+$M22*(($P$3-$P$4)*12*ClientesVig!T51)+$M22*$P$4*12*ClientesVig!T51*(1-$G51))*1000","v":0},{"$f":"+SUMPRODUCT(O51:R51,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J51,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q51*U51*12*(1-$G51)*1000","v":0}]
[{"$f":"+EnergíaVig!A52","v":"MTD_4 Político"},{"$f":"+ITV_CD!B52","v":"MTD"},{"$f":"+ITV_CD!C52","v":4},{"$f":"+ITV_CD!D52","v":"Político"},{"$f":"+ITV_CD!E52","v":"Et"},{"$f":"+ITV_CD!F52","v":"Pp"},{"$f":"+ITV_CD!G52","v":0.5},"MTD4EtCCAP","MTD4Et-","MTD4PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H52,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I52,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.99E-3},null,{"$f":"+($M52*(EnergíaVig!V52-$R$3*12*ClientesVig!Q52)+$M43*(($R$3-$Q$3)*12*ClientesVig!Q52)+$M34*(($Q$3-$P$3)*12*ClientesVig!Q52)+$M25*($P$3*12*ClientesVig!Q52))*(1-$G52)*1000","v":0},{"$f":"+($M52*(EnergíaVig!W52-$R$3*12*ClientesVig!R52)+$M43*(($R$3-$Q$3)*12*ClientesVig!R52)+$M34*(($Q$3-$P$3)*12*ClientesVig!R52)+$M25*($P$3*12*ClientesVig!R52))*(1-$G52)*1000","v":0},{"$f":"+($M52*(EnergíaVig!X52-$R$3*12*ClientesVig!S52)+$M43*(($R$3-$Q$3)*12*ClientesVig!S52)+$M34*(($Q$3-$P$3)*12*ClientesVig!S52)+$M25*($P$3*12*ClientesVig!S52))*(1-$G52)*1000","v":0},{"$f":"+($M52*(EnergíaVig!Y52-$R$3*12*ClientesVig!T52)+$M43*(($R$3-$Q$3)*12*ClientesVig!T52)+$M34*(($Q$3-$P$3)*12*ClientesVig!T52)+$M25*($P$3*12*ClientesVig!T52))*(1-$G52)*1000","v":0},{"$f":"+SUMPRODUCT(O52:R52,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J52,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q52*U52*12*(1-$G52)*1000","v":0}]
[{"$f":"+EnergíaVig!A53","v":"MTD_4 Cruz Roja"},{"$f":"+ITV_CD!B53","v":"MTD"},{"$f":"+ITV_CD!C53","v":4},{"$f":"+ITV_CD!D53","v":"Cruz Roja"},{"$f":"+ITV_CD!E53","v":"Et"},{"$f":"+ITV_CD!F53","v":"Pp"},{"$f":"+ITV_CD!G53","v":0.5},{"$f":"+B53&C53&E53&$A$3","v":"MTD4EtCCAP"},{"$f":"+B53&C53&E53&$A$4","v":"MTD4Et-"},{"$f":"+B53&C53&F53&$A$3","v":"MTD4PpCCAP"},null,null,{"$f":"+IFERROR(VLOOKUP(H53,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I53,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.99E-3},null,{"$f":"+EnergíaVig!V53*$M53*(1-$G53)*1000","v":0},{"$f":"+EnergíaVig!W53*$M53*(1-$G53)*1000","v":0},{"$f":"+EnergíaVig!X53*$M53*(1-$G53)*1000","v":0},{"$f":"+EnergíaVig!Y53*$M53*(1-$G53)*1000","v":0},{"$f":"+EnergíaVig!Z53*$M53*(1-$G53)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J53,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q53*U53*12*(1-$G53)*1000","v":0}]
[{"$f":"+EnergíaVig!A54","v":"BTH"},{"$f":"+ITV_CD!B54","v":"BTH"},{"$f":"+ITV_CD!C54","v":1},null,null,null,null,"BTH1CCAP","BTH1-","BTH1CCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H54,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I54,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O55:O57)","v":48704.959847317383},{"$f":"+SUM(P55:P57)","v":49561.852050052694},{"$f":"+SUM(Q55:Q57)","v":50458.32782680395},{"$f":"+SUM(R55:R57)","v":51317.08663947614},{"$f":"+SUM(S55:S57)","v":164024.35606681954},null,{"$f":"+IFERROR(VLOOKUP(J54,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W55:W57)","v":0},null,null,{"$f":"+SUM(W54,O54)/SUM($W$7,$O$7)","v":5.122856410983488E-3}]
[{"$f":"+EnergíaVig!A55","v":"BTH Punta"},{"$f":"+ITV_CD!B55","v":"BTH"},{"$f":"+ITV_CD!C55","v":1},{"$f":"+ITV_CD!D55","v":"Regular"},"Et",{"$f":"+ITV_CD!F55","v":"Pp"},{"$f":"+ITV_CD!G55","v":0},"BTH1EtCCAP","BTH1Et-","BTH1PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H55,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I55,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.99E-3},null,{"$f":"+EnergíaVig!V55*$M55*(1-$G55)*1000","v":12101.841371263423},{"$f":"+EnergíaVig!W55*$M55*(1-$G55)*1000","v":12315.00631534551},{"$f":"+EnergíaVig!X55*$M55*(1-$G55)*1000","v":12537.997108715297},{"$f":"+EnergíaVig!Y55*$M55*(1-$G55)*1000","v":12751.55467123133},{"$f":"+SUMPRODUCT(O55:R55,PremisaCosto!$F$69:$I$69)","v":40756.603739034435},null,{"$f":"+IFERROR(VLOOKUP(J55,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q55*U55*12*(1-$G55)*1000","v":0},null,null,{"$f":"+SUM(W55,O55)/SUM($W$7,$O$7)","v":1.2728887539961028E-3}]
[{"$f":"+EnergíaVig!A56","v":"BTH Fuera de Punta Medio"},{"$f":"+ITV_CD!B56","v":"BTH"},{"$f":"+ITV_CD!C56","v":1},{"$f":"+ITV_CD!D56","v":"Regular"},"Et",{"$f":"+ITV_CD!F56","v":"Pfp"},{"$f":"+ITV_CD!G56","v":0},{"$f":"+B56&C56&E56&$A$3","v":"BTH1EtCCAP"},{"$f":"+B56&C56&E56&$A$4","v":"BTH1Et-"},{"$f":"+B56&C56&F56&$A$3","v":"BTH1PfpCCAP"},null,null,{"$f":"+IFERROR(VLOOKUP(H56,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I56,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.99E-3},null,{"$f":"+EnergíaVig!V56*$M56*(1-$G56)*1000","v":14465.569322126088},{"$f":"+EnergíaVig!W56*$M56*(1-$G56)*1000","v":14719.755286129595},{"$f":"+EnergíaVig!X56*$M56*(1-$G56)*1000","v":14985.709740553411},{"$f":"+EnergíaVig!Y56*$M56*(1-$G56)*1000","v":15240.539340071617},{"$f":"+SUMPRODUCT(O56:R56,PremisaCosto!$F$69:$I$69)","v":48714.555825053554},null,{"$f":"+IFERROR(VLOOKUP(J56,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q56*U56*12*(1-$G56)*1000","v":0},null,null,{"$f":"+SUM(W56,O56)/SUM($W$7,$O$7)","v":1.5215089956482396E-3}]
[{"$f":"+EnergíaVig!A57","v":"BTH Fuera de Punta Bajo"},{"$f":"+ITV_CD!B57","v":"BTH"},{"$f":"+ITV_CD!C57","v":1},{"$f":"+ITV_CD!D57","v":"Regular"},"Et",{"$f":"+ITV_CD!F57","v":"Pfp"},{"$f":"+ITV_CD!G57","v":0},"BTH1EtCCAP","BTH1Et-","BTH1PfpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H57,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I57,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.99E-3},null,{"$f":"+EnergíaVig!V57*$M57*(1-$G57)*1000","v":22137.549153927874},{"$f":"+EnergíaVig!W57*$M57*(1-$G57)*1000","v":22527.090448577594},{"$f":"+EnergíaVig!X57*$M57*(1-$G57)*1000","v":22934.62097753524},{"$f":"+EnergíaVig!Y57*$M57*(1-$G57)*1000","v":23324.99262817319},{"$f":"+SUMPRODUCT(O57:R57,PremisaCosto!$F$69:$I$69)","v":74553.19650273156},null,{"$f":"+IFERROR(VLOOKUP(J57,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q57*U57*12*(1-$G57)*1000","v":0},null,null,{"$f":"+SUM(W57,O57)/SUM($W$7,$O$7)","v":2.3284586613391465E-3}]
[{"$f":"+EnergíaVig!A58","v":"BTD"},{"$f":"+ITV_CD!B58","v":"BTD"},{"$f":"+ITV_CD!C58","v":1},null,null,null,null,"BTD1CCAP","BTD1-","BTD1CCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H58,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I58,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O59:O93)","v":3037829.1615165547},{"$f":"+SUM(P59:P93)","v":3091954.1431898214},{"$f":"+SUM(Q59:Q93)","v":3148522.0874233991},{"$f":"+SUM(R59:R93)","v":3202570.6597930966},{"$f":"+SUM(S59:S93)","v":10233507.221852463},null,{"$f":"+IFERROR(VLOOKUP(J58,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W59:W93)","v":0},null,null,{"$f":"+SUM(W58,O58)/SUM($W$7,$O$7)","v":0.31952315830530009}]
[{"$f":"+EnergíaVig!A59","v":"BTD_1 (0-10,000)"},{"$f":"+ITV_CD!B59","v":"BTD"},{"$f":"+ITV_CD!C59","v":1},null,null,null,null,"BTD1CCAP","BTD1-","BTD1CCAP",null,null,{"$f":"+M60","v":1.99E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O59:R59,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U60","v":0}]
[{"$f":"+EnergíaVig!A60","v":"BTD_1 Regular"},{"$f":"+ITV_CD!B60","v":"BTD"},{"$f":"+ITV_CD!C60","v":1},{"$f":"+ITV_CD!D60","v":"Regular"},{"$f":"+ITV_CD!E60","v":"Et"},{"$f":"+ITV_CD!F60","v":"Pp"},{"$f":"+ITV_CD!G60","v":0},"BTD1EtCCAP","BTD1Et-","BTD1PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H60,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I60,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.99E-3},null,{"$f":"+EnergíaVig!V60*$M60*(1-$G60)*1000","v":1249951.1814043503},{"$f":"+EnergíaVig!W60*$M60*(1-$G60)*1000","v":1272223.7181794953},{"$f":"+EnergíaVig!X60*$M60*(1-$G60)*1000","v":1295501.3677430523},{"$f":"+EnergíaVig!Y60*$M60*(1-$G60)*1000","v":1317741.9262966181},{"$f":"+EnergíaVig!Z60*$M60*(1-$G60)*1000","v":4210675.9820369864},null,{"$f":"+IFERROR(VLOOKUP(J60,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q60*U60*12*(1-$G75)*1000","v":0}]
[{"$f":"+EnergíaVig!A61","v":"BTD_1 Agro"},{"$f":"+ITV_CD!B61","v":"BTD"},{"$f":"+ITV_CD!C61","v":1},{"$f":"+ITV_CD!D61","v":"Agropecuario"},{"$f":"+ITV_CD!E61","v":"Et"},{"$f":"+ITV_CD!F61","v":"Pp"},{"$f":"+ITV_CD!G61","v":0.05},"BTD1EtCCAP","BTD1Et-","BTD1PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H61,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I61,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.99E-3},null,{"$f":"+EnergíaVig!V61*$M61*(1-$G61)*1000","v":5020.2311768968984},{"$f":"+EnergíaVig!W61*$M61*(1-$G61)*1000","v":5109.7824153648226},{"$f":"+EnergíaVig!X61*$M61*(1-$G61)*1000","v":5203.3668214852587},{"$f":"+EnergíaVig!Y61*$M61*(1-$G61)*1000","v":5292.7620631769323},{"$f":"+EnergíaVig!Z61*$M61*(1-$G61)*1000","v":16911.927418619616},null,{"$f":"+IFERROR(VLOOKUP(J61,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q61*U61*12*(1-$G77)*1000","v":0}]
[{"$f":"+EnergíaVig!A62","v":"BTD_1 Jub. 1"},{"$f":"+ITV_CD!B62","v":"BTD"},{"$f":"+ITV_CD!C62","v":1},{"$f":"+ITV_CD!D62","v":"Jubilados - 1"},{"$f":"+ITV_CD!E62","v":"Et"},{"$f":"+ITV_CD!F62","v":"Pp"},{"$f":"+ITV_CD!G62","v":0.25},"BTD1EtCCAP","BTD1Et-","BTD1PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H62,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I62,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.99E-3},null,{"$f":"+EnergíaVig!V62*$M62*(1-$G62)*1000","v":0},{"$f":"+EnergíaVig!W62*$M62*(1-$G62)*1000","v":0},{"$f":"+EnergíaVig!X62*$M62*(1-$G62)*1000","v":0},{"$f":"+EnergíaVig!Y62*$M62*(1-$G62)*1000","v":0},{"$f":"+EnergíaVig!Z62*$M62*(1-$G62)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J62,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q62*U62*12*(1-$G78)*1000","v":0}]
[{"$f":"+EnergíaVig!A63","v":"BTD_1 Jub. 2"},{"$f":"+ITV_CD!B63","v":"BTD"},{"$f":"+ITV_CD!C63","v":1},{"$f":"+ITV_CD!D63","v":"Jubilados - 2"},{"$f":"+ITV_CD!E63","v":"Et"},{"$f":"+ITV_CD!F63","v":"Pp"},{"$f":"+ITV_CD!G63","v":0.25},"BTD1EtCCAP","BTD1Et-","BTD1PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H63,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I63,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.99E-3},null,{"$f":"+((EnergíaVig!V63-ClientesVig!Q63*0.6*12)+(ClientesVig!Q63*0.6*12)*(1-$G63))*$M63*1000","v":833.62026934795051},{"$f":"+((EnergíaVig!W63-ClientesVig!R63*0.6*12)+(ClientesVig!R63*0.6*12)*(1-$G63))*$M63*1000","v":842.22205974193298},{"$f":"+((EnergíaVig!X63-ClientesVig!S63*0.6*12)+(ClientesVig!S63*0.6*12)*(1-$G63))*$M63*1000","v":851.7159291844315},{"$f":"+((EnergíaVig!Y63-ClientesVig!T63*0.6*12)+(ClientesVig!T63*0.6*12)*(1-$G63))*$M63*1000","v":861.93174619996273},{"$f":"+((EnergíaVig!Z63-ClientesVig!U63*0.6*12)+(ClientesVig!U63*0.6*12)*(1-$G63))*$M63*1000","v":2860.1415907267838},null,{"$f":"+IFERROR(VLOOKUP(J63,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q63*U63*12*(1-$G79)*1000","v":0}]
[{"$f":"+EnergíaVig!A64","v":"BTD_1 Discap."},{"$f":"+ITV_CD!B64","v":"BTD"},{"$f":"+ITV_CD!C64","v":1},{"$f":"+ITV_CD!D64","v":"Jubilados - 1"},{"$f":"+ITV_CD!E64","v":"Et"},{"$f":"+ITV_CD!F64","v":"Pp"},{"$f":"+ITV_CD!G64","v":0.25},"BTD1EtCCAP","BTD1Et-","BTD1PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H64,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I64,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.99E-3},null,{"$f":"+EnergíaVig!V64*$M64*(1-$G64)*1000","v":0},{"$f":"+EnergíaVig!W64*$M64*(1-$G64)*1000","v":0},{"$f":"+EnergíaVig!X64*$M64*(1-$G64)*1000","v":0},{"$f":"+EnergíaVig!Y64*$M64*(1-$G64)*1000","v":0},{"$f":"+EnergíaVig!Z64*$M64*(1-$G64)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J64,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q64*U64*12*(1-$G80)*1000","v":0}]
[{"$f":"+EnergíaVig!A65","v":"BTD_1 Discapacitados 601-más"},{"$f":"+ITV_CD!B65","v":"BTD"},{"$f":"+ITV_CD!C65","v":1},{"$f":"+ITV_CD!D65","v":"Jubilados - 2"},{"$f":"+ITV_CD!E65","v":"Et"},{"$f":"+ITV_CD!F65","v":"Pp"},{"$f":"+ITV_CD!G65","v":0.25},"BTD1EtCCAP","BTD1Et-","BTD1PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H65,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I65,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.99E-3},null,{"$f":"+((EnergíaVig!V65-ClientesVig!Q65*0.6*12)+(ClientesVig!Q65*0.6*12)*(1-$G65))*$M65*1000","v":0},{"$f":"+((EnergíaVig!W65-ClientesVig!R65*0.6*12)+(ClientesVig!R65*0.6*12)*(1-$G65))*$M65*1000","v":0},{"$f":"+((EnergíaVig!X65-ClientesVig!S65*0.6*12)+(ClientesVig!S65*0.6*12)*(1-$G65))*$M65*1000","v":0},{"$f":"+((EnergíaVig!Y65-ClientesVig!T65*0.6*12)+(ClientesVig!T65*0.6*12)*(1-$G65))*$M65*1000","v":0},{"$f":"+((EnergíaVig!Z65-ClientesVig!U65*0.6*12)+(ClientesVig!U65*0.6*12)*(1-$G65))*$M65*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J65,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q65*U65*12*(1-$G81)*1000","v":0}]
[{"$f":"+EnergíaVig!A66","v":"BTD_1 Político"},{"$f":"+ITV_CD!B66","v":"BTD"},{"$f":"+ITV_CD!C66","v":1},{"$f":"+ITV_CD!D66","v":"Político"},{"$f":"+ITV_CD!E66","v":"Et"},{"$f":"+ITV_CD!F66","v":"Pp"},{"$f":"+ITV_CD!G66","v":0.5},"BTD1EtCCAP","BTD1Et-","BTD1PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H66,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I66,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.99E-3},null,{"$f":"+EnergíaVig!V66*$M66*(1-$G66)*1000","v":86.798833365536822},{"$f":"+EnergíaVig!W66*$M66*(1-$G66)*1000","v":88.347157088401588},{"$f":"+EnergíaVig!X66*$M66*(1-$G66)*1000","v":89.965213505771885},{"$f":"+EnergíaVig!Y66*$M66*(1-$G66)*1000","v":91.510840074320399},{"$f":"+EnergíaVig!Z66*$M66*(1-$G66)*1000","v":292.40397865625306},null,{"$f":"+IFERROR(VLOOKUP(J66,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q66*U66*12*(1-$G80)*1000","v":0}]
[{"$f":"+EnergíaVig!A67","v":"BTD_1 Cruz Roja"},{"$f":"+ITV_CD!B67","v":"BTD"},{"$f":"+ITV_CD!C67","v":1},{"$f":"+ITV_CD!D67","v":"Cruz Roja"},{"$f":"+ITV_CD!E67","v":"Et"},{"$f":"+ITV_CD!F67","v":"Pp"},{"$f":"+ITV_CD!G67","v":1},{"$f":"+B67&C67&E67&$A$3","v":"BTD1EtCCAP"},{"$f":"+B67&C67&E67&$A$4","v":"BTD1Et-"},{"$f":"+B67&C67&F67&$A$3","v":"BTD1PpCCAP"},null,null,{"$f":"+IFERROR(VLOOKUP(H67,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I67,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.99E-3},null,{"$f":"+EnergíaVig!V67*$M67*(1-$G67)*1000","v":0},{"$f":"+EnergíaVig!W67*$M67*(1-$G67)*1000","v":0},{"$f":"+EnergíaVig!X67*$M67*(1-$G67)*1000","v":0},{"$f":"+EnergíaVig!Y67*$M67*(1-$G67)*1000","v":0},{"$f":"+EnergíaVig!Z67*$M67*(1-$G67)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J67,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q67*U67*12*(1-$G67)*1000","v":0}]
[{"$f":"+EnergíaVig!A68","v":"BTD_2 (10,001-30,000)"},{"$f":"+ITV_CD!B68","v":"BTD"},{"$f":"+ITV_CD!C68","v":2},null,null,null,null,"BTD2CCAP","BTD2-","BTD2CCAP",null,null,{"$f":"+M69","v":1.99E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O68:R68,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U69","v":0}]
[{"$f":"+EnergíaVig!A69","v":"BTD_2 Regular"},{"$f":"+ITV_CD!B69","v":"BTD"},{"$f":"+ITV_CD!C69","v":2},{"$f":"+ITV_CD!D69","v":"Regular"},{"$f":"+ITV_CD!E69","v":"Et"},{"$f":"+ITV_CD!F69","v":"Pp"},{"$f":"+ITV_CD!G69","v":0},"BTD2EtCCAP","BTD2Et-","BTD2PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H69,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I69,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.99E-3},null,{"$f":"+($M69*(EnergíaVig!V69-$P$3*12*ClientesVig!Q69)+$M60*($P$3*12*ClientesVig!Q69))*(1-$G69)*1000","v":805911.10992897931},{"$f":"+($M69*(EnergíaVig!W69-$P$3*12*ClientesVig!R69)+$M60*($P$3*12*ClientesVig!R69))*(1-$G69)*1000","v":820271.17689479038},{"$f":"+($M69*(EnergíaVig!X69-$P$3*12*ClientesVig!S69)+$M60*($P$3*12*ClientesVig!S69))*(1-$G69)*1000","v":835279.30365234241},{"$f":"+($M69*(EnergíaVig!Y69-$P$3*12*ClientesVig!T69)+$M60*($P$3*12*ClientesVig!T69))*(1-$G69)*1000","v":849618.82113379915},{"$f":"+SUMPRODUCT(O69:R69,PremisaCosto!$F$69:$I$69)","v":2714849.4423533534},null,{"$f":"+IFERROR(VLOOKUP(J69,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q69*U69*12*(1-$G84)*1000","v":0}]
[{"$f":"+EnergíaVig!A70","v":"BTD_2 Agro"},{"$f":"+ITV_CD!B70","v":"BTD"},{"$f":"+ITV_CD!C70","v":2},{"$f":"+ITV_CD!D70","v":"Agropecuario"},{"$f":"+ITV_CD!E70","v":"Et"},{"$f":"+ITV_CD!F70","v":"Pp"},{"$f":"+ITV_CD!G70","v":0.05},"BTD2EtCCAP","BTD2Et-","BTD2PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H70,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I70,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.99E-3},null,{"$f":"+($M70*(EnergíaVig!V70-$P$3*12*ClientesVig!Q70)+$M61*($P$3*12*ClientesVig!Q70))*(1-$G70)*1000","v":4168.5713336125582},{"$f":"+($M70*(EnergíaVig!W70-$P$3*12*ClientesVig!R70)+$M61*($P$3*12*ClientesVig!R70))*(1-$G70)*1000","v":4242.93060361686},{"$f":"+($M70*(EnergíaVig!X70-$P$3*12*ClientesVig!S70)+$M61*($P$3*12*ClientesVig!S70))*(1-$G70)*1000","v":4320.6388323578194},{"$f":"+($M70*(EnergíaVig!Y70-$P$3*12*ClientesVig!T70)+$M61*($P$3*12*ClientesVig!T70))*(1-$G70)*1000","v":4394.8685697436631},{"$f":"+SUMPRODUCT(O70:R70,PremisaCosto!$F$69:$I$69)","v":14042.89431088918},null,{"$f":"+IFERROR(VLOOKUP(J70,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q70*U70*12*(1-$G86)*1000","v":0}]
[{"$f":"+EnergíaVig!A71","v":"BTD_2 Jub. 1"},{"$f":"+ITV_CD!B71","v":"BTD"},{"$f":"+ITV_CD!C71","v":2},{"$f":"+ITV_CD!D71","v":"Jubilados - 1"},{"$f":"+ITV_CD!E71","v":"Et"},{"$f":"+ITV_CD!F71","v":"Pp"},{"$f":"+ITV_CD!G71","v":0.25},"BTD2EtCCAP","BTD2Et-","BTD2PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H71,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I71,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.99E-3},null,{"$f":"+($M71*(EnergíaVig!V71-$P$3*12*ClientesVig!Q71)+$M62*($P$3*12*ClientesVig!Q71))*(1-$G71)*1000","v":0},{"$f":"+($M71*(EnergíaVig!W71-$P$3*12*ClientesVig!R71)+$M62*($P$3*12*ClientesVig!R71))*(1-$G71)*1000","v":0},{"$f":"+($M71*(EnergíaVig!X71-$P$3*12*ClientesVig!S71)+$M62*($P$3*12*ClientesVig!S71))*(1-$G71)*1000","v":0},{"$f":"+($M71*(EnergíaVig!Y71-$P$3*12*ClientesVig!T71)+$M62*($P$3*12*ClientesVig!T71))*(1-$G71)*1000","v":0},{"$f":"+SUMPRODUCT(O71:R71,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J71,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q71*U71*12*(1-$G87)*1000","v":0}]
[{"$f":"+EnergíaVig!A72","v":"BTD_2 Jub. 2"},{"$f":"+ITV_CD!B72","v":"BTD"},{"$f":"+ITV_CD!C72","v":2},{"$f":"+ITV_CD!D72","v":"Jubilados - 2"},{"$f":"+ITV_CD!E72","v":"Et"},{"$f":"+ITV_CD!F72","v":"Pp"},{"$f":"+ITV_CD!G72","v":0.25},"BTD2EtCCAP","BTD2Et-","BTD2PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H72,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I72,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.99E-3},null,{"$f":"+($M72*(EnergíaVig!V72-$P$3*12*ClientesVig!Q72)+$M63*($P$3*12*ClientesVig!Q72-$P$4*12*ClientesVig!Q72)+$M63*$P$4*12*ClientesVig!Q72*(1-$G72))*1000","v":792.05870991989218},{"$f":"+($M72*(EnergíaVig!W72-$P$3*12*ClientesVig!R72)+$M63*($P$3*12*ClientesVig!R72-$P$4*12*ClientesVig!R72)+$M63*$P$4*12*ClientesVig!R72*(1-$G72))*1000","v":800.53287980172104},{"$f":"+($M72*(EnergíaVig!X72-$P$3*12*ClientesVig!S72)+$M63*($P$3*12*ClientesVig!S72-$P$4*12*ClientesVig!S72)+$M63*$P$4*12*ClientesVig!S72*(1-$G72))*1000","v":809.85380742628831},{"$f":"+($M72*(EnergíaVig!Y72-$P$3*12*ClientesVig!T72)+$M63*($P$3*12*ClientesVig!T72-$P$4*12*ClientesVig!T72)+$M63*$P$4*12*ClientesVig!T72*(1-$G72))*1000","v":819.86307895231391},{"$f":"+SUMPRODUCT(O72:R72,PremisaCosto!$F$69:$I$69)","v":2644.1378933829687},null,{"$f":"+IFERROR(VLOOKUP(J72,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q72*U72*12*(1-$G88)*1000","v":0}]
[{"$f":"+EnergíaVig!A73","v":"BTD_2 Discap."},{"$f":"+ITV_CD!B73","v":"BTD"},{"$f":"+ITV_CD!C73","v":2},{"$f":"+ITV_CD!D73","v":"Jubilados - 1"},{"$f":"+ITV_CD!E73","v":"Et"},{"$f":"+ITV_CD!F73","v":"Pp"},{"$f":"+ITV_CD!G73","v":0.25},"BTD2EtCCAP","BTD2Et-","BTD2PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H73,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I73,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.99E-3},null,{"$f":"+($M73*(EnergíaVig!V73-$P$3*12*ClientesVig!Q73)+$M64*($P$3*12*ClientesVig!Q73))*(1-$G73)*1000","v":0},{"$f":"+($M73*(EnergíaVig!W73-$P$3*12*ClientesVig!R73)+$M64*($P$3*12*ClientesVig!R73))*(1-$G73)*1000","v":0},{"$f":"+($M73*(EnergíaVig!X73-$P$3*12*ClientesVig!S73)+$M64*($P$3*12*ClientesVig!S73))*(1-$G73)*1000","v":0},{"$f":"+($M73*(EnergíaVig!Y73-$P$3*12*ClientesVig!T73)+$M64*($P$3*12*ClientesVig!T73))*(1-$G73)*1000","v":0},{"$f":"+SUMPRODUCT(O73:R73,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J73,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q73*U73*12*(1-$G89)*1000","v":0}]
[{"$f":"+EnergíaVig!A74","v":"BTD_2 Discapacitados 601-más"},{"$f":"+ITV_CD!B74","v":"BTD"},{"$f":"+ITV_CD!C74","v":2},{"$f":"+ITV_CD!D74","v":"Jubilados - 2"},{"$f":"+ITV_CD!E74","v":"Et"},{"$f":"+ITV_CD!F74","v":"Pp"},{"$f":"+ITV_CD!G74","v":0.25},"BTD2EtCCAP","BTD2Et-","BTD2PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H74,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I74,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.99E-3},null,{"$f":"+($M74*(EnergíaVig!V74-$P$3*12*ClientesVig!Q74)+$M65*($P$3*12*ClientesVig!Q74-$P$4*12*ClientesVig!Q74)+$M65*$P$4*12*ClientesVig!Q74*(1-$G74))*1000","v":0},{"$f":"+($M74*(EnergíaVig!W74-$P$3*12*ClientesVig!R74)+$M65*($P$3*12*ClientesVig!R74-$P$4*12*ClientesVig!R74)+$M65*$P$4*12*ClientesVig!R74*(1-$G74))*1000","v":0},{"$f":"+($M74*(EnergíaVig!X74-$P$3*12*ClientesVig!S74)+$M65*($P$3*12*ClientesVig!S74-$P$4*12*ClientesVig!S74)+$M65*$P$4*12*ClientesVig!S74*(1-$G74))*1000","v":0},{"$f":"+($M74*(EnergíaVig!Y74-$P$3*12*ClientesVig!T74)+$M65*($P$3*12*ClientesVig!T74-$P$4*12*ClientesVig!T74)+$M65*$P$4*12*ClientesVig!T74*(1-$G74))*1000","v":0},{"$f":"+SUMPRODUCT(O74:R74,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J74,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q74*U74*12*(1-$G90)*1000","v":0}]
[{"$f":"+EnergíaVig!A75","v":"BTD_2 Político"},{"$f":"+ITV_CD!B75","v":"BTD"},{"$f":"+ITV_CD!C75","v":2},{"$f":"+ITV_CD!D75","v":"Político"},{"$f":"+ITV_CD!E75","v":"Et"},{"$f":"+ITV_CD!F75","v":"Pp"},{"$f":"+ITV_CD!G75","v":0.5},"BTD2EtCCAP","BTD2Et-","BTD2PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H75,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I75,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.99E-3},null,{"$f":"+($M75*(EnergíaVig!V75-$P$3*12*ClientesVig!Q75)+$M66*($P$3*12*ClientesVig!Q75))*(1-$G75)*1000","v":113.76218821159264},{"$f":"+($M75*(EnergíaVig!W75-$P$3*12*ClientesVig!R75)+$M66*($P$3*12*ClientesVig!R75))*(1-$G75)*1000","v":115.79148616345834},{"$f":"+($M75*(EnergíaVig!X75-$P$3*12*ClientesVig!S75)+$M66*($P$3*12*ClientesVig!S75))*(1-$G75)*1000","v":117.91217870680929},{"$f":"+($M75*(EnergíaVig!Y75-$P$3*12*ClientesVig!T75)+$M66*($P$3*12*ClientesVig!T75))*(1-$G75)*1000","v":119.93794165520703},{"$f":"+SUMPRODUCT(O75:R75,PremisaCosto!$F$69:$I$69)","v":383.23690727067702},null,{"$f":"+IFERROR(VLOOKUP(J75,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q75*U75*12*(1-$G89)*1000","v":0}]
[{"$f":"+EnergíaVig!A76","v":"BTD_2 Cruz Roja"},{"$f":"+ITV_CD!B76","v":"BTD"},{"$f":"+ITV_CD!C76","v":2},{"$f":"+ITV_CD!D76","v":"Cruz Roja"},{"$f":"+ITV_CD!E76","v":"Et"},{"$f":"+ITV_CD!F76","v":"Pp"},{"$f":"+ITV_CD!G76","v":1},{"$f":"+B76&C76&E76&$A$3","v":"BTD2EtCCAP"},{"$f":"+B76&C76&E76&$A$4","v":"BTD2Et-"},{"$f":"+B76&C76&F76&$A$3","v":"BTD2PpCCAP"},null,null,{"$f":"+IFERROR(VLOOKUP(H76,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I76,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.99E-3},null,{"$f":"+EnergíaVig!V76*$M76*(1-$G76)*1000","v":0},{"$f":"+EnergíaVig!W76*$M76*(1-$G76)*1000","v":0},{"$f":"+EnergíaVig!X76*$M76*(1-$G76)*1000","v":0},{"$f":"+EnergíaVig!Y76*$M76*(1-$G76)*1000","v":0},{"$f":"+EnergíaVig!Z76*$M76*(1-$G76)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J76,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q76*U76*12*(1-$G76)*1000","v":0}]
[{"$f":"+EnergíaVig!A77","v":"BTD_3 (30,001-50,000)"},{"$f":"+ITV_CD!B77","v":"BTD"},{"$f":"+ITV_CD!C77","v":3},null,null,null,null,"BTD3CCAP","BTD3-","BTD3CCAP",null,null,{"$f":"+M78","v":1.99E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O77:R77,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U78","v":0}]
[{"$f":"+EnergíaVig!A78","v":"BTD_3 Regular"},{"$f":"+ITV_CD!B78","v":"BTD"},{"$f":"+ITV_CD!C78","v":3},{"$f":"+ITV_CD!D78","v":"Regular"},{"$f":"+ITV_CD!E78","v":"Et"},{"$f":"+ITV_CD!F78","v":"Pp"},{"$f":"+ITV_CD!G78","v":0},"BTD3EtCCAP","BTD3Et-","BTD3PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H78,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I78,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.99E-3},null,{"$f":"+($M78*(EnergíaVig!V78-$Q$3*12*ClientesVig!Q78)+$M69*(($Q$3-$P$3)*12*ClientesVig!Q78)+$M60*($P$3*12*ClientesVig!Q78))*(1-$G78)*1000","v":362561.81416034768},{"$f":"+($M78*(EnergíaVig!W78-$Q$3*12*ClientesVig!R78)+$M69*(($Q$3-$P$3)*12*ClientesVig!R78)+$M60*($P$3*12*ClientesVig!R78))*(1-$G78)*1000","v":369019.40664376592},{"$f":"+($M78*(EnergíaVig!X78-$Q$3*12*ClientesVig!S78)+$M69*(($Q$3-$P$3)*12*ClientesVig!S78)+$M60*($P$3*12*ClientesVig!S78))*(1-$G78)*1000","v":375768.64973725082},{"$f":"+($M78*(EnergíaVig!Y78-$Q$3*12*ClientesVig!T78)+$M69*(($Q$3-$P$3)*12*ClientesVig!T78)+$M60*($P$3*12*ClientesVig!T78))*(1-$G78)*1000","v":382217.76032951404},{"$f":"+SUMPRODUCT(O78:R78,PremisaCosto!$F$69:$I$69)","v":1221340.0505919261},null,{"$f":"+IFERROR(VLOOKUP(J78,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q78*U78*12*(1-$G93)*1000","v":0}]
[{"$f":"+EnergíaVig!A79","v":"BTD_3 Agro"},{"$f":"+ITV_CD!B79","v":"BTD"},{"$f":"+ITV_CD!C79","v":3},{"$f":"+ITV_CD!D79","v":"Agropecuario"},{"$f":"+ITV_CD!E79","v":"Et"},{"$f":"+ITV_CD!F79","v":"Pp"},{"$f":"+ITV_CD!G79","v":0.05},"BTD3EtCCAP","BTD3Et-","BTD3PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H79,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I79,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.99E-3},null,{"$f":"+($M79*(EnergíaVig!V79-$Q$3*12*ClientesVig!Q79)+$M70*(($Q$3-$P$3)*12*ClientesVig!Q79)+$M61*($P$3*12*ClientesVig!Q79))*(1-$G79)*1000","v":1273.0846980831398},{"$f":"+($M79*(EnergíaVig!W79-$Q$3*12*ClientesVig!R79)+$M70*(($Q$3-$P$3)*12*ClientesVig!R79)+$M61*($P$3*12*ClientesVig!R79))*(1-$G79)*1000","v":1295.7940728849546},{"$f":"+($M79*(EnergíaVig!X79-$Q$3*12*ClientesVig!S79)+$M70*(($Q$3-$P$3)*12*ClientesVig!S79)+$M61*($P$3*12*ClientesVig!S79))*(1-$G79)*1000","v":1319.5262221053752},{"$f":"+($M79*(EnergíaVig!Y79-$Q$3*12*ClientesVig!T79)+$M70*(($Q$3-$P$3)*12*ClientesVig!T79)+$M61*($P$3*12*ClientesVig!T79))*(1-$G79)*1000","v":1342.1960375518945},{"$f":"+SUMPRODUCT(O79:R79,PremisaCosto!$F$69:$I$69)","v":4288.7100719225491},null,{"$f":"+IFERROR(VLOOKUP(J79,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q79*U79*12*(1-$G95)*1000","v":0}]
[{"$f":"+EnergíaVig!A80","v":"BTD_3 Jub. 1"},{"$f":"+ITV_CD!B80","v":"BTD"},{"$f":"+ITV_CD!C80","v":3},{"$f":"+ITV_CD!D80","v":"Jubilados - 1"},{"$f":"+ITV_CD!E80","v":"Et"},{"$f":"+ITV_CD!F80","v":"Pp"},{"$f":"+ITV_CD!G80","v":0.25},"BTD3EtCCAP","BTD3Et-","BTD3PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H80,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I80,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.99E-3},null,{"$f":"+($M80*(EnergíaVig!V80-$Q$3*12*ClientesVig!Q80)+$M71*(($Q$3-$P$3)*12*ClientesVig!Q80)+$M62*($P$3*12*ClientesVig!Q80))*(1-$G80)*1000","v":0},{"$f":"+($M80*(EnergíaVig!W80-$Q$3*12*ClientesVig!R80)+$M71*(($Q$3-$P$3)*12*ClientesVig!R80)+$M62*($P$3*12*ClientesVig!R80))*(1-$G80)*1000","v":0},{"$f":"+($M80*(EnergíaVig!X80-$Q$3*12*ClientesVig!S80)+$M71*(($Q$3-$P$3)*12*ClientesVig!S80)+$M62*($P$3*12*ClientesVig!S80))*(1-$G80)*1000","v":0},{"$f":"+($M80*(EnergíaVig!Y80-$Q$3*12*ClientesVig!T80)+$M71*(($Q$3-$P$3)*12*ClientesVig!T80)+$M62*($P$3*12*ClientesVig!T80))*(1-$G80)*1000","v":0},{"$f":"+SUMPRODUCT(O80:R80,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J80,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q80*U80*12*(1-$G96)*1000","v":0}]
[{"$f":"+EnergíaVig!A81","v":"BTD_3 Jub. 2"},{"$f":"+ITV_CD!B81","v":"BTD"},{"$f":"+ITV_CD!C81","v":3},{"$f":"+ITV_CD!D81","v":"Jubilados - 2"},{"$f":"+ITV_CD!E81","v":"Et"},{"$f":"+ITV_CD!F81","v":"Pp"},{"$f":"+ITV_CD!G81","v":0.25},"BTD3EtCCAP","BTD3Et-","BTD3PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H81,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I81,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.99E-3},null,{"$f":"+($M81*(EnergíaVig!V81-$Q$3*12*ClientesVig!Q81)+$M72*(($Q$3-$P$3)*12*ClientesVig!Q81)+$M63*(($P$3-$P$4)*12*ClientesVig!Q81)+$M63*$P$4*12*ClientesVig!Q81*(1-$G81))*1000","v":0},{"$f":"+($M81*(EnergíaVig!W81-$Q$3*12*ClientesVig!R81)+$M72*(($Q$3-$P$3)*12*ClientesVig!R81)+$M63*(($P$3-$P$4)*12*ClientesVig!R81)+$M63*$P$4*12*ClientesVig!R81*(1-$G81))*1000","v":0},{"$f":"+($M81*(EnergíaVig!X81-$Q$3*12*ClientesVig!S81)+$M72*(($Q$3-$P$3)*12*ClientesVig!S81)+$M63*(($P$3-$P$4)*12*ClientesVig!S81)+$M63*$P$4*12*ClientesVig!S81*(1-$G81))*1000","v":0},{"$f":"+($M81*(EnergíaVig!Y81-$Q$3*12*ClientesVig!T81)+$M72*(($Q$3-$P$3)*12*ClientesVig!T81)+$M63*(($P$3-$P$4)*12*ClientesVig!T81)+$M63*$P$4*12*ClientesVig!T81*(1-$G81))*1000","v":0},{"$f":"+SUMPRODUCT(O81:R81,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J81,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q81*U81*12*(1-$G97)*1000","v":0}]
[{"$f":"+EnergíaVig!A82","v":"BTD_3 Discap."},{"$f":"+ITV_CD!B82","v":"BTD"},{"$f":"+ITV_CD!C82","v":3},{"$f":"+ITV_CD!D82","v":"Jubilados - 1"},{"$f":"+ITV_CD!E82","v":"Et"},{"$f":"+ITV_CD!F82","v":"Pp"},{"$f":"+ITV_CD!G82","v":0.25},"BTD3EtCCAP","BTD3Et-","BTD3PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H82,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I82,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.99E-3},null,{"$f":"+($M82*(EnergíaVig!V82-$Q$3*12*ClientesVig!Q82)+$M73*(($Q$3-$P$3)*12*ClientesVig!Q82)+$M64*($P$3*12*ClientesVig!Q82))*(1-$G82)*1000","v":0},{"$f":"+($M82*(EnergíaVig!W82-$Q$3*12*ClientesVig!R82)+$M73*(($Q$3-$P$3)*12*ClientesVig!R82)+$M64*($P$3*12*ClientesVig!R82))*(1-$G82)*1000","v":0},{"$f":"+($M82*(EnergíaVig!X82-$Q$3*12*ClientesVig!S82)+$M73*(($Q$3-$P$3)*12*ClientesVig!S82)+$M64*($P$3*12*ClientesVig!S82))*(1-$G82)*1000","v":0},{"$f":"+($M82*(EnergíaVig!Y82-$Q$3*12*ClientesVig!T82)+$M73*(($Q$3-$P$3)*12*ClientesVig!T82)+$M64*($P$3*12*ClientesVig!T82))*(1-$G82)*1000","v":0},{"$f":"+SUMPRODUCT(O82:R82,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J82,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q82*U82*12*(1-$G98)*1000","v":0}]
[{"$f":"+EnergíaVig!A83","v":"BTD_3 Discapacitados 601-más"},{"$f":"+ITV_CD!B83","v":"BTD"},{"$f":"+ITV_CD!C83","v":3},{"$f":"+ITV_CD!D83","v":"Jubilados - 2"},{"$f":"+ITV_CD!E83","v":"Et"},{"$f":"+ITV_CD!F83","v":"Pp"},{"$f":"+ITV_CD!G83","v":0.25},"BTD3EtCCAP","BTD3Et-","BTD3PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H83,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I83,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.99E-3},null,{"$f":"+($M83*(EnergíaVig!V83-$Q$3*12*ClientesVig!Q83)+$M74*(($Q$3-$P$3)*12*ClientesVig!Q83)+$M65*(($P$3-$P$4)*12*ClientesVig!Q83)+$M65*$P$4*12*ClientesVig!Q83*(1-$G83))*1000","v":0},{"$f":"+($M83*(EnergíaVig!W83-$Q$3*12*ClientesVig!R83)+$M74*(($Q$3-$P$3)*12*ClientesVig!R83)+$M65*(($P$3-$P$4)*12*ClientesVig!R83)+$M65*$P$4*12*ClientesVig!R83*(1-$G83))*1000","v":0},{"$f":"+($M83*(EnergíaVig!X83-$Q$3*12*ClientesVig!S83)+$M74*(($Q$3-$P$3)*12*ClientesVig!S83)+$M65*(($P$3-$P$4)*12*ClientesVig!S83)+$M65*$P$4*12*ClientesVig!S83*(1-$G83))*1000","v":0},{"$f":"+($M83*(EnergíaVig!Y83-$Q$3*12*ClientesVig!T83)+$M74*(($Q$3-$P$3)*12*ClientesVig!T83)+$M65*(($P$3-$P$4)*12*ClientesVig!T83)+$M65*$P$4*12*ClientesVig!T83*(1-$G83))*1000","v":0},{"$f":"+SUMPRODUCT(O83:R83,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J83,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q83*U83*12*(1-$G99)*1000","v":0}]
[{"$f":"+EnergíaVig!A84","v":"BTD_3 Político"},{"$f":"+ITV_CD!B84","v":"BTD"},{"$f":"+ITV_CD!C84","v":3},{"$f":"+ITV_CD!D84","v":"Político"},{"$f":"+ITV_CD!E84","v":"Et"},{"$f":"+ITV_CD!F84","v":"Pp"},{"$f":"+ITV_CD!G84","v":0.5},"BTD3EtCCAP","BTD3Et-","BTD3PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H84,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I84,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.99E-3},null,{"$f":"+($M84*(EnergíaVig!V84-$Q$3*12*ClientesVig!Q84)+$M75*(($Q$3-$P$3)*12*ClientesVig!Q84)+$M66*($P$3*12*ClientesVig!Q84))*(1-$G84)*1000","v":0},{"$f":"+($M84*(EnergíaVig!W84-$Q$3*12*ClientesVig!R84)+$M75*(($Q$3-$P$3)*12*ClientesVig!R84)+$M66*($P$3*12*ClientesVig!R84))*(1-$G84)*1000","v":0},{"$f":"+($M84*(EnergíaVig!X84-$Q$3*12*ClientesVig!S84)+$M75*(($Q$3-$P$3)*12*ClientesVig!S84)+$M66*($P$3*12*ClientesVig!S84))*(1-$G84)*1000","v":0},{"$f":"+($M84*(EnergíaVig!Y84-$Q$3*12*ClientesVig!T84)+$M75*(($Q$3-$P$3)*12*ClientesVig!T84)+$M66*($P$3*12*ClientesVig!T84))*(1-$G84)*1000","v":0},{"$f":"+SUMPRODUCT(O84:R84,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J84,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q84*U84*12*(1-$G98)*1000","v":0}]
[{"$f":"+EnergíaVig!A85","v":"BTD_3 Cruz Roja"},{"$f":"+ITV_CD!B85","v":"BTD"},{"$f":"+ITV_CD!C85","v":3},{"$f":"+ITV_CD!D85","v":"Cruz Roja"},{"$f":"+ITV_CD!E85","v":"Et"},{"$f":"+ITV_CD!F85","v":"Pp"},{"$f":"+ITV_CD!G85","v":1},{"$f":"+B85&C85&E85&$A$3","v":"BTD3EtCCAP"},{"$f":"+B85&C85&E85&$A$4","v":"BTD3Et-"},{"$f":"+B85&C85&F85&$A$3","v":"BTD3PpCCAP"},null,null,{"$f":"+IFERROR(VLOOKUP(H85,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I85,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.99E-3},null,{"$f":"+EnergíaVig!V85*$M85*(1-$G85)*1000","v":0},{"$f":"+EnergíaVig!W85*$M85*(1-$G85)*1000","v":0},{"$f":"+EnergíaVig!X85*$M85*(1-$G85)*1000","v":0},{"$f":"+EnergíaVig!Y85*$M85*(1-$G85)*1000","v":0},{"$f":"+EnergíaVig!Z85*$M85*(1-$G85)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J85,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q85*U85*12*(1-$G85)*1000","v":0}]
[{"$f":"+EnergíaVig!A86","v":"BTD_4 (50,001-más)"},{"$f":"+ITV_CD!B86","v":"BTD"},{"$f":"+ITV_CD!C86","v":4},null,null,null,null,"BTD4CCAP","BTD4-","BTD4CCAP",null,null,{"$f":"+M87","v":1.99E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O86:R86,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U87","v":0}]
[{"$f":"+EnergíaVig!A87","v":"BTD_4 Regular"},{"$f":"+ITV_CD!B87","v":"BTD"},{"$f":"+ITV_CD!C87","v":4},{"$f":"+ITV_CD!D87","v":"Regular"},{"$f":"+ITV_CD!E87","v":"Et"},{"$f":"+ITV_CD!F87","v":"Pp"},{"$f":"+ITV_CD!G87","v":0},"BTD4EtCCAP","BTD4Et-","BTD4PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H87,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I87,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.99E-3},null,{"$f":"+($M87*(EnergíaVig!V87-$R$3*12*ClientesVig!Q87)+$M78*(($R$3-$Q$3)*12*ClientesVig!Q87)+$M69*(($Q$3-$P$3)*12*ClientesVig!Q87)+$M60*($P$3*12*ClientesVig!Q87))*(1-$G87)*1000","v":603455.7291774652},{"$f":"+($M87*(EnergíaVig!W87-$R$3*12*ClientesVig!R87)+$M78*(($R$3-$Q$3)*12*ClientesVig!R87)+$M69*(($Q$3-$P$3)*12*ClientesVig!R87)+$M60*($P$3*12*ClientesVig!R87))*(1-$G87)*1000","v":614217.93242332258},{"$f":"+($M87*(EnergíaVig!X87-$R$3*12*ClientesVig!S87)+$M78*(($R$3-$Q$3)*12*ClientesVig!S87)+$M69*(($Q$3-$P$3)*12*ClientesVig!S87)+$M60*($P$3*12*ClientesVig!S87))*(1-$G87)*1000","v":625465.02882937249},{"$f":"+($M87*(EnergíaVig!Y87-$R$3*12*ClientesVig!T87)+$M78*(($R$3-$Q$3)*12*ClientesVig!T87)+$M69*(($Q$3-$P$3)*12*ClientesVig!T87)+$M60*($P$3*12*ClientesVig!T87))*(1-$G87)*1000","v":636209.12832813244},{"$f":"+SUMPRODUCT(O87:R87,PremisaCosto!$F$69:$I$69)","v":2032884.6111835928},null,{"$f":"+IFERROR(VLOOKUP(J87,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q87*U87*12*(1-$G100)*1000","v":0}]
[{"$f":"+EnergíaVig!A88","v":"BTD_4 Agro"},{"$f":"+ITV_CD!B88","v":"BTD"},{"$f":"+ITV_CD!C88","v":4},{"$f":"+ITV_CD!D88","v":"Agropecuario"},{"$f":"+ITV_CD!E88","v":"Et"},{"$f":"+ITV_CD!F88","v":"Pp"},{"$f":"+ITV_CD!G88","v":0.05},"BTD4EtCCAP","BTD4Et-","BTD4PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H88,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I88,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.99E-3},null,{"$f":"+($M88*(EnergíaVig!V88-$R$3*12*ClientesVig!Q88)+$M79*(($R$3-$Q$3)*12*ClientesVig!Q88)+$M70*(($Q$3-$P$3)*12*ClientesVig!Q88)+$M61*($P$3*12*ClientesVig!Q88))*(1-$G88)*1000","v":3661.1996359741597},{"$f":"+($M88*(EnergíaVig!W88-$R$3*12*ClientesVig!R88)+$M79*(($R$3-$Q$3)*12*ClientesVig!R88)+$M70*(($Q$3-$P$3)*12*ClientesVig!R88)+$M61*($P$3*12*ClientesVig!R88))*(1-$G88)*1000","v":3726.508373784608},{"$f":"+($M88*(EnergíaVig!X88-$R$3*12*ClientesVig!S88)+$M79*(($R$3-$Q$3)*12*ClientesVig!S88)+$M70*(($Q$3-$P$3)*12*ClientesVig!S88)+$M61*($P$3*12*ClientesVig!S88))*(1-$G88)*1000","v":3794.7584566090377},{"$f":"+($M88*(EnergíaVig!Y88-$R$3*12*ClientesVig!T88)+$M79*(($R$3-$Q$3)*12*ClientesVig!T88)+$M70*(($Q$3-$P$3)*12*ClientesVig!T88)+$M61*($P$3*12*ClientesVig!T88))*(1-$G88)*1000","v":3859.9534276784148},{"$f":"+SUMPRODUCT(O88:R88,PremisaCosto!$F$69:$I$69)","v":12333.683515137287},null,{"$f":"+IFERROR(VLOOKUP(J88,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q88*U88*12*(1-$G103)*1000","v":0}]
[{"$f":"+EnergíaVig!A89","v":"BTD_4 Jub. 1"},{"$f":"+ITV_CD!B89","v":"BTD"},{"$f":"+ITV_CD!C89","v":4},{"$f":"+ITV_CD!D89","v":"Jubilados - 1"},{"$f":"+ITV_CD!E89","v":"Et"},{"$f":"+ITV_CD!F89","v":"Pp"},{"$f":"+ITV_CD!G89","v":0.25},"BTD4EtCCAP","BTD4Et-","BTD4PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H89,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I89,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.99E-3},null,{"$f":"+($M89*(EnergíaVig!V89-$R$3*12*ClientesVig!Q89)+$M80*(($R$3-$Q$3)*12*ClientesVig!Q89)+$M71*(($Q$3-$P$3)*12*ClientesVig!Q89)+$M62*($P$3*12*ClientesVig!Q89))*(1-$G89)*1000","v":0},{"$f":"+($M89*(EnergíaVig!W89-$R$3*12*ClientesVig!R89)+$M80*(($R$3-$Q$3)*12*ClientesVig!R89)+$M71*(($Q$3-$P$3)*12*ClientesVig!R89)+$M62*($P$3*12*ClientesVig!R89))*(1-$G89)*1000","v":0},{"$f":"+($M89*(EnergíaVig!X89-$R$3*12*ClientesVig!S89)+$M80*(($R$3-$Q$3)*12*ClientesVig!S89)+$M71*(($Q$3-$P$3)*12*ClientesVig!S89)+$M62*($P$3*12*ClientesVig!S89))*(1-$G89)*1000","v":0},{"$f":"+($M89*(EnergíaVig!Y89-$R$3*12*ClientesVig!T89)+$M80*(($R$3-$Q$3)*12*ClientesVig!T89)+$M71*(($Q$3-$P$3)*12*ClientesVig!T89)+$M62*($P$3*12*ClientesVig!T89))*(1-$G89)*1000","v":0},{"$f":"+SUMPRODUCT(O89:R89,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J89,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q89*U89*12*(1-$G105)*1000","v":0}]
[{"$f":"+EnergíaVig!A90","v":"BTD_4 Jub. 2"},{"$f":"+ITV_CD!B90","v":"BTD"},{"$f":"+ITV_CD!C90","v":4},{"$f":"+ITV_CD!D90","v":"Jubilados - 2"},{"$f":"+ITV_CD!E90","v":"Et"},{"$f":"+ITV_CD!F90","v":"Pp"},{"$f":"+ITV_CD!G90","v":0.25},"BTD4EtCCAP","BTD4Et-","BTD4PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H90,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I90,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.99E-3},null,{"$f":"+($M90*(EnergíaVig!V90-$R$3*12*ClientesVig!Q90)+$M81*(($R$3-$Q$3)*12*ClientesVig!Q90)+$M72*(($Q$3-$P$3)*12*ClientesVig!Q90)+$M63*(($P$3-$P$4)*12*ClientesVig!Q90)+$M63*$P$4*12*ClientesVig!Q90*(1-$G90))*1000","v":0},{"$f":"+($M90*(EnergíaVig!W90-$R$3*12*ClientesVig!R90)+$M81*(($R$3-$Q$3)*12*ClientesVig!R90)+$M72*(($Q$3-$P$3)*12*ClientesVig!R90)+$M63*(($P$3-$P$4)*12*ClientesVig!R90)+$M63*$P$4*12*ClientesVig!R90*(1-$G90))*1000","v":0},{"$f":"+($M90*(EnergíaVig!X90-$R$3*12*ClientesVig!S90)+$M81*(($R$3-$Q$3)*12*ClientesVig!S90)+$M72*(($Q$3-$P$3)*12*ClientesVig!S90)+$M63*(($P$3-$P$4)*12*ClientesVig!S90)+$M63*$P$4*12*ClientesVig!S90*(1-$G90))*1000","v":0},{"$f":"+($M90*(EnergíaVig!Y90-$R$3*12*ClientesVig!T90)+$M81*(($R$3-$Q$3)*12*ClientesVig!T90)+$M72*(($Q$3-$P$3)*12*ClientesVig!T90)+$M63*(($P$3-$P$4)*12*ClientesVig!T90)+$M63*$P$4*12*ClientesVig!T90*(1-$G90))*1000","v":0},{"$f":"+SUMPRODUCT(O90:R90,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J90,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q90*U90*12*(1-$G106)*1000","v":0}]
[{"$f":"+EnergíaVig!A91","v":"BTD_4 Discap."},{"$f":"+ITV_CD!B91","v":"BTD"},{"$f":"+ITV_CD!C91","v":4},{"$f":"+ITV_CD!D91","v":"Jubilados - 1"},{"$f":"+ITV_CD!E91","v":"Et"},{"$f":"+ITV_CD!F91","v":"Pp"},{"$f":"+ITV_CD!G91","v":0.25},"BTD4EtCCAP","BTD4Et-","BTD4PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H91,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I91,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.99E-3},null,{"$f":"+($M91*(EnergíaVig!V91-$R$3*12*ClientesVig!Q91)+$M82*(($R$3-$Q$3)*12*ClientesVig!Q91)+$M73*(($Q$3-$P$3)*12*ClientesVig!Q91)+$M64*($P$3*12*ClientesVig!Q91))*(1-$G91)*1000","v":0},{"$f":"+($M91*(EnergíaVig!W91-$R$3*12*ClientesVig!R91)+$M82*(($R$3-$Q$3)*12*ClientesVig!R91)+$M73*(($Q$3-$P$3)*12*ClientesVig!R91)+$M64*($P$3*12*ClientesVig!R91))*(1-$G91)*1000","v":0},{"$f":"+($M91*(EnergíaVig!X91-$R$3*12*ClientesVig!S91)+$M82*(($R$3-$Q$3)*12*ClientesVig!S91)+$M73*(($Q$3-$P$3)*12*ClientesVig!S91)+$M64*($P$3*12*ClientesVig!S91))*(1-$G91)*1000","v":0},{"$f":"+($M91*(EnergíaVig!Y91-$R$3*12*ClientesVig!T91)+$M82*(($R$3-$Q$3)*12*ClientesVig!T91)+$M73*(($Q$3-$P$3)*12*ClientesVig!T91)+$M64*($P$3*12*ClientesVig!T91))*(1-$G91)*1000","v":0},{"$f":"+SUMPRODUCT(O91:R91,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J91,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q91*U91*12*(1-$G107)*1000","v":0}]
[{"$f":"+EnergíaVig!A92","v":"BTD_4 Discapacitados 601-más"},{"$f":"+ITV_CD!B92","v":"BTD"},{"$f":"+ITV_CD!C92","v":4},{"$f":"+ITV_CD!D92","v":"Jubilados - 2"},{"$f":"+ITV_CD!E92","v":"Et"},{"$f":"+ITV_CD!F92","v":"Pp"},{"$f":"+ITV_CD!G92","v":0.25},"BTD4EtCCAP","BTD4Et-","BTD4PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H92,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I92,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.99E-3},null,{"$f":"+($M92*(EnergíaVig!V92-$R$3*12*ClientesVig!Q92)+$M83*(($R$3-$Q$3)*12*ClientesVig!Q92)+$M74*(($Q$3-$P$3)*12*ClientesVig!Q92)+$M65*(($P$3-$P$4)*12*ClientesVig!Q92)+$M65*$P$4*12*ClientesVig!Q92*(1-$G92))*1000","v":0},{"$f":"+($M92*(EnergíaVig!W92-$R$3*12*ClientesVig!R92)+$M83*(($R$3-$Q$3)*12*ClientesVig!R92)+$M74*(($Q$3-$P$3)*12*ClientesVig!R92)+$M65*(($P$3-$P$4)*12*ClientesVig!R92)+$M65*$P$4*12*ClientesVig!R92*(1-$G92))*1000","v":0},{"$f":"+($M92*(EnergíaVig!X92-$R$3*12*ClientesVig!S92)+$M83*(($R$3-$Q$3)*12*ClientesVig!S92)+$M74*(($Q$3-$P$3)*12*ClientesVig!S92)+$M65*(($P$3-$P$4)*12*ClientesVig!S92)+$M65*$P$4*12*ClientesVig!S92*(1-$G92))*1000","v":0},{"$f":"+($M92*(EnergíaVig!Y92-$R$3*12*ClientesVig!T92)+$M83*(($R$3-$Q$3)*12*ClientesVig!T92)+$M74*(($Q$3-$P$3)*12*ClientesVig!T92)+$M65*(($P$3-$P$4)*12*ClientesVig!T92)+$M65*$P$4*12*ClientesVig!T92*(1-$G92))*1000","v":0},{"$f":"+SUMPRODUCT(O92:R92,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J92,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q92*U92*12*(1-$G108)*1000","v":0}]
[{"$f":"+EnergíaVig!A93","v":"BTD_4 Político"},{"$f":"+ITV_CD!B93","v":"BTD"},{"$f":"+ITV_CD!C93","v":4},{"$f":"+ITV_CD!D93","v":"Político"},{"$f":"+ITV_CD!E93","v":"Et"},{"$f":"+ITV_CD!F93","v":"Pp"},{"$f":"+ITV_CD!G93","v":0.5},"BTD4EtCCAP","BTD4Et-","BTD4PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H93,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I93,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.99E-3},null,{"$f":"+($M93*(EnergíaVig!V93-$R$3*12*ClientesVig!Q93)+$M84*(($R$3-$Q$3)*12*ClientesVig!Q93)+$M75*(($Q$3-$P$3)*12*ClientesVig!Q93)+$M66*($P$3*12*ClientesVig!Q93))*(1-$G93)*1000","v":0},{"$f":"+($M93*(EnergíaVig!W93-$R$3*12*ClientesVig!R93)+$M84*(($R$3-$Q$3)*12*ClientesVig!R93)+$M75*(($Q$3-$P$3)*12*ClientesVig!R93)+$M66*($P$3*12*ClientesVig!R93))*(1-$G93)*1000","v":0},{"$f":"+($M93*(EnergíaVig!X93-$R$3*12*ClientesVig!S93)+$M84*(($R$3-$Q$3)*12*ClientesVig!S93)+$M75*(($Q$3-$P$3)*12*ClientesVig!S93)+$M66*($P$3*12*ClientesVig!S93))*(1-$G93)*1000","v":0},{"$f":"+($M93*(EnergíaVig!Y93-$R$3*12*ClientesVig!T93)+$M84*(($R$3-$Q$3)*12*ClientesVig!T93)+$M75*(($Q$3-$P$3)*12*ClientesVig!T93)+$M66*($P$3*12*ClientesVig!T93))*(1-$G93)*1000","v":0},{"$f":"+SUMPRODUCT(O93:R93,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J93,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q93*U93*12*(1-$G107)*1000","v":0}]
[{"$f":"+EnergíaVig!A94","v":"BTD_4 Cruz Roja"},{"$f":"+ITV_CD!B94","v":"BTD"},{"$f":"+ITV_CD!C94","v":4},{"$f":"+ITV_CD!D94","v":"Cruz Roja"},{"$f":"+ITV_CD!E94","v":"Et"},{"$f":"+ITV_CD!F94","v":"Pp"},{"$f":"+ITV_CD!G94","v":1},{"$f":"+B94&C94&E94&$A$3","v":"BTD4EtCCAP"},{"$f":"+B94&C94&E94&$A$4","v":"BTD4Et-"},{"$f":"+B94&C94&F94&$A$3","v":"BTD4PpCCAP"},null,null,{"$f":"+IFERROR(VLOOKUP(H94,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I94,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.99E-3},null,{"$f":"+EnergíaVig!V94*$M94*(1-$G94)*1000","v":0},{"$f":"+EnergíaVig!W94*$M94*(1-$G94)*1000","v":0},{"$f":"+EnergíaVig!X94*$M94*(1-$G94)*1000","v":0},{"$f":"+EnergíaVig!Y94*$M94*(1-$G94)*1000","v":0},{"$f":"+EnergíaVig!Z94*$M94*(1-$G94)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J94,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q94*U94*12*(1-$G94)*1000","v":0}]
[{"$f":"+EnergíaVig!A95","v":"BTS"},{"$f":"+ITV_CD!B95","v":"BTS"},{"$f":"+ITV_CD!C95","v":1},null,null,null,null,"BTS1CCAP","BTS1-","BTS1CCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H95,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I95,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O96:O121)","v":4316838.1991484696},{"$f":"+SUM(P96:P121)","v":4367618.6575583387},{"$f":"+SUM(Q96:Q121)","v":4422728.6368135987},{"$f":"+SUM(R96:R121)","v":4479637.8973288285},{"$f":"+SUM(S96:S121)","v":14610262.208115613},null,{"$f":"+IFERROR(VLOOKUP(J95,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W96:W121)","v":0},null,null,{"$f":"+SUM(W95,O95)/SUM($W$7,$O$7)","v":0.45405113386833434}]
[{"$f":"+EnergíaVig!A96","v":"BTS_1 (0-300)"},{"$f":"+ITV_CD!B96","v":"BTS"},{"$f":"+ITV_CD!C96","v":1},null,null,null,null,"BTS1CCAP","BTS1-","BTS1CCAP",null,null,{"$f":"+M97","v":2.1199999999999999E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O96:R96,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U97","v":0}]
[{"$f":"+EnergíaVig!A97","v":"BTS_1 Regular"},{"$f":"+ITV_CD!B97","v":"BTS"},{"$f":"+ITV_CD!C97","v":1},{"$f":"+ITV_CD!D97","v":"Regular"},{"$f":"+ITV_CD!E97","v":"Et"},{"$f":"+ITV_CD!F97","v":"Pp"},{"$f":"+ITV_CD!G97","v":0},"BTS1EtCCAP","BTS1Et-","BTS1PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H97,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I97,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.1199999999999999E-3},null,{"$f":"+EnergíaVig!V97*$M97*(1-$G97)*1000","v":900972.33484242135},{"$f":"+EnergíaVig!W97*$M97*(1-$G97)*1000","v":909483.88867036032},{"$f":"+EnergíaVig!X97*$M97*(1-$G97)*1000","v":918948.29194608377},{"$f":"+EnergíaVig!Y97*$M97*(1-$G97)*1000","v":929072.57137448108},{"$f":"+SUMPRODUCT(O97:R97,PremisaCosto!$F$69:$I$69)","v":3002526.9912863094},null,{"$f":"+IFERROR(VLOOKUP(J97,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q97*U97*12*(1-$G97)*1000","v":0}]
[{"$f":"+EnergíaVig!A98","v":"BTS_1 Agro"},{"$f":"+ITV_CD!B98","v":"BTS"},{"$f":"+ITV_CD!C98","v":1},{"$f":"+ITV_CD!D98","v":"Agropecuario"},{"$f":"+ITV_CD!E98","v":"Et"},{"$f":"+ITV_CD!F98","v":"Pp"},{"$f":"+ITV_CD!G98","v":0.05},"BTS1EtCCAP","BTS1Et-","BTS1PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H98,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I98,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.1199999999999999E-3},null,{"$f":"+EnergíaVig!V98*$M98*(1-$G98)*1000","v":360.31731530257332},{"$f":"+EnergíaVig!W98*$M98*(1-$G98)*1000","v":366.53064964990716},{"$f":"+EnergíaVig!X98*$M98*(1-$G98)*1000","v":373.03649381484576},{"$f":"+EnergíaVig!Y98*$M98*(1-$G98)*1000","v":379.19965101939158},{"$f":"+SUMPRODUCT(O98:R98,PremisaCosto!$F$69:$I$69)","v":1212.8319931234623},null,{"$f":"+IFERROR(VLOOKUP(J98,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q98*U98*12*(1-$G98)*1000","v":0}]
[{"$f":"+EnergíaVig!A99","v":"BTS_1 Jub. 1"},{"$f":"+ITV_CD!B99","v":"BTS"},{"$f":"+ITV_CD!C99","v":1},{"$f":"+ITV_CD!D99","v":"Jubilados - 1"},{"$f":"+ITV_CD!E99","v":"Et"},{"$f":"+ITV_CD!F99","v":"Pp"},{"$f":"+ITV_CD!G99","v":0.25},{"$f":"+B99&C99&E99&$A$3","v":"BTS1EtCCAP"},"BTS1Et-",{"$f":"+B99&C99&F99&$A$3","v":"BTS1PpCCAP"},null,null,{"$f":"+IFERROR(VLOOKUP(H99,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I99,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.1199999999999999E-3},null,{"$f":"+EnergíaVig!V99*$M99*(1-$G99)*1000","v":252418.80211414717},{"$f":"+EnergíaVig!W99*$M99*(1-$G99)*1000","v":254756.81836516527},{"$f":"+EnergíaVig!X99*$M99*(1-$G99)*1000","v":257365.70102732195},{"$f":"+EnergíaVig!Y99*$M99*(1-$G99)*1000","v":260191.06034828399},{"$f":"+SUMPRODUCT(O99:R99,PremisaCosto!$F$69:$I$69)","v":841016.29543770943},null,{"$f":"+IFERROR(VLOOKUP(J99,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q99*U99*12*(1-$G99)*1000","v":0}]
[{"$f":"+EnergíaVig!A100","v":"BTS_1 Jub. 2"},{"$f":"+ITV_CD!B100","v":"BTS"},{"$f":"+ITV_CD!C100","v":1},{"$f":"+ITV_CD!D100","v":"Jubilados - 2"},{"$f":"+ITV_CD!E100","v":"Et"},{"$f":"+ITV_CD!F100","v":"Pp"},{"$f":"+ITV_CD!G100","v":0.25},"BTS1EtCCAP",{"$f":"+B100&C100&E100&$A$4","v":"BTS1Et-"},"BTS1PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H100,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I100,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.1199999999999999E-3},null,{"$f":"+((EnergíaVig!V100-ClientesVig!Q100*(0.6*12-0.01*12))+(ClientesVig!Q100*(0.6*12-0.01*12))*(1-$G100))*$M100*1000","v":0},{"$f":"+((EnergíaVig!W100-ClientesVig!R100*0.6*12)+(ClientesVig!R100*0.6*12)*(1-$G100))*$M100*1000","v":0},{"$f":"+((EnergíaVig!X100-ClientesVig!S100*0.6*12)+(ClientesVig!S100*0.6*12)*(1-$G100))*$M100*1000","v":0},{"$f":"+((EnergíaVig!Y100-ClientesVig!T100*0.6*12)+(ClientesVig!T100*0.6*12)*(1-$G100))*$M100*1000","v":0},{"$f":"+SUMPRODUCT(O100:R100,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J100,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q100*U100*12*(1-$G100)*1000","v":0}]
[{"$f":"+EnergíaVig!A101","v":"BTS_1 Discap."},{"$f":"+ITV_CD!B101","v":"BTS"},{"$f":"+ITV_CD!C101","v":1},{"$f":"+ITV_CD!D101","v":"Jubilados - 1"},{"$f":"+ITV_CD!E101","v":"Et"},{"$f":"+ITV_CD!F101","v":"Pp"},{"$f":"+ITV_CD!G101","v":0.25},"BTS1EtCCAP","BTS1Et-","BTS1PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H101,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I101,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.1199999999999999E-3},null,{"$f":"+EnergíaVig!V101*$M101*(1-$G101)*1000","v":4468.1414282020369},{"$f":"+EnergíaVig!W101*$M101*(1-$G101)*1000","v":4510.9341504694103},{"$f":"+EnergíaVig!X101*$M101*(1-$G101)*1000","v":4558.5176419474001},{"$f":"+EnergíaVig!Y101*$M101*(1-$G101)*1000","v":4609.9444358007795},{"$f":"+SUMPRODUCT(O101:R101,PremisaCosto!$F$69:$I$69)","v":14893.431076330637},null,{"$f":"+IFERROR(VLOOKUP(J101,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q101*U101*12*(1-$G101)*1000","v":0}]
[{"$f":"+EnergíaVig!A102","v":"BTS_1 Discapacitados 601-más"},{"$f":"+ITV_CD!B102","v":"BTS"},{"$f":"+ITV_CD!C102","v":1},{"$f":"+ITV_CD!D102","v":"Jubilados - 2"},{"$f":"+ITV_CD!E102","v":"Et"},{"$f":"+ITV_CD!F102","v":"Pp"},{"$f":"+ITV_CD!G102","v":0.25},"BTS1EtCCAP","BTS1Et-","BTS1PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H102,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I102,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.1199999999999999E-3},null,{"$f":"+((EnergíaVig!V102-ClientesVig!P102*0.6*12)+(ClientesVig!P102*0.6*12)*(1-$G102))*$M102*1000","v":0},{"$f":"+((EnergíaVig!W102-ClientesVig!Q102*0.6*12)+(ClientesVig!Q102*0.6*12)*(1-$G102))*$M102*1000","v":0},{"$f":"+((EnergíaVig!X102-ClientesVig!R102*0.6*12)+(ClientesVig!R102*0.6*12)*(1-$G102))*$M102*1000","v":0},{"$f":"+((EnergíaVig!Y102-ClientesVig!S102*0.6*12)+(ClientesVig!S102*0.6*12)*(1-$G102))*$M102*1000","v":0},{"$f":"+SUMPRODUCT(O102:R102,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J102,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q102*U102*12*(1-$G102)*1000","v":0}]
[{"$f":"+EnergíaVig!A103","v":"BTS_1 Político"},{"$f":"+ITV_CD!B103","v":"BTS"},{"$f":"+ITV_CD!C103","v":1},{"$f":"+ITV_CD!D103","v":"Político"},{"$f":"+ITV_CD!E103","v":"Et"},{"$f":"+ITV_CD!F103","v":"Pp"},{"$f":"+ITV_CD!G103","v":0.5},"BTS1EtCCAP","BTS1Et-","BTS1PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H103,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I103,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.1199999999999999E-3},null,{"$f":"+EnergíaVig!V103*$M103*(1-$G103)*1000","v":4.0246226229330366},{"$f":"+EnergíaVig!W103*$M103*(1-$G103)*1000","v":4.0918410049273444},{"$f":"+EnergíaVig!X103*$M103*(1-$G103)*1000","v":4.1623575914400321},{"$f":"+EnergíaVig!Y103*$M103*(1-$G103)*1000","v":4.2286180275371477},{"$f":"+SUMPRODUCT(O103:R103,PremisaCosto!$F$69:$I$69)","v":13.536842129493337},null,{"$f":"+IFERROR(VLOOKUP(J103,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q103*U103*12*(1-$G103)*1000","v":0}]
[{"$f":"+EnergíaVig!A104","v":"BTS_1 Cruz Roja"},{"$f":"+ITV_CD!B104","v":"BTS"},{"$f":"+ITV_CD!C104","v":1},{"$f":"+ITV_CD!D104","v":"Cruz Roja"},{"$f":"+ITV_CD!E104","v":"Et"},{"$f":"+ITV_CD!F104","v":"Pp"},{"$f":"+ITV_CD!G104","v":1},"BTS1EtCCAP","BTS1Et-","BTS1PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H104,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I104,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.1199999999999999E-3},null,{"$f":"+EnergíaVig!V104*$M104*(1-$G104)*1000","v":0},{"$f":"+EnergíaVig!W104*$M104*(1-$G104)*1000","v":0},{"$f":"+EnergíaVig!X104*$M104*(1-$G104)*1000","v":0},{"$f":"+EnergíaVig!Y104*$M104*(1-$G104)*1000","v":0},{"$f":"+EnergíaVig!Z104*$M104*(1-$G104)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J104,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q104*U104*12*(1-$G104)*1000","v":0}]
[{"$f":"+EnergíaVig!A105","v":"BTS_2 (301-750)"},{"$f":"+ITV_CD!B105","v":"BTS"},{"$f":"+ITV_CD!C105","v":2},null,null,null,null,"BTS2CCAP","BTS2-","BTS2CCAP",null,null,{"$f":"+M106","v":2.1199999999999999E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O105:R105,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U106","v":0}]
[{"$f":"+EnergíaVig!A106","v":"BTS_2 Regular"},{"$f":"+ITV_CD!B106","v":"BTS"},{"$f":"+ITV_CD!C106","v":2},{"$f":"+ITV_CD!D106","v":"Regular"},{"$f":"+ITV_CD!E106","v":"Et"},{"$f":"+ITV_CD!F106","v":"Pp"},{"$f":"+ITV_CD!G106","v":0},"BTS2EtCCAP","BTS2Et-","BTS2PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H106,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I106,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.1199999999999999E-3},null,{"$f":"+EnergíaVig!V106*$M106*(1-$G106)*1000","v":956718.18216130044},{"$f":"+EnergíaVig!W106*$M106*(1-$G106)*1000","v":967861.82093197282},{"$f":"+EnergíaVig!X106*$M106*(1-$G106)*1000","v":979985.75208536396},{"$f":"+EnergíaVig!Y106*$M106*(1-$G106)*1000","v":992654.16093392728},{"$f":"+EnergíaVig!Z106*$M106*(1-$G106)*1000","v":3197625.2658130284},null,{"$f":"+IFERROR(VLOOKUP(J106,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q106*U106*12*(1-$G106)*1000","v":0}]
[{"$f":"+EnergíaVig!A107","v":"BTS_2 Agro"},{"$f":"+ITV_CD!B107","v":"BTS"},{"$f":"+ITV_CD!C107","v":2},{"$f":"+ITV_CD!D107","v":"Agropecuario"},{"$f":"+ITV_CD!E107","v":"Et"},{"$f":"+ITV_CD!F107","v":"Pp"},{"$f":"+ITV_CD!G107","v":0.05},"BTS2EtCCAP","BTS2Et-","BTS2PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H107,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I107,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.1199999999999999E-3},null,{"$f":"+EnergíaVig!V107*$M107*(1-$G107)*1000","v":854.4561773186864},{"$f":"+EnergíaVig!W107*$M107*(1-$G107)*1000","v":869.54499543389454},{"$f":"+EnergíaVig!X107*$M107*(1-$G107)*1000","v":885.32244048020812},{"$f":"+EnergíaVig!Y107*$M107*(1-$G107)*1000","v":900.35683645060556},{"$f":"+EnergíaVig!Z107*$M107*(1-$G107)*1000","v":2877.7463836437528},null,{"$f":"+IFERROR(VLOOKUP(J107,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q107*U107*12*(1-$G107)*1000","v":0}]
[{"$f":"+EnergíaVig!A108","v":"BTS_2 Jub. 1"},{"$f":"+ITV_CD!B108","v":"BTS"},{"$f":"+ITV_CD!C108","v":2},{"$f":"+ITV_CD!D108","v":"Jubilados - 1"},{"$f":"+ITV_CD!E108","v":"Et"},{"$f":"+ITV_CD!F108","v":"Pp"},{"$f":"+ITV_CD!G108","v":0.25},"BTS2EtCCAP","BTS2Et-","BTS2PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H108,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I108,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.1199999999999999E-3},null,{"$f":"+EnergíaVig!V108*$M108*(1-$G108)*1000","v":233957.23468708372},{"$f":"+EnergíaVig!W108*$M108*(1-$G108)*1000","v":236380.62912737991},{"$f":"+EnergíaVig!X108*$M108*(1-$G108)*1000","v":239054.36063373572},{"$f":"+EnergíaVig!Y108*$M108*(1-$G108)*1000","v":241930.77689123669},{"$f":"+EnergíaVig!Z108*$M108*(1-$G108)*1000","v":780662.29965696216},null,{"$f":"+IFERROR(VLOOKUP(J108,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q108*U108*12*(1-$G108)*1000","v":0}]
[{"$f":"+EnergíaVig!A109","v":"BTS_2 Jub. 2"},{"$f":"+ITV_CD!B109","v":"BTS"},{"$f":"+ITV_CD!C109","v":2},{"$f":"+ITV_CD!D109","v":"Jubilados - 2"},{"$f":"+ITV_CD!E109","v":"Et"},{"$f":"+ITV_CD!F109","v":"Pp"},{"$f":"+ITV_CD!G109","v":0.25},"BTS2EtCCAP","BTS2Et-","BTS2PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H109,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I109,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.1199999999999999E-3},null,{"$f":"+((EnergíaVig!V109-($P$4*12-0.01*12)*ClientesVig!Q109)+($P$4*12-0.01*12)*ClientesVig!Q109*(1-$G109))*$M109*1000","v":67267.809869733785},{"$f":"+((EnergíaVig!W109-($P$4*12-0.01*12)*ClientesVig!R109)+($P$4*12-0.01*12)*ClientesVig!R109*(1-$G109))*$M109*1000","v":67545.440864538614},{"$f":"+((EnergíaVig!X109-($P$4*12-0.01*12)*ClientesVig!S109)+($P$4*12-0.01*12)*ClientesVig!S109*(1-$G109))*$M109*1000","v":67896.224337982538},{"$f":"+((EnergíaVig!Y109-($P$4*12-0.01*12)*ClientesVig!T109)+($P$4*12-0.01*12)*ClientesVig!T109*(1-$G109))*$M109*1000","v":68301.951787691505},{"$f":"+((EnergíaVig!Z109-$P$4*12*ClientesVig!U109)+$P$4*12*ClientesVig!U109*(1-$G109))*$M109*1000","v":292317.75016998313},null,{"$f":"+IFERROR(VLOOKUP(J109,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q109*U109*12*(1-$G109)*1000","v":0}]
[{"$f":"+EnergíaVig!A110","v":"BTS_2 Discap."},{"$f":"+ITV_CD!B110","v":"BTS"},{"$f":"+ITV_CD!C110","v":2},{"$f":"+ITV_CD!D110","v":"Jubilados - 1"},{"$f":"+ITV_CD!E110","v":"Et"},{"$f":"+ITV_CD!F110","v":"Pp"},{"$f":"+ITV_CD!G110","v":0.25},"BTS2EtCCAP","BTS2Et-","BTS2PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H110,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I110,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.1199999999999999E-3},null,{"$f":"+((EnergíaVig!V110-($P$4*12-0.01*12)*ClientesVig!Q110)+($P$4*12-0.01*12)*ClientesVig!Q110*(1-$G110))*$M110*1000","v":4365.6259970616575},{"$f":"+((EnergíaVig!W110-($P$4*12-0.01*12)*ClientesVig!R110)+($P$4*12-0.01*12)*ClientesVig!R110*(1-$G110))*$M110*1000","v":4359.5259213674972},{"$f":"+((EnergíaVig!X110-($P$4*12-0.01*12)*ClientesVig!S110)+($P$4*12-0.01*12)*ClientesVig!S110*(1-$G110))*$M110*1000","v":4358.2411218647494},{"$f":"+((EnergíaVig!Y110-($P$4*12-0.01*12)*ClientesVig!T110)+($P$4*12-0.01*12)*ClientesVig!T110*(1-$G110))*$M110*1000","v":4360.3312806406975},{"$f":"+((EnergíaVig!Z110-$P$4*12*ClientesVig!U110)+$P$4*12*ClientesVig!U110*(1-$G110))*$M110*1000","v":22556.70005397667},null,{"$f":"+IFERROR(VLOOKUP(J110,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q110*U110*12*(1-$G110)*1000","v":0}]
[{"$f":"+EnergíaVig!A111","v":"BTS_2 Discapacitados 601-más"},{"$f":"+ITV_CD!B111","v":"BTS"},{"$f":"+ITV_CD!C111","v":2},{"$f":"+ITV_CD!D111","v":"Jubilados - 2"},{"$f":"+ITV_CD!E111","v":"Et"},{"$f":"+ITV_CD!F111","v":"Pp"},{"$f":"+ITV_CD!G111","v":0.25},"BTS2EtCCAP","BTS2Et-","BTS2PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H111,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I111,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.1199999999999999E-3},null,{"$f":"+((EnergíaVig!V111-($P$4*12-0.01*12)*ClientesVig!Q111)+($P$4*12-0.01*12)*ClientesVig!Q111*(1-$G111))*$M111*1000","v":0},{"$f":"+((EnergíaVig!W111-($P$4*12-0.01*12)*ClientesVig!R111)+($P$4*12-0.01*12)*ClientesVig!R111*(1-$G111))*$M111*1000","v":0},{"$f":"+((EnergíaVig!X111-($P$4*12-0.01*12)*ClientesVig!S111)+($P$4*12-0.01*12)*ClientesVig!S111*(1-$G111))*$M111*1000","v":0},{"$f":"+((EnergíaVig!Y111-($P$4*12-0.01*12)*ClientesVig!T111)+($P$4*12-0.01*12)*ClientesVig!T111*(1-$G111))*$M111*1000","v":0},{"$f":"+((EnergíaVig!Z111-$P$4*12*ClientesVig!U111)+$P$4*12*ClientesVig!U111*(1-$G111))*$M111*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J111,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q111*U111*12*(1-$G111)*1000","v":0}]
[{"$f":"+EnergíaVig!A112","v":"BTS_2 Político"},{"$f":"+ITV_CD!B112","v":"BTS"},{"$f":"+ITV_CD!C112","v":2},{"$f":"+ITV_CD!D112","v":"Político"},{"$f":"+ITV_CD!E112","v":"Et"},{"$f":"+ITV_CD!F112","v":"Pp"},{"$f":"+ITV_CD!G112","v":0.5},"BTS2EtCCAP","BTS2Et-","BTS2PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H112,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I112,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.1199999999999999E-3},null,{"$f":"+EnergíaVig!V112*$M112*(1-$G112)*1000","v":7.7932470014353283},{"$f":"+EnergíaVig!W112*$M112*(1-$G112)*1000","v":7.930272473573063},{"$f":"+EnergíaVig!X112*$M112*(1-$G112)*1000","v":8.0735871589037522},{"$f":"+EnergíaVig!Y112*$M112*(1-$G112)*1000","v":8.2100078494551116},{"$f":"+EnergíaVig!Z112*$M112*(1-$G112)*1000","v":26.244340568956122},null,{"$f":"+IFERROR(VLOOKUP(J112,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q112*U112*12*(1-$G112)*1000","v":0}]
[{"$f":"+EnergíaVig!A113","v":"BTS_2 Cruz Roja"},{"$f":"+ITV_CD!B113","v":"BTS"},{"$f":"+ITV_CD!C113","v":2},{"$f":"+ITV_CD!D113","v":"Cruz Roja"},{"$f":"+ITV_CD!E113","v":"Et"},{"$f":"+ITV_CD!F113","v":"Pp"},{"$f":"+ITV_CD!G113","v":1},"BTS2EtCCAP","BTS2Et-","BTS2PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H113,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I113,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.1199999999999999E-3},null,{"$f":"+EnergíaVig!V113*$M113*(1-$G113)*1000","v":0},{"$f":"+EnergíaVig!W113*$M113*(1-$G113)*1000","v":0},{"$f":"+EnergíaVig!X113*$M113*(1-$G113)*1000","v":0},{"$f":"+EnergíaVig!Y113*$M113*(1-$G113)*1000","v":0},{"$f":"+EnergíaVig!Z113*$M113*(1-$G113)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J113,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q113*U113*12*(1-$G113)*1000","v":0}]
[{"$f":"+EnergíaVig!A114","v":"BTS_3 (751-más)"},{"$f":"+ITV_CD!B114","v":"BTS"},{"$f":"+ITV_CD!C114","v":3},null,null,null,null,"BTS3CCAP","BTS3-","BTS3CCAP",null,null,{"$f":"+M115","v":2.1199999999999999E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O114:R114,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U115","v":0}]
[{"$f":"+EnergíaVig!A115","v":"BTS_3 Regular"},{"$f":"+ITV_CD!B115","v":"BTS"},{"$f":"+ITV_CD!C115","v":3},{"$f":"+ITV_CD!D115","v":"Regular"},{"$f":"+ITV_CD!E115","v":"Et"},{"$f":"+ITV_CD!F115","v":"Pp"},{"$f":"+ITV_CD!G115","v":0},"BTS3EtCCAP","BTS3Et-","BTS3PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H115,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I115,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.1199999999999999E-3},null,{"$f":"+EnergíaVig!V115*$M115*(1-$G115)*1000","v":1684260.1175460694},{"$f":"+EnergíaVig!W115*$M115*(1-$G115)*1000","v":1708605.3735676717},{"$f":"+EnergíaVig!X115*$M115*(1-$G115)*1000","v":1734516.264297432},{"$f":"+EnergíaVig!Y115*$M115*(1-$G115)*1000","v":1760374.4025304259},{"$f":"+EnergíaVig!Z115*$M115*(1-$G115)*1000","v":5649553.6904092124},null,{"$f":"+IFERROR(VLOOKUP(J115,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q115*U115*12*(1-$G115)*1000","v":0}]
[{"$f":"+EnergíaVig!A116","v":"BTS_3 Agro"},{"$f":"+ITV_CD!B116","v":"BTS"},{"$f":"+ITV_CD!C116","v":3},{"$f":"+ITV_CD!D116","v":"Agropecuario"},{"$f":"+ITV_CD!E116","v":"Et"},{"$f":"+ITV_CD!F116","v":"Pp"},{"$f":"+ITV_CD!G116","v":0.05},"BTS3EtCCAP","BTS3Et-","BTS3PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H116,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I116,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.1199999999999999E-3},null,{"$f":"+EnergíaVig!V116*$M116*(1-$G116)*1000","v":6162.5459292985634},{"$f":"+EnergíaVig!W116*$M116*(1-$G116)*1000","v":6272.2192202079286},{"$f":"+EnergíaVig!X116*$M116*(1-$G116)*1000","v":6386.8470081324194},{"$f":"+EnergíaVig!Y116*$M116*(1-$G116)*1000","v":6496.2824299381036},{"$f":"+EnergíaVig!Z116*$M116*(1-$G116)*1000","v":20758.929385556941},null,{"$f":"+IFERROR(VLOOKUP(J116,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q116*U116*12*(1-$G116)*1000","v":0}]
[{"$f":"+EnergíaVig!A117","v":"BTS_3 Jub. 1"},{"$f":"+ITV_CD!B117","v":"BTS"},{"$f":"+ITV_CD!C117","v":3},{"$f":"+ITV_CD!D117","v":"Jubilados - 1"},{"$f":"+ITV_CD!E117","v":"Et"},{"$f":"+ITV_CD!F117","v":"Pp"},{"$f":"+ITV_CD!G117","v":0.25},"BTS3EtCCAP","BTS3Et-","BTS3PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H117,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I117,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.1199999999999999E-3},null,null,null,null,null,{"$f":"+EnergíaVig!Z117*$M117*(1-$G117)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J117,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q117*U117*12*(1-$G117)*1000","v":0}]
[{"$f":"+EnergíaVig!A118","v":"BTS_3 Jub. 2"},{"$f":"+ITV_CD!B118","v":"BTS"},{"$f":"+ITV_CD!C118","v":3},{"$f":"+ITV_CD!D118","v":"Jubilados - 2"},{"$f":"+ITV_CD!E118","v":"Et"},{"$f":"+ITV_CD!F118","v":"Pp"},{"$f":"+ITV_CD!G118","v":0.25},"BTS3EtCCAP","BTS3Et-","BTS3PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H118,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I118,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.1199999999999999E-3},null,{"$f":"+((EnergíaVig!V118-($P$4*12-0.01*12)*ClientesVig!Q118)+($P$4*12-0.01*12)*ClientesVig!Q118*(1-$G118))*$M118*1000","v":204991.00867131061},{"$f":"+((EnergíaVig!W118-($P$4*12-0.01*12)*ClientesVig!R118)+($P$4*12-0.01*12)*ClientesVig!R118*(1-$G118))*$M118*1000","v":206563.57465214399},{"$f":"+((EnergíaVig!X118-($P$4*12-0.01*12)*ClientesVig!S118)+($P$4*12-0.01*12)*ClientesVig!S118*(1-$G118))*$M118*1000","v":208356.9537463439},{"$f":"+((EnergíaVig!Y118-($P$4*12-0.01*12)*ClientesVig!T118)+($P$4*12-0.01*12)*ClientesVig!T118*(1-$G118))*$M118*1000","v":210323.00359189525},{"$f":"+((EnergíaVig!Z118-$P$4*12*ClientesVig!U118)+$P$4*12*ClientesVig!U118*(1-$G118))*$M118*1000","v":783113.0185576193},null,{"$f":"+IFERROR(VLOOKUP(J118,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q118*U118*12*(1-$G118)*1000","v":0}]
[{"$f":"+EnergíaVig!A119","v":"BTS_3 Discap."},{"$f":"+ITV_CD!B119","v":"BTS"},{"$f":"+ITV_CD!C119","v":3},{"$f":"+ITV_CD!D119","v":"Jubilados - 1"},{"$f":"+ITV_CD!E119","v":"Et"},{"$f":"+ITV_CD!F119","v":"Pp"},{"$f":"+ITV_CD!G119","v":0.25},"BTS3EtCCAP","BTS3Et-","BTS3PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H119,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I119,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.1199999999999999E-3},null,null,null,null,null,{"$f":"+EnergíaVig!Z119*$M119*(1-$G119)*1000","v":1007.0811484965727},null,{"$f":"+IFERROR(VLOOKUP(J119,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q119*U119*12*(1-$G119)*1000","v":0}]
[{"$f":"+EnergíaVig!A120","v":"BTS_3 Discapacitados 601-más"},{"$f":"+ITV_CD!B120","v":"BTS"},{"$f":"+ITV_CD!C120","v":3},{"$f":"+ITV_CD!D120","v":"Jubilados - 2"},{"$f":"+ITV_CD!E120","v":"Et"},{"$f":"+ITV_CD!F120","v":"Pp"},{"$f":"+ITV_CD!G120","v":0.25},"BTS3EtCCAP","BTS3Et-","BTS3PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H120,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I120,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.1199999999999999E-3},null,{"$f":"+((EnergíaVig!V120-($P$4*12-0.01*12)*ClientesVig!Q120)+($P$4*12-0.01*12)*ClientesVig!Q120*(1-$G120))*$M120*1000","v":0},{"$f":"+((EnergíaVig!W120-($P$4*12-0.01*12)*ClientesVig!R120)+($P$4*12-0.01*12)*ClientesVig!R120*(1-$G120))*$M120*1000","v":0},{"$f":"+((EnergíaVig!X120-($P$4*12-0.01*12)*ClientesVig!S120)+($P$4*12-0.01*12)*ClientesVig!S120*(1-$G120))*$M120*1000","v":0},{"$f":"+((EnergíaVig!Y120-($P$4*12-0.01*12)*ClientesVig!T120)+($P$4*12-0.01*12)*ClientesVig!T120*(1-$G120))*$M120*1000","v":0},{"$f":"+((EnergíaVig!Z120-$P$4*12*ClientesVig!U120)+$P$4*12*ClientesVig!U120*(1-$G120))*$M120*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J120,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q120*U120*12*(1-$G120)*1000","v":0}]
[{"$f":"+EnergíaVig!A121","v":"BTS_3 Político"},{"$f":"+ITV_CD!B121","v":"BTS"},{"$f":"+ITV_CD!C121","v":3},{"$f":"+ITV_CD!D121","v":"Político"},{"$f":"+ITV_CD!E121","v":"Et"},{"$f":"+ITV_CD!F121","v":"Pp"},{"$f":"+ITV_CD!G121","v":0.5},"BTS3EtCCAP","BTS3Et-","BTS3PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H121,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I121,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.1199999999999999E-3},null,{"$f":"+EnergíaVig!V121*$M121*(1-$G121)*1000","v":29.804539595357738},{"$f":"+EnergíaVig!W121*$M121*(1-$G121)*1000","v":30.334328498784807},{"$f":"+EnergíaVig!X121*$M121*(1-$G121)*1000","v":30.888088344716635},{"$f":"+EnergíaVig!Y121*$M121*(1-$G121)*1000","v":31.416611159498778},{"$f":"+EnergíaVig!Z121*$M121*(1-$G121)*1000","v":100.39556096154094},null,{"$f":"+IFERROR(VLOOKUP(J121,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q121*U121*12*(1-$G121)*1000","v":0}]
[{"$f":"+EnergíaVig!A122","v":"BTS_3 Cruz Roja"},{"$f":"+ITV_CD!B122","v":"BTS"},{"$f":"+ITV_CD!C122","v":3},{"$f":"+ITV_CD!D122","v":"Cruz Roja"},{"$f":"+ITV_CD!E122","v":"Et"},{"$f":"+ITV_CD!F122","v":"Pp"},{"$f":"+ITV_CD!G122","v":1},"BTS3EtCCAP","BTS3Et-","BTS3PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H122,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I122,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.1199999999999999E-3},null,{"$f":"+EnergíaVig!V122*$M122*(1-$G122)*1000","v":0},{"$f":"+EnergíaVig!W122*$M122*(1-$G122)*1000","v":0},{"$f":"+EnergíaVig!X122*$M122*(1-$G122)*1000","v":0},{"$f":"+EnergíaVig!Y122*$M122*(1-$G122)*1000","v":0},{"$f":"+EnergíaVig!Z122*$M122*(1-$G122)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J122,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q122*U122*12*(1-$G122)*1000","v":0}]
[{"$f":"+EnergíaVig!A123","v":"Alumbrado Público"},null,{"$f":"+ITV_CD!C123","v":0},null,null,null,null,"0CCAP","0-","0CCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H123,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I123,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V123*$M123*(1-$G123)*1000","v":0},{"$f":"+EnergíaVig!W123*$M123*(1-$G123)*1000","v":0},{"$f":"+EnergíaVig!X123*$M123*(1-$G123)*1000","v":0},{"$f":"+EnergíaVig!Y123*$M123*(1-$G123)*1000","v":0},{"$f":"+SUMPRODUCT(O123:R123,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J123,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q123*U123*12*(1-$G143)*1000","v":0}]
[{"$f":"+EnergíaVig!A124","v":"GRANDES CLIENTES"},null,{"$f":"+ITV_CD!C124","v":0}]
[{"$f":"+EnergíaVig!A125","v":"MTD_GC"},null,{"$f":"+ITV_CD!C125","v":0}]
[{"$f":"+EnergíaVig!A126","v":"BTD_GC"},null,{"$f":"+ITV_CD!C126","v":0}]
[{"$f":"+EnergíaVig!A127","v":"BTSH"},{"$f":"+ITV_CD!B127","v":"BTSH"},{"$f":"+ITV_CD!C127","v":1},null,null,null,null,{"$f":"+B127&C127&E127&$A$3","v":"BTSH1CCAP"},{"$f":"+B127&C127&E127&$A$4","v":"BTSH1-"},{"$f":"+B127&C127&F127&$A$3","v":"BTSH1CCAP"},null,null,{"$f":"+IFERROR(VLOOKUP(H127,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I127,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+O128+O132+O136","v":2569.2120308948006},{"$f":"+P128+P132+P136","v":2609.1262279252815},2651.3242801744036,2692.7631027300604,8629.7990830434301,null,{"$f":"+IFERROR(VLOOKUP(J127,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+W128+W132+W136","v":0},null,null,{"$f":"+SUM(W127,O127)/SUM($W$7,$O$7)","v":2.7023334717665866E-4}]
[{"$f":"+EnergíaVig!A128","v":"BTSH_1"},{"$f":"+ITV_CD!B128","v":"BTSH"},{"$f":"+ITV_CD!C128","v":1},null,null,null,null,"BTSH1CCAP","BTSH1-","BTSH1CCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H128,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I128,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O129:O131)","v":2569.2120308948006},{"$f":"+SUM(P129:P131)","v":2609.1262279252815},2651.3242801744036,2692.7631027300604,{"$f":"+SUMPRODUCT(O128:R128,PremisaCosto!$F$69:$I$69)","v":8629.7990830434301},null,{"$f":"+IFERROR(VLOOKUP(J128,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q128*U128*12*(1-$G128)*1000","v":0}]
[{"$f":"+EnergíaVig!A129","v":"BTSH_1 Punta"},{"$f":"+ITV_CD!B129","v":"BTSH"},{"$f":"+ITV_CD!C129","v":1},{"$f":"+ITV_CD!D129","v":"Regular"},"Et",{"$f":"+ITV_CD!F129","v":"Pp"},{"$f":"+ITV_CD!G129","v":0},"BTSH1EtCCAP","BTSH1Et-","BTSH1PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H129,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I129,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.0400000000000001E-3},null,{"$f":"+EnergíaVig!V129*$M129*(1-$G129)*1000","v":454.95572111823174},{"$f":"+EnergíaVig!W129*$M129*(1-$G129)*1000","v":461.78522769135611},{"$f":"+EnergíaVig!X129*$M129*(1-$G129)*1000","v":469.02323327900973},{"$f":"+EnergíaVig!Y129*$M129*(1-$G129)*1000","v":476.12923077074367},{"$f":"+SUMPRODUCT(O129:R129,PremisaCosto!$F$69:$I$69)","v":1527.0980133934331},null,{"$f":"+IFERROR(VLOOKUP(J129,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q129*U129*12*(1-$G129)*1000","v":0}]
[{"$f":"+EnergíaVig!A130","v":"BTSH_1 Fuera de Punta Medio"},{"$f":"+ITV_CD!B130","v":"BTSH"},{"$f":"+ITV_CD!C130","v":1},{"$f":"+ITV_CD!D130","v":"Regular"},"Et",{"$f":"+ITV_CD!F130","v":"Pfp"},{"$f":"+ITV_CD!G130","v":0},"BTSH1EtCCAP","BTSH1Et-","BTSH1PfpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H130,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I130,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.0400000000000001E-3},null,{"$f":"+EnergíaVig!V130*$M130*(1-$G130)*1000","v":779.82742820262877},{"$f":"+EnergíaVig!W130*$M130*(1-$G130)*1000","v":792.13727980544763},{"$f":"+EnergíaVig!X130*$M130*(1-$G130)*1000","v":805.13476320588825},{"$f":"+EnergíaVig!Y130*$M130*(1-$G130)*1000","v":817.87466684021047},{"$f":"+SUMPRODUCT(O130:R130,PremisaCosto!$F$69:$I$69)","v":2620.2322480996586},null,{"$f":"+IFERROR(VLOOKUP(J130,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q130*U130*12*(1-$G130)*1000","v":0}]
[{"$f":"+EnergíaVig!A131","v":"BTSH_1 Fuera de Punta Bajo"},{"$f":"+ITV_CD!B131","v":"BTSH"},{"$f":"+ITV_CD!C131","v":1},{"$f":"+ITV_CD!D131","v":"Regular"},"Et",{"$f":"+ITV_CD!F131","v":"Pfp"},{"$f":"+ITV_CD!G131","v":0},"BTSH1EtCCAP","BTSH1Et-","BTSH1PfpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H131,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I131,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.0400000000000001E-3},null,{"$f":"+EnergíaVig!V131*$M131*(1-$G131)*1000","v":1334.4288815739399},{"$f":"+EnergíaVig!W131*$M131*(1-$G131)*1000","v":1355.2037204284775},{"$f":"+EnergíaVig!X131*$M131*(1-$G131)*1000","v":1377.1662836895059},{"$f":"+EnergíaVig!Y131*$M131*(1-$G131)*1000","v":1398.7592051191064},{"$f":"+SUMPRODUCT(O131:R131,PremisaCosto!$F$69:$I$69)","v":4482.4688215503384},null,{"$f":"+IFERROR(VLOOKUP(J131,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q131*U131*12*(1-$G131)*1000","v":0}]
[{"$f":"+EnergíaVig!A132","v":"BTSH_2"},{"$f":"+ITV_CD!B132","v":"BTSH"},{"$f":"+ITV_CD!C132","v":2},null,null,null,null,"BTSH2CCAP","BTSH2-","BTSH2CCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H132,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I132,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O133:O135)","v":0},{"$f":"+SUM(P133:P135)","v":0},{"$f":"+SUM(Q133:Q135)","v":0},{"$f":"+SUM(R133:R135)","v":0},{"$f":"+SUMPRODUCT(O132:R132,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J132,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q132*U132*12*(1-$G132)*1000","v":0}]
[{"$f":"+EnergíaVig!A133","v":"BTSH_2 Punta"},{"$f":"+ITV_CD!B133","v":"BTSH"},{"$f":"+ITV_CD!C133","v":2},{"$f":"+ITV_CD!D133","v":"Regular"},"Et",{"$f":"+ITV_CD!F133","v":"Pp"},{"$f":"+ITV_CD!G133","v":0},"BTSH2EtCCAP","BTSH2Et-","BTSH2PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H133,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I133,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V133*$M133*(1-$G133)*1000","v":0},{"$f":"+EnergíaVig!W133*$M133*(1-$G133)*1000","v":0},{"$f":"+EnergíaVig!X133*$M133*(1-$G133)*1000","v":0},{"$f":"+EnergíaVig!Y133*$M133*(1-$G133)*1000","v":0},{"$f":"+SUMPRODUCT(O133:R133,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J133,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q133*U133*12*(1-$G133)*1000","v":0}]
[{"$f":"+EnergíaVig!A134","v":"BTSH_2 Fuera de Punta Medio"},{"$f":"+ITV_CD!B134","v":"BTSH"},{"$f":"+ITV_CD!C134","v":2},{"$f":"+ITV_CD!D134","v":"Regular"},"Et",{"$f":"+ITV_CD!F134","v":"Pfp"},{"$f":"+ITV_CD!G134","v":0},"BTSH2EtCCAP","BTSH2Et-","BTSH2PfpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H134,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I134,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V134*$M134*(1-$G134)*1000","v":0},{"$f":"+EnergíaVig!W134*$M134*(1-$G134)*1000","v":0},{"$f":"+EnergíaVig!X134*$M134*(1-$G134)*1000","v":0},{"$f":"+EnergíaVig!Y134*$M134*(1-$G134)*1000","v":0},{"$f":"+SUMPRODUCT(O134:R134,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J134,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q134*U134*12*(1-$G134)*1000","v":0}]
[{"$f":"+EnergíaVig!A135","v":"BTSH_2 Fuera de Punta Bajo"},{"$f":"+ITV_CD!B135","v":"BTSH"},{"$f":"+ITV_CD!C135","v":2},{"$f":"+ITV_CD!D135","v":"Regular"},"Et",{"$f":"+ITV_CD!F135","v":"Pfp"},{"$f":"+ITV_CD!G135","v":0},"BTSH2EtCCAP","BTSH2Et-","BTSH2PfpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H135,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I135,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V135*$M135*(1-$G135)*1000","v":0},{"$f":"+EnergíaVig!W135*$M135*(1-$G135)*1000","v":0},{"$f":"+EnergíaVig!X135*$M135*(1-$G135)*1000","v":0},{"$f":"+EnergíaVig!Y135*$M135*(1-$G135)*1000","v":0},{"$f":"+SUMPRODUCT(O135:R135,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J135,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q135*U135*12*(1-$G135)*1000","v":0}]
[{"$f":"+EnergíaVig!A136","v":"BTSH_3"},{"$f":"+ITV_CD!B136","v":"BTSH"},{"$f":"+ITV_CD!C136","v":3},null,null,null,null,"BTSH3CCAP","BTSH3-","BTSH3CCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H136,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I136,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O137:O139)","v":0},{"$f":"+SUM(P137:P139)","v":0},{"$f":"+SUM(Q137:Q139)","v":0},{"$f":"+SUM(R137:R139)","v":0},{"$f":"+SUMPRODUCT(O136:R136,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J136,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q136*U136*12*(1-$G136)*1000","v":0}]
[{"$f":"+EnergíaVig!A137","v":"BTSH_3 Punta"},{"$f":"+ITV_CD!B137","v":"BTSH"},{"$f":"+ITV_CD!C137","v":3},{"$f":"+ITV_CD!D137","v":"Regular"},"Et",{"$f":"+ITV_CD!F137","v":"Pp"},{"$f":"+ITV_CD!G137","v":0},"BTSH3EtCCAP","BTSH3Et-","BTSH3PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H137,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I137,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V137*$M137*(1-$G137)*1000","v":0},{"$f":"+EnergíaVig!W137*$M137*(1-$G137)*1000","v":0},{"$f":"+EnergíaVig!X137*$M137*(1-$G137)*1000","v":0},{"$f":"+EnergíaVig!Y137*$M137*(1-$G137)*1000","v":0},{"$f":"+SUMPRODUCT(O137:R137,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J137,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q137*U137*12*(1-$G137)*1000","v":0}]
[{"$f":"+EnergíaVig!A138","v":"BTSH_3 Fuera de Punta Medio"},{"$f":"+ITV_CD!B138","v":"BTSH"},{"$f":"+ITV_CD!C138","v":3},{"$f":"+ITV_CD!D138","v":"Regular"},"Et",{"$f":"+ITV_CD!F138","v":"Pfp"},{"$f":"+ITV_CD!G138","v":0},"BTSH3EtCCAP","BTSH3Et-","BTSH3PfpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H138,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I138,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V138*$M138*(1-$G138)*1000","v":0},{"$f":"+EnergíaVig!W138*$M138*(1-$G138)*1000","v":0},{"$f":"+EnergíaVig!X138*$M138*(1-$G138)*1000","v":0},{"$f":"+EnergíaVig!Y138*$M138*(1-$G138)*1000","v":0},{"$f":"+SUMPRODUCT(O138:R138,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J138,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q138*U138*12*(1-$G138)*1000","v":0}]
[{"$f":"+EnergíaVig!A139","v":"BTSH_3 Fuera de Punta Bajo"},{"$f":"+ITV_CD!B139","v":"BTSH"},{"$f":"+ITV_CD!C139","v":3},{"$f":"+ITV_CD!D139","v":"Regular"},"Et",{"$f":"+ITV_CD!F139","v":"Pfp"},{"$f":"+ITV_CD!G139","v":0},"BTSH3EtCCAP","BTSH3Et-","BTSH3PfpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H139,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I139,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V139*$M139*(1-$G139)*1000","v":0},{"$f":"+EnergíaVig!W139*$M139*(1-$G139)*1000","v":0},{"$f":"+EnergíaVig!X139*$M139*(1-$G139)*1000","v":0},{"$f":"+EnergíaVig!Y139*$M139*(1-$G139)*1000","v":0},{"$f":"+SUMPRODUCT(O139:R139,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J139,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q139*U139*12*(1-$G139)*1000","v":0}]
[{"$f":"+EnergíaVig!A140","v":"BTS Prepago"},{"$f":"+ITV_CD!B140","v":"BTS Prepago"},{"$f":"+ITV_CD!C140","v":1},null,null,null,null,{"$f":"+B140&C140&E140&$A$3","v":"BTS Prepago1CCAP"},{"$f":"+B140&C140&E140&$A$4","v":"BTS Prepago1-"},{"$f":"+B140&C140&F140&$A$3","v":"BTS Prepago1CCAP"},null,null,{"$f":"+IFERROR(VLOOKUP(H140,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I140,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O141:O148)","v":20188.326097292524},{"$f":"+SUM(P141:P148)","v":20339.321097006145},{"$f":"+SUM(Q141:Q148)","v":20511.954995184646},{"$f":"+SUM(R141:R148)","v":20700.579782825258},{"$f":"+SUM(S141:S148)","v":67100.624806369597},null,{"$f":"+IFERROR(VLOOKUP(J140,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W141:W148)","v":0},null,null,{"$f":"+SUM(W140,O140)/SUM($W$7,$O$7)","v":2.1234366294264925E-3}]
[{"$f":"+EnergíaVig!A141","v":"BTS Prep"},{"$f":"+ITV_CD!B141","v":"BTS Prepago"},{"$f":"+ITV_CD!C141","v":1},null,null,null,null,"BTS Prepago1CCAP","BTS Prepago1-","BTS Prepago1CCAP",null,null,{"$f":"+M142","v":2.16E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O141:R141,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U142","v":0}]
[{"$f":"+EnergíaVig!A142","v":"BTS Prepago Regular"},{"$f":"+ITV_CD!B142","v":"BTS Prepago"},{"$f":"+ITV_CD!C142","v":1},{"$f":"+ITV_CD!D142","v":"Regular"},{"$f":"+ITV_CD!E142","v":"Et"},{"$f":"+ITV_CD!F142","v":"Pp"},{"$f":"+ITV_CD!G142","v":0},"BTS Prepago1EtCCAP","BTS Prepago1Et-","BTS Prepago1PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H142,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I142,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.16E-3},null,{"$f":"+EnergíaVig!V142*$M142*(1-$G142)*1000","v":16213.805976581454},{"$f":"+EnergíaVig!W142*$M142*(1-$G142)*1000","v":16336.332467684677},{"$f":"+EnergíaVig!X142*$M142*(1-$G142)*1000","v":16476.205150582828},{"$f":"+EnergíaVig!Y142*$M142*(1-$G142)*1000","v":16628.722996022945},{"$f":"+SUMPRODUCT(O142:R142,PremisaCosto!$F$69:$I$69)","v":53895.845728162079},null,{"$f":"+IFERROR(VLOOKUP(J142,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q142*U142*12*(1-$G142)*1000","v":0}]
[{"$f":"+EnergíaVig!A143","v":"BTS Prepago Agro"},{"$f":"+ITV_CD!B143","v":"BTS Prepago"},{"$f":"+ITV_CD!C143","v":1},{"$f":"+ITV_CD!D143","v":"Agropecuario"},{"$f":"+ITV_CD!E143","v":"Et"},{"$f":"+ITV_CD!F143","v":"Pp"},{"$f":"+ITV_CD!G143","v":0.05},"BTS Prepago1EtCCAP","BTS Prepago1Et-","BTS Prepago1PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H143,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I143,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.16E-3},null,{"$f":"+EnergíaVig!V143*$M143*(1-$G143)*1000","v":0},{"$f":"+EnergíaVig!W143*$M143*(1-$G143)*1000","v":0},{"$f":"+EnergíaVig!X143*$M143*(1-$G143)*1000","v":0},{"$f":"+EnergíaVig!Y143*$M143*(1-$G143)*1000","v":0},{"$f":"+SUMPRODUCT(O143:R143,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J143,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q143*U143*12*(1-$G143)*1000","v":0}]
[{"$f":"+EnergíaVig!A144","v":"BTS Prepago Jub. 1"},{"$f":"+ITV_CD!B144","v":"BTS Prepago"},{"$f":"+ITV_CD!C144","v":1},{"$f":"+ITV_CD!D144","v":"Jubilados - 1"},{"$f":"+ITV_CD!E144","v":"Et"},{"$f":"+ITV_CD!F144","v":"Pp"},{"$f":"+ITV_CD!G144","v":0.25},"BTS Prepago1EtCCAP","BTS Prepago1Et-","BTS Prepago1PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H144,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I144,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.16E-3},null,{"$f":"+EnergíaVig!V144*$M144*(1-$G144)*1000","v":3918.5344421083901},{"$f":"+EnergíaVig!W144*$M144*(1-$G144)*1000","v":3946.6019390934989},{"$f":"+EnergíaVig!X144*$M144*(1-$G144)*1000","v":3978.9016750471365},{"$f":"+EnergíaVig!Y144*$M144*(1-$G144)*1000","v":4014.5000095163878},{"$f":"+SUMPRODUCT(O144:R144,PremisaCosto!$F$69:$I$69)","v":13018.774605959516},null,{"$f":"+IFERROR(VLOOKUP(J144,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q144*U144*12*(1-$G144)*1000","v":0}]
[{"$f":"+EnergíaVig!A145","v":"BTS Prepago Jub. 2"},{"$f":"+ITV_CD!B145","v":"BTS Prepago"},{"$f":"+ITV_CD!C145","v":1},{"$f":"+ITV_CD!D145","v":"Jubilados - 2"},{"$f":"+ITV_CD!E145","v":"Et"},{"$f":"+ITV_CD!F145","v":"Pp"},{"$f":"+ITV_CD!G145","v":0.25},"BTS Prepago1EtCCAP","BTS Prepago1Et-","BTS Prepago1PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H145,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I145,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.16E-3},null,{"$f":"+EnergíaVig!V145*$M145*(1-$G145)*1000","v":0},{"$f":"+EnergíaVig!W145*$M145*(1-$G145)*1000","v":0},{"$f":"+EnergíaVig!X145*$M145*(1-$G145)*1000","v":0},{"$f":"+EnergíaVig!Y145*$M145*(1-$G145)*1000","v":0},{"$f":"+SUMPRODUCT(O145:R145,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J145,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q145*U145*12*(1-$G145)*1000","v":0}]
[{"$f":"+EnergíaVig!A146","v":"BTS Prepago Discap."},{"$f":"+ITV_CD!B146","v":"BTS Prepago"},{"$f":"+ITV_CD!C146","v":1},{"$f":"+ITV_CD!D146","v":"Jubilados - 1"},{"$f":"+ITV_CD!E146","v":"Et"},{"$f":"+ITV_CD!F146","v":"Pp"},{"$f":"+ITV_CD!G146","v":0.25},"BTS Prepago1EtCCAP","BTS Prepago1Et-","BTS Prepago1PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H146,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I146,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.16E-3},null,{"$f":"+EnergíaVig!V146*$M146*(1-$G146)*1000","v":55.985678602678696},{"$f":"+EnergíaVig!W146*$M146*(1-$G146)*1000","v":56.386690227970021},{"$f":"+EnergíaVig!X146*$M146*(1-$G146)*1000","v":56.848169554684517},{"$f":"+EnergíaVig!Y146*$M146*(1-$G146)*1000","v":57.356777285924423},{"$f":"+SUMPRODUCT(O146:R146,PremisaCosto!$F$69:$I$69)","v":186.00447224799547},null,{"$f":"+IFERROR(VLOOKUP(J146,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q146*U146*12*(1-$G146)*1000","v":0}]
[{"$f":"+EnergíaVig!A147","v":"BTS Prepago Discapacitados 601-más"},{"$f":"+ITV_CD!B147","v":"BTS Prepago"},{"$f":"+ITV_CD!C147","v":1},{"$f":"+ITV_CD!D147","v":"Jubilados - 2"},{"$f":"+ITV_CD!E147","v":"Et"},{"$f":"+ITV_CD!F147","v":"Pp"},{"$f":"+ITV_CD!G147","v":0.25},"BTS Prepago1EtCCAP","BTS Prepago1Et-","BTS Prepago1PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H147,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I147,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.16E-3},null,{"$f":"+EnergíaVig!V147*$M147*(1-$G147)*1000","v":0},{"$f":"+EnergíaVig!W147*$M147*(1-$G147)*1000","v":0},{"$f":"+EnergíaVig!X147*$M147*(1-$G147)*1000","v":0},{"$f":"+EnergíaVig!Y147*$M147*(1-$G147)*1000","v":0},{"$f":"+SUMPRODUCT(O147:R147,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J147,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q147*U147*12*(1-$G147)*1000","v":0}]
[{"$f":"+EnergíaVig!A148","v":"BTS Prepago Político"},{"$f":"+ITV_CD!B148","v":"BTS Prepago"},{"$f":"+ITV_CD!C148","v":1},{"$f":"+ITV_CD!D148","v":"Político"},{"$f":"+ITV_CD!E148","v":"Et"},{"$f":"+ITV_CD!F148","v":"Pp"},{"$f":"+ITV_CD!G148","v":0.5},"BTS Prepago1EtCCAP","BTS Prepago1Et-","BTS Prepago1PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H148,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I148,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.16E-3},null,{"$f":"+EnergíaVig!V148*$M148*(1-$G148)*1000","v":0},{"$f":"+EnergíaVig!W148*$M148*(1-$G148)*1000","v":0},{"$f":"+EnergíaVig!X148*$M148*(1-$G148)*1000","v":0},{"$f":"+EnergíaVig!Y148*$M148*(1-$G148)*1000","v":0},{"$f":"+SUMPRODUCT(O148:R148,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J148,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q148*U148*12*(1-$G148)*1000","v":0}]
[{"$f":"+EnergíaVig!A149","v":"BTS Prepago Cruz Roja"},{"$f":"+ITV_CD!B149","v":"BTS Prepago"},{"$f":"+ITV_CD!C149","v":1},{"$f":"+ITV_CD!D149","v":"Cruz Roja"},{"$f":"+ITV_CD!E149","v":"Et"},{"$f":"+ITV_CD!F149","v":"Pp"},{"$f":"+ITV_CD!G149","v":1}]

{"sheet":"ITV_CENEGEN","index":26,"n_rows":150,"n_cols":28,"rows_kept":150,"cut":false,"hidden":false,"merged":[[5,20,6,20],[5,25,6,25],[5,8,6,8],[1,15,1,17],[5,2,6,2],[5,3,6,3],[5,4,6,4],[5,5,6,5],[5,6,6,6],[5,7,6,7],[5,9,6,9],[5,12,6,12],[5,14,5,18]]}
["Ingreso a Tarifa Vigente - Cargo por Energía en Generación",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+($M119*(EnergíaVig!V118-$Q$3*12*ClientesVig!Q118)+$M110*(($Q$3-$P$3)*12*ClientesVig!Q118)+$M101*(($P$3-$P$5)*12*ClientesVig!Q118)+$M101*$P$5*12*ClientesVig!Q118*(1-$G119))*1000\n=+IF($R$3<$P$5,0,(ClientesVig!Q118*($P$5*12-0.01*12)*(1-$G119)+(EnergíaVig!V118-ClientesVig!Q118*($P$5*12-0.01*12)))*$M119*1000)","v":false},{"$f":"+IF($R$3<$P$5,0,(ClientesVig!Q118*($P$5*12-0.01*12)*(1-$G119)+(EnergíaVig!V118-ClientesVig!Q118*($P$5*12-0.01*12)))*$M119*1000)","v":17240090.80376067}]
["Componente de Costo:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Escalones/Bloques en (MWh mes)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BTS",{"$f":"300/1000","v":0.3},{"$f":"750/1000","v":0.75},999.99900000000002]
["CEGP",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+ClientesVig!Q100","v":0},null,"MTD/BTD",10,30,50]
["CEGFP",null,null,null,null,null,null,null,null,null,null,null,null,null,"Jubilados - 2",0.6]
[null,null,"Bloque","Sub Categoría","Vble Cobro Energia","Vble Cobro Potencia","Descuento","Auxiliar Energia p","Auxiliar Energia fp","Auxiliar Potencia",null,null,"Tarifa Vigente Energía ($/kWh)",null,"Ingreso por Energia a Tarifa Vigente ",null,null,null,null,null,"Tarifa Vigente Potencia ($/kWh)",null,"Ingreso por Potencia a Tarifa Vigente",null,null,"% Asignacion"]
["Estructura Tarifaria Vigente","Categoría",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+PotenciaVig!J6","v":"2026/2027"},{"$f":"+PotenciaVig!K6","v":"2027/2028"},{"$f":"+PotenciaVig!L6","v":"2028/2029"},{"$f":"+PotenciaVig!M6","v":"2029/2030"},"VP",null,null,null,{"$f":"+O7","v":"2026/2027"},{"$f":"+P7","v":"2027/2028"}]
[{"$f":"+EnergíaVig!A7","v":"TOTAL"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(O9,O13,O14,O18,O55,O96,O124,O59,O141,O128)","v":447416038.33813524},{"$f":"+SUM(P9,P13,P14,P18,P55,P96,P124,P59,P141,P128)","v":447487822.67612779},453658340.92668152,459616287.03832716,1484154925.5057926,null,null,null,{"$f":"+SUM(W9,W13,W14,W18,W55,W96,W124,W59,W141,W128)","v":0},null,null,{"$f":"+SUM(Z9,Z13:Z14,Z18,Z55,Z59,Z96,Z141,Z128)","v":1.0000000000000002}]
[{"$f":"+EnergíaVig!A8","v":"ATH"},{"$f":"+ITV_CD!B8","v":"ATH"},{"$f":"+ITV_CD!C8","v":1},null,null,null,null,{"$f":"+B9&C9&E9&$A$4","v":"ATH1CEGP"},{"$f":"+B9&C9&E9&$A$5","v":"ATH1CEGFP"},{"$f":"+B9&C9&F9&$A$4","v":"ATH1CEGP"},null,null,{"$f":"+IFERROR(VLOOKUP(H9,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I9,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O10:O12)","v":134.83202079802214},null,null,null,null,null,null,null,{"$f":"+SUM(W10:W12)","v":0},null,null,{"$f":"+SUM(W9,O9)/SUM($W$8,$O$8)","v":3.0135714691595985E-7}]
[{"$f":"+EnergíaVig!A9","v":"ATH Punta"},{"$f":"+ITV_CD!B9","v":"ATH"},{"$f":"+ITV_CD!C9","v":1},{"$f":"+ITV_CD!D9","v":"Regular"},{"$f":"+ITV_CD!E9","v":"Ep"},{"$f":"+ITV_CD!F9","v":"Pp"},{"$f":"+ITV_CD!G9","v":0},"ATH1EpCEGP",{"$f":"+B10&C10&E10&$A$5","v":"ATH1EpCEGFP"},"ATH1PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H10,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I10,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.19539999999999999},null,{"$f":"+EnergíaVig!V9*$M10*(1-$G10)*1000","v":60.185441151190233},{"$f":"+EnergíaVig!W9*$M10*(1-$G10)*1000","v":61.25903330320719},{"$f":"+EnergíaVig!X9*$M10*(1-$G10)*1000","v":62.380977406727958},{"$f":"+EnergíaVig!Y9*$M10*(1-$G10)*1000","v":63.452699378973129},{"$f":"+SUMPRODUCT(O10:R10,PremisaCosto!$F$69:$I$69)","v":202.74998830545584},null,{"$f":"+IFERROR(VLOOKUP(J10,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q9*U10*12*(1-$G10)*1000","v":0},null,null,1.345178446770498E-7]
[{"$f":"+EnergíaVig!A10","v":"ATH Fuera de Punta Medio"},{"$f":"+ITV_CD!B10","v":"ATH"},{"$f":"+ITV_CD!C10","v":1},{"$f":"+ITV_CD!D10","v":"Regular"},{"$f":"+ITV_CD!E10","v":"Efpm"},{"$f":"+ITV_CD!F10","v":"Pfp"},{"$f":"+ITV_CD!G10","v":0},{"$f":"+B11&C11&E11&$A$4","v":"ATH1EfpmCEGP"},{"$f":"+B11&C11&E11&$A$5","v":"ATH1EfpmCEGFP"},{"$f":"+B11&C11&F11&$A$4","v":"ATH1PfpCEGP"},null,null,{"$f":"+IFERROR(VLOOKUP(H11,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I11,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":9.9970000000000003E-2},null,{"$f":"+EnergíaVig!V10*$M11*(1-$G11)*1000","v":51.31984435247773},{"$f":"+EnergíaVig!W10*$M11*(1-$G11)*1000","v":52.235291362347532},{"$f":"+EnergíaVig!X10*$M11*(1-$G11)*1000","v":53.19196785525925},{"$f":"+EnergíaVig!Y10*$M11*(1-$G11)*1000","v":54.105820171579197},{"$f":"+SUMPRODUCT(O11:R11,PremisaCosto!$F$69:$I$69)","v":172.88396733961468},null,{"$f":"+IFERROR(VLOOKUP(J11,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q10*U11*12*(1-$G11)*1000","v":0},null,null,{"$f":"+SUM(W11,O11)/SUM($W$8,$O$8)","v":1.1470273739649157E-7}]
[{"$f":"+EnergíaVig!A11","v":"ATH Fuera de Punta Bajo"},{"$f":"+ITV_CD!B11","v":"ATH"},{"$f":"+ITV_CD!C11","v":1},{"$f":"+ITV_CD!D11","v":"Regular"},{"$f":"+ITV_CD!E11","v":"Efpb"},{"$f":"+ITV_CD!F11","v":"Pfp"},{"$f":"+ITV_CD!G11","v":0},"ATH1EfpbCEGP","ATH1EfpbCEGFP","ATH1PfpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H12,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I12,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":4.5440000000000001E-2},null,{"$f":"+EnergíaVig!V11*$M12*(1-$G12)*1000","v":23.326735294354187},{"$f":"+EnergíaVig!W11*$M12*(1-$G12)*1000","v":23.742839246824769},{"$f":"+EnergíaVig!X11*$M12*(1-$G12)*1000","v":24.177683498479347},{"$f":"+EnergíaVig!Y11*$M12*(1-$G12)*1000","v":24.593062604747011},{"$f":"+SUMPRODUCT(O12:R12,PremisaCosto!$F$69:$I$69)","v":78.582049373933089},null,{"$f":"+IFERROR(VLOOKUP(J12,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q11*U12*12*(1-$G12)*1000","v":0},null,null,5.2136564842418496E-8]
[{"$f":"+EnergíaVig!A12","v":"ATD"},{"$f":"+ITV_CD!B12","v":"ATD"},{"$f":"+ITV_CD!C12","v":1},{"$f":"+ITV_CD!D12","v":"Regular"},{"$f":"+ITV_CD!E12","v":"Et"},{"$f":"+ITV_CD!F12","v":"Pp"},{"$f":"+ITV_CD!G12","v":0},"ATD1EtCEGP","ATD1EtCEGFP","ATD1PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H13,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I13,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":9.5589999999999994E-2},null,{"$f":"+EnergíaVig!V12*$M13*(1-$G13)*1000","v":2257.28258873716},{"$f":"+EnergíaVig!W12*$M13*(1-$G13)*1000","v":2297.5481550568452},{"$f":"+EnergíaVig!X12*$M13*(1-$G13)*1000","v":2339.6271835057978},{"$f":"+EnergíaVig!Y12*$M13*(1-$G13)*1000","v":2379.8226078749394},{"$f":"+SUMPRODUCT(O13:R13,PremisaCosto!$F$69:$I$69)","v":7604.2313508823963},null,{"$f":"+IFERROR(VLOOKUP(J13,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q12*U13*12*(1-$G13)*1000","v":0},null,null,{"$f":"+SUM(W13,O13)/SUM($W$8,$O$8)","v":5.0451534932040496E-6}]
[{"$f":"+EnergíaVig!A13","v":"MTH"},{"$f":"+ITV_CD!B13","v":"MTH"},{"$f":"+ITV_CD!C13","v":1},{"$f":"+ITV_CD!D13","v":""},null,null,{"$f":"+ITV_CD!G13","v":""},"MTH1CEGP","MTH1CEGFP","MTH1CEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H14,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I14,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O15:O17)","v":1732817.9700596337},{"$f":"+SUM(P15:P17)","v":1763728.0994521671},{"$f":"+SUM(Q15:Q17)","v":1796030.3450915972},{"$f":"+SUM(R15:R17)","v":1826886.6295499767},{"$f":"+SUM(S15:S17)","v":5837438.6968853604},null,{"$f":"+IFERROR(VLOOKUP(J14,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W15:W17)","v":0},null,null,3.8729455843736524E-3]
[{"$f":"+EnergíaVig!A14","v":"MTH Punta"},{"$f":"+ITV_CD!B14","v":"MTH"},{"$f":"+ITV_CD!C14","v":1},{"$f":"+ITV_CD!D14","v":"Regular"},{"$f":"+ITV_CD!E14","v":"Ep"},{"$f":"+ITV_CD!F14","v":"Pp"},{"$f":"+ITV_CD!G14","v":0},"MTH1EpCEGP","MTH1EpCEGFP","MTH1PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H15,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I15,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.24851000000000001},null,{"$f":"+EnergíaVig!V14*$M15*(1-$G15)*1000","v":849360.53729449352},{"$f":"+EnergíaVig!W14*$M15*(1-$G15)*1000","v":864511.4905753975},{"$f":"+EnergíaVig!X14*$M15*(1-$G15)*1000","v":880344.80554914568},{"$f":"+EnergíaVig!Y14*$M15*(1-$G15)*1000","v":895469.36612002843},{"$f":"+SUMPRODUCT(O15:R15,PremisaCosto!$F$69:$I$69)","v":2861287.3098491635},null,{"$f":"+IFERROR(VLOOKUP(J15,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q14*U15*12*(1-$G15)*1000","v":0},null,null,1.8983685530123715E-3]
[{"$f":"+EnergíaVig!A15","v":"MTH Fuera de Punta Medio"},{"$f":"+ITV_CD!B15","v":"MTH"},{"$f":"+ITV_CD!C15","v":1},{"$f":"+ITV_CD!D15","v":"Regular"},{"$f":"+ITV_CD!E15","v":"Efpm"},{"$f":"+ITV_CD!F15","v":"Pfp"},{"$f":"+ITV_CD!G15","v":0},{"$f":"+B16&C16&E16&$A$4","v":"MTH1EfpmCEGP"},{"$f":"+B16&C16&E16&$A$5","v":"MTH1EfpmCEGFP"},{"$f":"+B16&C16&F16&$A$4","v":"MTH1PfpCEGP"},null,null,{"$f":"+IFERROR(VLOOKUP(H16,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I16,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.13016},null,{"$f":"+EnergíaVig!V15*$M16*(1-$G16)*1000","v":516377.57372288412},{"$f":"+EnergíaVig!W15*$M16*(1-$G16)*1000","v":525588.75337069645},{"$f":"+EnergíaVig!X15*$M16*(1-$G16)*1000","v":535214.78190762084},{"$f":"+EnergíaVig!Y15*$M16*(1-$G16)*1000","v":544409.91583283804},{"$f":"+SUMPRODUCT(O16:R16,PremisaCosto!$F$69:$I$69)","v":1739549.3832222903},null,{"$f":"+IFERROR(VLOOKUP(J16,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q15*U16*12*(1-$G16)*1000","v":0},null,null,{"$f":"+SUM(W16,O16)/SUM($W$8,$O$8)","v":1.1541329086925381E-3}]
[{"$f":"+EnergíaVig!A16","v":"MTH Fuera de Punta Bajo"},{"$f":"+ITV_CD!B16","v":"MTH"},{"$f":"+ITV_CD!C16","v":1},{"$f":"+ITV_CD!D16","v":"Regular"},{"$f":"+ITV_CD!E16","v":"Efpb"},{"$f":"+ITV_CD!F16","v":"Pfp"},{"$f":"+ITV_CD!G16","v":0},"MTH1EfpbCEGP","MTH1EfpbCEGFP","MTH1PfpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H17,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I17,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.917E-2},null,{"$f":"+EnergíaVig!V16*$M17*(1-$G17)*1000","v":367079.85904225602},{"$f":"+EnergíaVig!W16*$M17*(1-$G17)*1000","v":373627.85550607304},{"$f":"+EnergíaVig!X16*$M17*(1-$G17)*1000","v":380470.7576348306},{"$f":"+EnergíaVig!Y16*$M17*(1-$G17)*1000","v":387007.34759711032},{"$f":"+SUMPRODUCT(O17:R17,PremisaCosto!$F$69:$I$69)","v":1236602.0038139066},null,{"$f":"+IFERROR(VLOOKUP(J17,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q16*U17*12*(1-$G17)*1000","v":0},null,null,8.2044412266874293E-4]
[{"$f":"+EnergíaVig!A17","v":"MTD"},{"$f":"+ITV_CD!B17","v":"MTD"},{"$f":"+ITV_CD!C17","v":1},null,null,null,null,"MTD1CEGP","MTD1CEGFP","MTD1CEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H18,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I18,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O19:O53)","v":103007449.63239929},{"$f":"+SUM(P19:P53)","v":104844742.2994462},{"$f":"+SUM(Q19:Q53)","v":106764795.40860924},{"$f":"+SUM(R19:R53)","v":108598931.91477583},{"$f":"+SUM(S19:S53)","v":347006809.35169226},null,{"$f":"+IFERROR(VLOOKUP(J18,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W19:W53)","v":0},null,null,0.23022744114181995]
[{"$f":"+EnergíaVig!A18","v":"MTD_1 (0-10,000)"},{"$f":"+ITV_CD!B18","v":"MTD"},{"$f":"+ITV_CD!C18","v":1},null,null,null,null,"MTD1CEGP","MTD1CEGFP","MTD1CEGP",null,null,{"$f":"+M20","v":9.9790000000000004E-2},null,null,null,null,null,{"$f":"+SUMPRODUCT(O19:R19,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U20","v":0}]
[{"$f":"+EnergíaVig!A19","v":"MTD_1 Regular"},{"$f":"+ITV_CD!B19","v":"MTD"},{"$f":"+ITV_CD!C19","v":1},{"$f":"+ITV_CD!D19","v":"Regular"},{"$f":"+ITV_CD!E19","v":"Et"},{"$f":"+ITV_CD!F19","v":"Pp"},{"$f":"+ITV_CD!G19","v":0},"MTD1EtCEGP","MTD1EtCEGFP","MTD1PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H20,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I20,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":9.9790000000000004E-2},null,{"$f":"+EnergíaVig!V19*$M20*(1-$G20)*1000","v":102195315.05533344},{"$f":"+EnergíaVig!W19*$M20*(1-$G20)*1000","v":104018150.36546133},{"$f":"+EnergíaVig!X19*$M20*(1-$G20)*1000","v":105923092.67821458},{"$f":"+EnergíaVig!Y19*$M20*(1-$G20)*1000","v":107742789.85333611},{"$f":"+EnergíaVig!Z19*$M20*(1-$G20)*1000","v":344270387.13060421},null,{"$f":"+IFERROR(VLOOKUP(J20,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q19*U20*12*(1-$G20)*1000","v":0}]
[{"$f":"+EnergíaVig!A20","v":"MTD_1 Agro"},{"$f":"+ITV_CD!B20","v":"MTD"},{"$f":"+ITV_CD!C20","v":1},{"$f":"+ITV_CD!D20","v":"Agropecuario"},{"$f":"+ITV_CD!E20","v":"Et"},{"$f":"+ITV_CD!F20","v":"Pp"},{"$f":"+ITV_CD!G20","v":0.05},"MTD1EtCEGP","MTD1EtCEGFP","MTD1PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H21,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I21,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":9.9790000000000004E-2},null,{"$f":"+EnergíaVig!V20*$M21*(1-$G21)*1000","v":808464.38771196676},{"$f":"+EnergíaVig!W20*$M21*(1-$G21)*1000","v":822885.83258685598},{"$f":"+EnergíaVig!X20*$M21*(1-$G21)*1000","v":837956.7838892045},{"$f":"+EnergíaVig!Y20*$M21*(1-$G21)*1000","v":852353.10684564966},{"$f":"+EnergíaVig!Z20*$M21*(1-$G21)*1000","v":2723518.2133534495},null,{"$f":"+IFERROR(VLOOKUP(J21,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q20*U21*12*(1-$G21)*1000","v":0}]
[{"$f":"+EnergíaVig!A21","v":"MTD_1 Jub. 1"},{"$f":"+ITV_CD!B21","v":"MTD"},{"$f":"+ITV_CD!C21","v":1},{"$f":"+ITV_CD!D21","v":"Jubilados - 1"},{"$f":"+ITV_CD!E21","v":"Et"},{"$f":"+ITV_CD!F21","v":"Pp"},{"$f":"+ITV_CD!G21","v":0.25},"MTD1EtCEGP","MTD1EtCEGFP","MTD1PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H22,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I22,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":9.9790000000000004E-2},null,{"$f":"+EnergíaVig!V21*$M22*(1-$G22)*1000","v":3864.4030481972154},{"$f":"+EnergíaVig!W21*$M22*(1-$G22)*1000","v":3906.5082804924177},{"$f":"+EnergíaVig!X21*$M22*(1-$G22)*1000","v":3952.7426556598411},{"$f":"+EnergíaVig!Y21*$M22*(1-$G22)*1000","v":4002.3414489533511},{"$f":"+EnergíaVig!Z21*$M22*(1-$G22)*1000","v":12904.00773459292},null,{"$f":"+IFERROR(VLOOKUP(J22,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q21*U22*12*(1-$G22)*1000","v":0},null,null,null,{"$f":"+EnergíaVig!V22","v":0},{"$f":"+ClientesVig!P22*0.6*12","v":7.6627034168544998}]
[{"$f":"+EnergíaVig!A22","v":"MTD_1 Jub. 2"},{"$f":"+ITV_CD!B22","v":"MTD"},{"$f":"+ITV_CD!C22","v":1},{"$f":"+ITV_CD!D22","v":"Jubilados - 2"},{"$f":"+ITV_CD!E22","v":"Et"},{"$f":"+ITV_CD!F22","v":"Pp"},{"$f":"+ITV_CD!G22","v":0.25},"MTD1EtCEGP","MTD1EtCEGFP","MTD1PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H23,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I23,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":9.9790000000000004E-2},null,{"$f":"+((EnergíaVig!V22-ClientesVig!Q22*0.6*12)+(ClientesVig!Q22*0.6*12)*(1-$G23))*$M23*1000","v":-194.21369431718531},{"$f":"+((EnergíaVig!W22-ClientesVig!R22*0.6*12)+(ClientesVig!R22*0.6*12)*(1-$G23))*$M23*1000","v":-200.40688248269149},{"$f":"+((EnergíaVig!X22-ClientesVig!S22*0.6*12)+(ClientesVig!S22*0.6*12)*(1-$G23))*$M23*1000","v":-206.79615020418055},{"$f":"+((EnergíaVig!Y22-ClientesVig!T22*0.6*12)+(ClientesVig!T22*0.6*12)*(1-$G23))*$M23*1000","v":-213.38685487214215},{"$f":"+((EnergíaVig!Z22-ClientesVig!U22*0.6*12)+(ClientesVig!U22*0.6*12)*(1-$G23))*$M23*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J23,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q22*U23*12*(1-$G23)*1000","v":0},null,null,null,{"$f":"+(ClientesVig!P22*0.6*12)","v":7.6627034168544998}]
[{"$f":"+EnergíaVig!A23","v":"MTD_1 Discap."},{"$f":"+ITV_CD!B23","v":"MTD"},{"$f":"+ITV_CD!C23","v":1},{"$f":"+ITV_CD!D23","v":"Jubilados - 1"},{"$f":"+ITV_CD!E23","v":"Et"},{"$f":"+ITV_CD!F23","v":"Pp"},{"$f":"+ITV_CD!G23","v":0.25},{"$f":"+B24&C24&E24&$A$4","v":"MTD1EtCEGP"},{"$f":"+B24&C24&E24&$A$5","v":"MTD1EtCEGFP"},{"$f":"+B24&C24&F24&$A$4","v":"MTD1PpCEGP"},null,null,{"$f":"+IFERROR(VLOOKUP(H24,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I24,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":9.9790000000000004E-2},null,{"$f":"+EnergíaVig!V23*$M24*(1-$G24)*1000","v":0},{"$f":"+EnergíaVig!W23*$M24*(1-$G24)*1000","v":0},{"$f":"+EnergíaVig!X23*$M24*(1-$G24)*1000","v":0},{"$f":"+EnergíaVig!Y23*$M24*(1-$G24)*1000","v":0},{"$f":"+EnergíaVig!Z23*$M24*(1-$G24)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J24,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q23*U24*12*(1-$G24)*1000","v":0}]
[{"$f":"+EnergíaVig!A24","v":"MTD_1 Discapacitados 601-más"},{"$f":"+ITV_CD!B24","v":"MTD"},{"$f":"+ITV_CD!C24","v":1},{"$f":"+ITV_CD!D24","v":"Jubilados - 2"},{"$f":"+ITV_CD!E24","v":"Et"},{"$f":"+ITV_CD!F24","v":"Pp"},{"$f":"+ITV_CD!G24","v":0.25},{"$f":"+B25&C25&E25&$A$4","v":"MTD1EtCEGP"},{"$f":"+B25&C25&E25&$A$5","v":"MTD1EtCEGFP"},{"$f":"+B25&C25&F25&$A$4","v":"MTD1PpCEGP"},null,null,{"$f":"+IFERROR(VLOOKUP(H25,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I25,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":9.9790000000000004E-2},null,{"$f":"+((EnergíaVig!V24-ClientesVig!Q24*0.6*12)+(ClientesVig!Q24*0.6*12)*(1-$G25))*$M25*1000","v":0},{"$f":"+((EnergíaVig!W24-ClientesVig!R24*0.6*12)+(ClientesVig!R24*0.6*12)*(1-$G25))*$M25*1000","v":0},{"$f":"+((EnergíaVig!X24-ClientesVig!S24*0.6*12)+(ClientesVig!S24*0.6*12)*(1-$G25))*$M25*1000","v":0},{"$f":"+((EnergíaVig!Y24-ClientesVig!T24*0.6*12)+(ClientesVig!T24*0.6*12)*(1-$G25))*$M25*1000","v":0},{"$f":"+((EnergíaVig!Z24-ClientesVig!U24*0.6*12)+(ClientesVig!U24*0.6*12)*(1-$G25))*$M25*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J25,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q24*U25*12*(1-$G25)*1000","v":0}]
[{"$f":"+EnergíaVig!A25","v":"MTD_1 Político"},{"$f":"+ITV_CD!B25","v":"MTD"},{"$f":"+ITV_CD!C25","v":1},{"$f":"+ITV_CD!D25","v":"Político"},{"$f":"+ITV_CD!E25","v":"Et"},{"$f":"+ITV_CD!F25","v":"Pp"},{"$f":"+ITV_CD!G25","v":0.5},"MTD1EtCEGP","MTD1EtCEGFP","MTD1PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H26,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I26,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":9.9790000000000004E-2},null,{"$f":"+EnergíaVig!V25*$M26*(1-$G26)*1000","v":0},{"$f":"+EnergíaVig!W25*$M26*(1-$G26)*1000","v":0},{"$f":"+EnergíaVig!X25*$M26*(1-$G26)*1000","v":0},{"$f":"+EnergíaVig!Y25*$M26*(1-$G26)*1000","v":0},{"$f":"+EnergíaVig!Z25*$M26*(1-$G26)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J26,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q25*U26*12*(1-$G26)*1000","v":0}]
[{"$f":"+EnergíaVig!A26","v":"MTD_1 Cruz Roja"},{"$f":"+ITV_CD!B26","v":"MTD"},{"$f":"+ITV_CD!C26","v":1},{"$f":"+ITV_CD!D26","v":"Cruz Roja"},{"$f":"+ITV_CD!E26","v":"Et"},{"$f":"+ITV_CD!F26","v":"Pp"},{"$f":"+ITV_CD!G26","v":1},{"$f":"+B27&C27&E27&$A$4","v":"MTD1EtCEGP"},{"$f":"+B27&C27&E27&$A$5","v":"MTD1EtCEGFP"},{"$f":"+B27&C27&F27&$A$4","v":"MTD1PpCEGP"},null,null,{"$f":"+IFERROR(VLOOKUP(H27,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I27,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":9.9790000000000004E-2},null,{"$f":"+EnergíaVig!V26*$M27*(1-$G27)*1000","v":0},{"$f":"+EnergíaVig!W26*$M27*(1-$G27)*1000","v":0},{"$f":"+EnergíaVig!X26*$M27*(1-$G27)*1000","v":0},{"$f":"+EnergíaVig!Y26*$M27*(1-$G27)*1000","v":0},{"$f":"+EnergíaVig!Z26*$M27*(1-$G27)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J27,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q26*U27*12*(1-$G27)*1000","v":0}]
[{"$f":"+EnergíaVig!A27","v":"MTD_2 (10,001-30,000)"},{"$f":"+ITV_CD!B27","v":"MTD"},{"$f":"+ITV_CD!C27","v":2},null,null,null,null,"MTD2CEGP","MTD2CEGFP","MTD2CEGP",null,null,{"$f":"+M29","v":9.9790000000000004E-2},null,null,null,null,null,{"$f":"+SUMPRODUCT(O28:R28,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U29","v":0}]
[{"$f":"+EnergíaVig!A28","v":"MTD_2 Regular"},{"$f":"+ITV_CD!B28","v":"MTD"},{"$f":"+ITV_CD!C28","v":2},{"$f":"+ITV_CD!D28","v":"Regular"},{"$f":"+ITV_CD!E28","v":"Et"},{"$f":"+ITV_CD!F28","v":"Pp"},{"$f":"+ITV_CD!G28","v":0},"MTD2EtCEGP","MTD2EtCEGFP","MTD2PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H29,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I29,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":9.9790000000000004E-2},null,{"$f":"+($M29*(EnergíaVig!V28-$P$4*12*ClientesVig!Q28)+$M20*($P$4*12*ClientesVig!Q28))*(1-$G29)*1000","v":0},{"$f":"+($M29*(EnergíaVig!W28-$P$4*12*ClientesVig!R28)+$M20*($P$4*12*ClientesVig!R28))*(1-$G29)*1000","v":0},{"$f":"+($M29*(EnergíaVig!X28-$P$4*12*ClientesVig!S28)+$M20*($P$4*12*ClientesVig!S28))*(1-$G29)*1000","v":0},{"$f":"+($M29*(EnergíaVig!Y28-$P$4*12*ClientesVig!T28)+$M20*($P$4*12*ClientesVig!T28))*(1-$G29)*1000","v":0},{"$f":"+SUMPRODUCT(O29:R29,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J29,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q28*U29*12*(1-$G29)*1000","v":0}]
[{"$f":"+EnergíaVig!A29","v":"MTD_2 Agro"},{"$f":"+ITV_CD!B29","v":"MTD"},{"$f":"+ITV_CD!C29","v":2},{"$f":"+ITV_CD!D29","v":"Agropecuario"},{"$f":"+ITV_CD!E29","v":"Et"},{"$f":"+ITV_CD!F29","v":"Pp"},{"$f":"+ITV_CD!G29","v":0.05},"MTD2EtCEGP","MTD2EtCEGFP","MTD2PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H30,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I30,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":9.9790000000000004E-2},null,{"$f":"+($M30*(EnergíaVig!V29-$P$4*12*ClientesVig!Q29)+$M21*($P$4*12*ClientesVig!Q29))*(1-$G30)*1000","v":0},{"$f":"+($M30*(EnergíaVig!W29-$P$4*12*ClientesVig!R29)+$M21*($P$4*12*ClientesVig!R29))*(1-$G30)*1000","v":0},{"$f":"+($M30*(EnergíaVig!X29-$P$4*12*ClientesVig!S29)+$M21*($P$4*12*ClientesVig!S29))*(1-$G30)*1000","v":0},{"$f":"+($M30*(EnergíaVig!Y29-$P$4*12*ClientesVig!T29)+$M21*($P$4*12*ClientesVig!T29))*(1-$G30)*1000","v":0},{"$f":"+SUMPRODUCT(O30:R30,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J30,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q29*U30*12*(1-$G30)*1000","v":0}]
[{"$f":"+EnergíaVig!A30","v":"MTD_2 Jub. 1"},{"$f":"+ITV_CD!B30","v":"MTD"},{"$f":"+ITV_CD!C30","v":2},{"$f":"+ITV_CD!D30","v":"Jubilados - 1"},{"$f":"+ITV_CD!E30","v":"Et"},{"$f":"+ITV_CD!F30","v":"Pp"},{"$f":"+ITV_CD!G30","v":0.25},"MTD2EtCEGP","MTD2EtCEGFP","MTD2PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H31,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I31,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":9.9790000000000004E-2},null,{"$f":"+($M31*(EnergíaVig!V30-$P$4*12*ClientesVig!Q30)+$M22*($P$4*12*ClientesVig!Q30))*(1-$G31)*1000","v":0},{"$f":"+($M31*(EnergíaVig!W30-$P$4*12*ClientesVig!R30)+$M22*($P$4*12*ClientesVig!R30))*(1-$G31)*1000","v":0},{"$f":"+($M31*(EnergíaVig!X30-$P$4*12*ClientesVig!S30)+$M22*($P$4*12*ClientesVig!S30))*(1-$G31)*1000","v":0},{"$f":"+($M31*(EnergíaVig!Y30-$P$4*12*ClientesVig!T30)+$M22*($P$4*12*ClientesVig!T30))*(1-$G31)*1000","v":0},{"$f":"+SUMPRODUCT(O31:R31,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J31,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q30*U31*12*(1-$G31)*1000","v":0}]
[{"$f":"+EnergíaVig!A31","v":"MTD_2 Jub. 2"},{"$f":"+ITV_CD!B31","v":"MTD"},{"$f":"+ITV_CD!C31","v":2},{"$f":"+ITV_CD!D31","v":"Jubilados - 2"},{"$f":"+ITV_CD!E31","v":"Et"},{"$f":"+ITV_CD!F31","v":"Pp"},{"$f":"+ITV_CD!G31","v":0.25},"MTD2EtCEGP","MTD2EtCEGFP","MTD2PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H32,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I32,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":9.9790000000000004E-2},null,{"$f":"+($M32*(EnergíaVig!V31-$P$4*12*ClientesVig!Q31)+$M23*($P$4*12*ClientesVig!Q31-$P$5*12*ClientesVig!Q31)+$M23*$P$5*12*ClientesVig!Q31*(1-$G32))*1000","v":0},{"$f":"+($M32*(EnergíaVig!W31-$P$4*12*ClientesVig!R31)+$M23*($P$4*12*ClientesVig!R31-$P$5*12*ClientesVig!R31)+$M23*$P$5*12*ClientesVig!R31*(1-$G32))*1000","v":0},{"$f":"+($M32*(EnergíaVig!X31-$P$4*12*ClientesVig!S31)+$M23*($P$4*12*ClientesVig!S31-$P$5*12*ClientesVig!S31)+$M23*$P$5*12*ClientesVig!S31*(1-$G32))*1000","v":0},{"$f":"+($M32*(EnergíaVig!Y31-$P$4*12*ClientesVig!T31)+$M23*($P$4*12*ClientesVig!T31-$P$5*12*ClientesVig!T31)+$M23*$P$5*12*ClientesVig!T31*(1-$G32))*1000","v":0},{"$f":"+SUMPRODUCT(O32:R32,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J32,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q31*U32*12*(1-$G32)*1000","v":0}]
[{"$f":"+EnergíaVig!A32","v":"MTD_2 Discap."},{"$f":"+ITV_CD!B32","v":"MTD"},{"$f":"+ITV_CD!C32","v":2},{"$f":"+ITV_CD!D32","v":"Jubilados - 1"},{"$f":"+ITV_CD!E32","v":"Et"},{"$f":"+ITV_CD!F32","v":"Pp"},{"$f":"+ITV_CD!G32","v":0.25},{"$f":"+B33&C33&E33&$A$4","v":"MTD2EtCEGP"},{"$f":"+B33&C33&E33&$A$5","v":"MTD2EtCEGFP"},{"$f":"+B33&C33&F33&$A$4","v":"MTD2PpCEGP"},null,null,{"$f":"+IFERROR(VLOOKUP(H33,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I33,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":9.9790000000000004E-2},null,{"$f":"+($M33*(EnergíaVig!V32-$P$4*12*ClientesVig!Q32)+$M24*($P$4*12*ClientesVig!Q32))*(1-$G33)*1000","v":0},{"$f":"+($M33*(EnergíaVig!W32-$P$4*12*ClientesVig!R32)+$M24*($P$4*12*ClientesVig!R32))*(1-$G33)*1000","v":0},{"$f":"+($M33*(EnergíaVig!X32-$P$4*12*ClientesVig!S32)+$M24*($P$4*12*ClientesVig!S32))*(1-$G33)*1000","v":0},{"$f":"+($M33*(EnergíaVig!Y32-$P$4*12*ClientesVig!T32)+$M24*($P$4*12*ClientesVig!T32))*(1-$G33)*1000","v":0},{"$f":"+SUMPRODUCT(O33:R33,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J33,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q32*U33*12*(1-$G33)*1000","v":0}]
[{"$f":"+EnergíaVig!A33","v":"MTD_2 Discapacitados 601-más"},{"$f":"+ITV_CD!B33","v":"MTD"},{"$f":"+ITV_CD!C33","v":2},{"$f":"+ITV_CD!D33","v":"Jubilados - 2"},{"$f":"+ITV_CD!E33","v":"Et"},{"$f":"+ITV_CD!F33","v":"Pp"},{"$f":"+ITV_CD!G33","v":0.25},{"$f":"+B34&C34&E34&$A$4","v":"MTD2EtCEGP"},{"$f":"+B34&C34&E34&$A$5","v":"MTD2EtCEGFP"},{"$f":"+B34&C34&F34&$A$4","v":"MTD2PpCEGP"},null,null,{"$f":"+IFERROR(VLOOKUP(H34,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I34,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":9.9790000000000004E-2},null,{"$f":"+($M34*(EnergíaVig!V33-$P$4*12*ClientesVig!Q33)+$M25*($P$4*12*ClientesVig!Q33-$P$5*12*ClientesVig!Q33)+$M25*$P$5*12*ClientesVig!Q33*(1-$G34))*1000","v":0},{"$f":"+($M34*(EnergíaVig!W33-$P$4*12*ClientesVig!R33)+$M25*($P$4*12*ClientesVig!R33-$P$5*12*ClientesVig!R33)+$M25*$P$5*12*ClientesVig!R33*(1-$G34))*1000","v":0},{"$f":"+($M34*(EnergíaVig!X33-$P$4*12*ClientesVig!S33)+$M25*($P$4*12*ClientesVig!S33-$P$5*12*ClientesVig!S33)+$M25*$P$5*12*ClientesVig!S33*(1-$G34))*1000","v":0},{"$f":"+($M34*(EnergíaVig!Y33-$P$4*12*ClientesVig!T33)+$M25*($P$4*12*ClientesVig!T33-$P$5*12*ClientesVig!T33)+$M25*$P$5*12*ClientesVig!T33*(1-$G34))*1000","v":0},{"$f":"+SUMPRODUCT(O34:R34,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J34,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q33*U34*12*(1-$G34)*1000","v":0}]
[{"$f":"+EnergíaVig!A34","v":"MTD_2 Político"},{"$f":"+ITV_CD!B34","v":"MTD"},{"$f":"+ITV_CD!C34","v":2},{"$f":"+ITV_CD!D34","v":"Político"},{"$f":"+ITV_CD!E34","v":"Et"},{"$f":"+ITV_CD!F34","v":"Pp"},{"$f":"+ITV_CD!G34","v":0.5},"MTD2EtCEGP","MTD2EtCEGFP","MTD2PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H35,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I35,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":9.9790000000000004E-2},null,{"$f":"+($M35*(EnergíaVig!V34-$P$4*12*ClientesVig!Q34)+$M26*($P$4*12*ClientesVig!Q34))*(1-$G35)*1000","v":0},{"$f":"+($M35*(EnergíaVig!W34-$P$4*12*ClientesVig!R34)+$M26*($P$4*12*ClientesVig!R34))*(1-$G35)*1000","v":0},{"$f":"+($M35*(EnergíaVig!X34-$P$4*12*ClientesVig!S34)+$M26*($P$4*12*ClientesVig!S34))*(1-$G35)*1000","v":0},{"$f":"+($M35*(EnergíaVig!Y34-$P$4*12*ClientesVig!T34)+$M26*($P$4*12*ClientesVig!T34))*(1-$G35)*1000","v":0},{"$f":"+SUMPRODUCT(O35:R35,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J35,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q34*U35*12*(1-$G35)*1000","v":0}]
[{"$f":"+EnergíaVig!A35","v":"MTD_2 Cruz Roja"},{"$f":"+ITV_CD!B35","v":"MTD"},{"$f":"+ITV_CD!C35","v":2},{"$f":"+ITV_CD!D35","v":"Cruz Roja"},{"$f":"+ITV_CD!E35","v":"Et"},{"$f":"+ITV_CD!F35","v":"Pp"},{"$f":"+ITV_CD!G35","v":1},{"$f":"+B36&C36&E36&$A$4","v":"MTD2EtCEGP"},{"$f":"+B36&C36&E36&$A$5","v":"MTD2EtCEGFP"},{"$f":"+B36&C36&F36&$A$4","v":"MTD2PpCEGP"},null,null,{"$f":"+IFERROR(VLOOKUP(H36,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I36,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":9.9790000000000004E-2},null,{"$f":"+EnergíaVig!V35*$M36*(1-$G36)*1000","v":0},{"$f":"+EnergíaVig!W35*$M36*(1-$G36)*1000","v":0},{"$f":"+EnergíaVig!X35*$M36*(1-$G36)*1000","v":0},{"$f":"+EnergíaVig!Y35*$M36*(1-$G36)*1000","v":0},{"$f":"+EnergíaVig!Z35*$M36*(1-$G36)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J36,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q35*U36*12*(1-$G36)*1000","v":0}]
[{"$f":"+EnergíaVig!A36","v":"MTD_3 (30,001-50,000)"},{"$f":"+ITV_CD!B36","v":"MTD"},{"$f":"+ITV_CD!C36","v":3},null,null,null,null,"MTD3CEGP","MTD3CEGFP","MTD3CEGP",null,null,{"$f":"+M38","v":9.9790000000000004E-2},null,null,null,null,null,{"$f":"+SUMPRODUCT(O37:R37,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U38","v":0}]
[{"$f":"+EnergíaVig!A37","v":"MTD_3 Regular"},{"$f":"+ITV_CD!B37","v":"MTD"},{"$f":"+ITV_CD!C37","v":3},{"$f":"+ITV_CD!D37","v":"Regular"},{"$f":"+ITV_CD!E37","v":"Et"},{"$f":"+ITV_CD!F37","v":"Pp"},{"$f":"+ITV_CD!G37","v":0},"MTD3EtCEGP","MTD3EtCEGFP","MTD3PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H38,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I38,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":9.9790000000000004E-2},null,{"$f":"+($M38*(EnergíaVig!V37-$Q$4*12*ClientesVig!Q37)+$M29*(($Q$4-$P$4)*12*ClientesVig!Q37)+$M20*($P$4*12*ClientesVig!Q37))*(1-$G38)*1000","v":0},{"$f":"+($M38*(EnergíaVig!W37-$Q$4*12*ClientesVig!R37)+$M29*(($Q$4-$P$4)*12*ClientesVig!R37)+$M20*($P$4*12*ClientesVig!R37))*(1-$G38)*1000","v":0},{"$f":"+($M38*(EnergíaVig!X37-$Q$4*12*ClientesVig!S37)+$M29*(($Q$4-$P$4)*12*ClientesVig!S37)+$M20*($P$4*12*ClientesVig!S37))*(1-$G38)*1000","v":0},{"$f":"+($M38*(EnergíaVig!Y37-$Q$4*12*ClientesVig!T37)+$M29*(($Q$4-$P$4)*12*ClientesVig!T37)+$M20*($P$4*12*ClientesVig!T37))*(1-$G38)*1000","v":0},{"$f":"+SUMPRODUCT(O38:R38,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J38,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q37*U38*12*(1-$G38)*1000","v":0}]
[{"$f":"+EnergíaVig!A38","v":"MTD_3 Agro"},{"$f":"+ITV_CD!B38","v":"MTD"},{"$f":"+ITV_CD!C38","v":3},{"$f":"+ITV_CD!D38","v":"Agropecuario"},{"$f":"+ITV_CD!E38","v":"Et"},{"$f":"+ITV_CD!F38","v":"Pp"},{"$f":"+ITV_CD!G38","v":0.05},"MTD3EtCEGP","MTD3EtCEGFP","MTD3PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H39,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I39,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":9.9790000000000004E-2},null,{"$f":"+($M39*(EnergíaVig!V38-$Q$4*12*ClientesVig!Q38)+$M30*(($Q$4-$P$4)*12*ClientesVig!Q38)+$M21*($P$4*12*ClientesVig!Q38))*(1-$G39)*1000","v":0},{"$f":"+($M39*(EnergíaVig!W38-$Q$4*12*ClientesVig!R38)+$M30*(($Q$4-$P$4)*12*ClientesVig!R38)+$M21*($P$4*12*ClientesVig!R38))*(1-$G39)*1000","v":0},{"$f":"+($M39*(EnergíaVig!X38-$Q$4*12*ClientesVig!S38)+$M30*(($Q$4-$P$4)*12*ClientesVig!S38)+$M21*($P$4*12*ClientesVig!S38))*(1-$G39)*1000","v":0},{"$f":"+($M39*(EnergíaVig!Y38-$Q$4*12*ClientesVig!T38)+$M30*(($Q$4-$P$4)*12*ClientesVig!T38)+$M21*($P$4*12*ClientesVig!T38))*(1-$G39)*1000","v":0},{"$f":"+SUMPRODUCT(O39:R39,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J39,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q38*U39*12*(1-$G39)*1000","v":0}]
[{"$f":"+EnergíaVig!A39","v":"MTD_3 Jub. 1"},{"$f":"+ITV_CD!B39","v":"MTD"},{"$f":"+ITV_CD!C39","v":3},{"$f":"+ITV_CD!D39","v":"Jubilados - 1"},{"$f":"+ITV_CD!E39","v":"Et"},{"$f":"+ITV_CD!F39","v":"Pp"},{"$f":"+ITV_CD!G39","v":0.25},"MTD3EtCEGP","MTD3EtCEGFP","MTD3PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H40,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I40,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":9.9790000000000004E-2},null,{"$f":"+($M40*(EnergíaVig!V39-$Q$4*12*ClientesVig!Q39)+$M31*(($Q$4-$P$4)*12*ClientesVig!Q39)+$M22*($P$4*12*ClientesVig!Q39))*(1-$G40)*1000","v":0},{"$f":"+($M40*(EnergíaVig!W39-$Q$4*12*ClientesVig!R39)+$M31*(($Q$4-$P$4)*12*ClientesVig!R39)+$M22*($P$4*12*ClientesVig!R39))*(1-$G40)*1000","v":0},{"$f":"+($M40*(EnergíaVig!X39-$Q$4*12*ClientesVig!S39)+$M31*(($Q$4-$P$4)*12*ClientesVig!S39)+$M22*($P$4*12*ClientesVig!S39))*(1-$G40)*1000","v":0},{"$f":"+($M40*(EnergíaVig!Y39-$Q$4*12*ClientesVig!T39)+$M31*(($Q$4-$P$4)*12*ClientesVig!T39)+$M22*($P$4*12*ClientesVig!T39))*(1-$G40)*1000","v":0},{"$f":"+SUMPRODUCT(O40:R40,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J40,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q39*U40*12*(1-$G40)*1000","v":0}]
[{"$f":"+EnergíaVig!A40","v":"MTD_3 Jub. 2"},{"$f":"+ITV_CD!B40","v":"MTD"},{"$f":"+ITV_CD!C40","v":3},{"$f":"+ITV_CD!D40","v":"Jubilados - 2"},{"$f":"+ITV_CD!E40","v":"Et"},{"$f":"+ITV_CD!F40","v":"Pp"},{"$f":"+ITV_CD!G40","v":0.25},"MTD3EtCEGP","MTD3EtCEGFP","MTD3PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H41,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I41,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":9.9790000000000004E-2},null,{"$f":"+($M41*(EnergíaVig!V40-$Q$4*12*ClientesVig!Q40)+$M32*(($Q$4-$P$4)*12*ClientesVig!Q40)+$M23*(($P$4-$P$5)*12*ClientesVig!Q40)+$M23*$P$5*12*ClientesVig!Q40*(1-$G41))*1000","v":0},{"$f":"+($M41*(EnergíaVig!W40-$Q$4*12*ClientesVig!R40)+$M32*(($Q$4-$P$4)*12*ClientesVig!R40)+$M23*(($P$4-$P$5)*12*ClientesVig!R40)+$M23*$P$5*12*ClientesVig!R40*(1-$G41))*1000","v":0},{"$f":"+($M41*(EnergíaVig!X40-$Q$4*12*ClientesVig!S40)+$M32*(($Q$4-$P$4)*12*ClientesVig!S40)+$M23*(($P$4-$P$5)*12*ClientesVig!S40)+$M23*$P$5*12*ClientesVig!S40*(1-$G41))*1000","v":0},{"$f":"+($M41*(EnergíaVig!Y40-$Q$4*12*ClientesVig!T40)+$M32*(($Q$4-$P$4)*12*ClientesVig!T40)+$M23*(($P$4-$P$5)*12*ClientesVig!T40)+$M23*$P$5*12*ClientesVig!T40*(1-$G41))*1000","v":0},{"$f":"+SUMPRODUCT(O41:R41,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J41,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q40*U41*12*(1-$G41)*1000","v":0}]
[{"$f":"+EnergíaVig!A41","v":"MTD_3 Discap."},{"$f":"+ITV_CD!B41","v":"MTD"},{"$f":"+ITV_CD!C41","v":3},{"$f":"+ITV_CD!D41","v":"Jubilados - 1"},{"$f":"+ITV_CD!E41","v":"Et"},{"$f":"+ITV_CD!F41","v":"Pp"},{"$f":"+ITV_CD!G41","v":0.25},{"$f":"+B42&C42&E42&$A$4","v":"MTD3EtCEGP"},{"$f":"+B42&C42&E42&$A$5","v":"MTD3EtCEGFP"},{"$f":"+B42&C42&F42&$A$4","v":"MTD3PpCEGP"},null,null,{"$f":"+IFERROR(VLOOKUP(H42,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I42,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":9.9790000000000004E-2},null,{"$f":"+($M42*(EnergíaVig!V41-$Q$4*12*ClientesVig!Q41)+$M33*(($Q$4-$P$4)*12*ClientesVig!Q41)+$M24*($P$4*12*ClientesVig!Q41))*(1-$G42)*1000","v":0},{"$f":"+($M42*(EnergíaVig!W41-$Q$4*12*ClientesVig!R41)+$M33*(($Q$4-$P$4)*12*ClientesVig!R41)+$M24*($P$4*12*ClientesVig!R41))*(1-$G42)*1000","v":0},{"$f":"+($M42*(EnergíaVig!X41-$Q$4*12*ClientesVig!S41)+$M33*(($Q$4-$P$4)*12*ClientesVig!S41)+$M24*($P$4*12*ClientesVig!S41))*(1-$G42)*1000","v":0},{"$f":"+($M42*(EnergíaVig!Y41-$Q$4*12*ClientesVig!T41)+$M33*(($Q$4-$P$4)*12*ClientesVig!T41)+$M24*($P$4*12*ClientesVig!T41))*(1-$G42)*1000","v":0},{"$f":"+SUMPRODUCT(O42:R42,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J42,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q41*U42*12*(1-$G42)*1000","v":0}]
[{"$f":"+EnergíaVig!A42","v":"MTD_3 Discapacitados 601-más"},{"$f":"+ITV_CD!B42","v":"MTD"},{"$f":"+ITV_CD!C42","v":3},{"$f":"+ITV_CD!D42","v":"Jubilados - 2"},{"$f":"+ITV_CD!E42","v":"Et"},{"$f":"+ITV_CD!F42","v":"Pp"},{"$f":"+ITV_CD!G42","v":0.25},{"$f":"+B43&C43&E43&$A$4","v":"MTD3EtCEGP"},{"$f":"+B43&C43&E43&$A$5","v":"MTD3EtCEGFP"},{"$f":"+B43&C43&F43&$A$4","v":"MTD3PpCEGP"},null,null,{"$f":"+IFERROR(VLOOKUP(H43,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I43,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":9.9790000000000004E-2},null,{"$f":"+($M43*(EnergíaVig!V42-$Q$4*12*ClientesVig!Q42)+$M34*(($Q$4-$P$4)*12*ClientesVig!Q42)+$M25*(($P$4-$P$5)*12*ClientesVig!Q42)+$M25*$P$5*12*ClientesVig!Q42*(1-$G43))*1000","v":0},{"$f":"+($M43*(EnergíaVig!W42-$Q$4*12*ClientesVig!R42)+$M34*(($Q$4-$P$4)*12*ClientesVig!R42)+$M25*(($P$4-$P$5)*12*ClientesVig!R42)+$M25*$P$5*12*ClientesVig!R42*(1-$G43))*1000","v":0},{"$f":"+($M43*(EnergíaVig!X42-$Q$4*12*ClientesVig!S42)+$M34*(($Q$4-$P$4)*12*ClientesVig!S42)+$M25*(($P$4-$P$5)*12*ClientesVig!S42)+$M25*$P$5*12*ClientesVig!S42*(1-$G43))*1000","v":0},{"$f":"+($M43*(EnergíaVig!Y42-$Q$4*12*ClientesVig!T42)+$M34*(($Q$4-$P$4)*12*ClientesVig!T42)+$M25*(($P$4-$P$5)*12*ClientesVig!T42)+$M25*$P$5*12*ClientesVig!T42*(1-$G43))*1000","v":0},{"$f":"+SUMPRODUCT(O43:R43,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J43,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q42*U43*12*(1-$G43)*1000","v":0}]
[{"$f":"+EnergíaVig!A43","v":"MTD_3 Político"},{"$f":"+ITV_CD!B43","v":"MTD"},{"$f":"+ITV_CD!C43","v":3},{"$f":"+ITV_CD!D43","v":"Político"},{"$f":"+ITV_CD!E43","v":"Et"},{"$f":"+ITV_CD!F43","v":"Pp"},{"$f":"+ITV_CD!G43","v":0.5},"MTD3EtCEGP","MTD3EtCEGFP","MTD3PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H44,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I44,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":9.9790000000000004E-2},null,{"$f":"+($M44*(EnergíaVig!V43-$Q$4*12*ClientesVig!Q43)+$M35*(($Q$4-$P$4)*12*ClientesVig!Q43)+$M26*($P$4*12*ClientesVig!Q43))*(1-$G44)*1000","v":0},{"$f":"+($M44*(EnergíaVig!W43-$Q$4*12*ClientesVig!R43)+$M35*(($Q$4-$P$4)*12*ClientesVig!R43)+$M26*($P$4*12*ClientesVig!R43))*(1-$G44)*1000","v":0},{"$f":"+($M44*(EnergíaVig!X43-$Q$4*12*ClientesVig!S43)+$M35*(($Q$4-$P$4)*12*ClientesVig!S43)+$M26*($P$4*12*ClientesVig!S43))*(1-$G44)*1000","v":0},{"$f":"+($M44*(EnergíaVig!Y43-$Q$4*12*ClientesVig!T43)+$M35*(($Q$4-$P$4)*12*ClientesVig!T43)+$M26*($P$4*12*ClientesVig!T43))*(1-$G44)*1000","v":0},{"$f":"+SUMPRODUCT(O44:R44,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J44,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q43*U44*12*(1-$G44)*1000","v":0}]
[{"$f":"+EnergíaVig!A44","v":"MTD_3 Cruz Roja"},{"$f":"+ITV_CD!B44","v":"MTD"},{"$f":"+ITV_CD!C44","v":3},{"$f":"+ITV_CD!D44","v":"Cruz Roja"},{"$f":"+ITV_CD!E44","v":"Et"},{"$f":"+ITV_CD!F44","v":"Pp"},{"$f":"+ITV_CD!G44","v":1},{"$f":"+B45&C45&E45&$A$4","v":"MTD3EtCEGP"},{"$f":"+B45&C45&E45&$A$5","v":"MTD3EtCEGFP"},{"$f":"+B45&C45&F45&$A$4","v":"MTD3PpCEGP"},null,null,{"$f":"+IFERROR(VLOOKUP(H45,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I45,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":9.9790000000000004E-2},null,{"$f":"+EnergíaVig!V44*$M45*(1-$G45)*1000","v":0},{"$f":"+EnergíaVig!W44*$M45*(1-$G45)*1000","v":0},{"$f":"+EnergíaVig!X44*$M45*(1-$G45)*1000","v":0},{"$f":"+EnergíaVig!Y44*$M45*(1-$G45)*1000","v":0},{"$f":"+EnergíaVig!Z44*$M45*(1-$G45)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J45,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q44*U45*12*(1-$G45)*1000","v":0}]
[{"$f":"+EnergíaVig!A45","v":"MTD_4 (50,001-más)"},{"$f":"+ITV_CD!B45","v":"MTD"},{"$f":"+ITV_CD!C45","v":4},null,null,null,null,"MTD4CEGP","MTD4CEGFP","MTD4CEGP",null,null,{"$f":"+M47","v":9.9790000000000004E-2},null,null,null,null,null,{"$f":"+SUMPRODUCT(O46:R46,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U47","v":0}]
[{"$f":"+EnergíaVig!A46","v":"MTD_4 Regular"},{"$f":"+ITV_CD!B46","v":"MTD"},{"$f":"+ITV_CD!C46","v":4},{"$f":"+ITV_CD!D46","v":"Regular"},{"$f":"+ITV_CD!E46","v":"Et"},{"$f":"+ITV_CD!F46","v":"Pp"},{"$f":"+ITV_CD!G46","v":0},"MTD4EtCEGP","MTD4EtCEGFP","MTD4PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H47,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I47,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":9.9790000000000004E-2},null,{"$f":"+($M47*(EnergíaVig!V46-$R$4*12*ClientesVig!Q46)+$M38*(($R$4-$Q$4)*12*ClientesVig!Q46)+$M29*(($Q$4-$P$4)*12*ClientesVig!Q46)+$M20*($P$4*12*ClientesVig!Q46))*(1-$G47)*1000","v":0},{"$f":"+($M47*(EnergíaVig!W46-$R$4*12*ClientesVig!R46)+$M38*(($R$4-$Q$4)*12*ClientesVig!R46)+$M29*(($Q$4-$P$4)*12*ClientesVig!R46)+$M20*($P$4*12*ClientesVig!R46))*(1-$G47)*1000","v":0},{"$f":"+($M47*(EnergíaVig!X46-$R$4*12*ClientesVig!S46)+$M38*(($R$4-$Q$4)*12*ClientesVig!S46)+$M29*(($Q$4-$P$4)*12*ClientesVig!S46)+$M20*($P$4*12*ClientesVig!S46))*(1-$G47)*1000","v":0},{"$f":"+($M47*(EnergíaVig!Y46-$R$4*12*ClientesVig!T46)+$M38*(($R$4-$Q$4)*12*ClientesVig!T46)+$M29*(($Q$4-$P$4)*12*ClientesVig!T46)+$M20*($P$4*12*ClientesVig!T46))*(1-$G47)*1000","v":0},{"$f":"+SUMPRODUCT(O47:R47,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J47,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q46*U47*12*(1-$G47)*1000","v":0}]
[{"$f":"+EnergíaVig!A47","v":"MTD_4 Agro"},{"$f":"+ITV_CD!B47","v":"MTD"},{"$f":"+ITV_CD!C47","v":4},{"$f":"+ITV_CD!D47","v":"Agropecuario"},{"$f":"+ITV_CD!E47","v":"Et"},{"$f":"+ITV_CD!F47","v":"Pp"},{"$f":"+ITV_CD!G47","v":0.05},"MTD4EtCEGP","MTD4EtCEGFP","MTD4PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H48,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I48,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":9.9790000000000004E-2},null,{"$f":"+($M48*(EnergíaVig!V47-$R$4*12*ClientesVig!Q47)+$M39*(($R$4-$Q$4)*12*ClientesVig!Q47)+$M30*(($Q$4-$P$4)*12*ClientesVig!Q47)+$M21*($P$4*12*ClientesVig!Q47))*(1-$G48)*1000","v":0},{"$f":"+($M48*(EnergíaVig!W47-$R$4*12*ClientesVig!R47)+$M39*(($R$4-$Q$4)*12*ClientesVig!R47)+$M30*(($Q$4-$P$4)*12*ClientesVig!R47)+$M21*($P$4*12*ClientesVig!R47))*(1-$G48)*1000","v":0},{"$f":"+($M48*(EnergíaVig!X47-$R$4*12*ClientesVig!S47)+$M39*(($R$4-$Q$4)*12*ClientesVig!S47)+$M30*(($Q$4-$P$4)*12*ClientesVig!S47)+$M21*($P$4*12*ClientesVig!S47))*(1-$G48)*1000","v":0},{"$f":"+($M48*(EnergíaVig!Y47-$R$4*12*ClientesVig!T47)+$M39*(($R$4-$Q$4)*12*ClientesVig!T47)+$M30*(($Q$4-$P$4)*12*ClientesVig!T47)+$M21*($P$4*12*ClientesVig!T47))*(1-$G48)*1000","v":0},{"$f":"+SUMPRODUCT(O48:R48,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J48,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q47*U48*12*(1-$G48)*1000","v":0}]
[{"$f":"+EnergíaVig!A48","v":"MTD_4 Jub. 1"},{"$f":"+ITV_CD!B48","v":"MTD"},{"$f":"+ITV_CD!C48","v":4},{"$f":"+ITV_CD!D48","v":"Jubilados - 1"},{"$f":"+ITV_CD!E48","v":"Et"},{"$f":"+ITV_CD!F48","v":"Pp"},{"$f":"+ITV_CD!G48","v":0.25},{"$f":"+B49&C49&E49&$A$4","v":"MTD4EtCEGP"},{"$f":"+B49&C49&E49&$A$5","v":"MTD4EtCEGFP"},{"$f":"+B49&C49&F49&$A$4","v":"MTD4PpCEGP"},null,null,{"$f":"+IFERROR(VLOOKUP(H49,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I49,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":9.9790000000000004E-2},null,{"$f":"+($M49*(EnergíaVig!V48-$R$4*12*ClientesVig!Q48)+$M38*(($R$4-$Q$4)*12*ClientesVig!Q48)+$M29*(($Q$4-$P$4)*12*ClientesVig!Q48)+$M20*($P$4*12*ClientesVig!Q48))*(1-$G49)*1000","v":0},{"$f":"+($M49*(EnergíaVig!W48-$R$4*12*ClientesVig!R48)+$M38*(($R$4-$Q$4)*12*ClientesVig!R48)+$M29*(($Q$4-$P$4)*12*ClientesVig!R48)+$M20*($P$4*12*ClientesVig!R48))*(1-$G49)*1000","v":0},{"$f":"+($M49*(EnergíaVig!X48-$R$4*12*ClientesVig!S48)+$M38*(($R$4-$Q$4)*12*ClientesVig!S48)+$M29*(($Q$4-$P$4)*12*ClientesVig!S48)+$M20*($P$4*12*ClientesVig!S48))*(1-$G49)*1000","v":0},{"$f":"+($M49*(EnergíaVig!Y48-$R$4*12*ClientesVig!T48)+$M38*(($R$4-$Q$4)*12*ClientesVig!T48)+$M29*(($Q$4-$P$4)*12*ClientesVig!T48)+$M20*($P$4*12*ClientesVig!T48))*(1-$G49)*1000","v":0},{"$f":"+SUMPRODUCT(O49:R49,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J49,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q48*U49*12*(1-$G49)*1000","v":0}]
[{"$f":"+EnergíaVig!A49","v":"MTD_4 Jub. 2"},{"$f":"+ITV_CD!B49","v":"MTD"},{"$f":"+ITV_CD!C49","v":4},{"$f":"+ITV_CD!D49","v":"Jubilados - 2"},{"$f":"+ITV_CD!E49","v":"Et"},{"$f":"+ITV_CD!F49","v":"Pp"},{"$f":"+ITV_CD!G49","v":0.25},{"$f":"+B50&C50&E50&$A$4","v":"MTD4EtCEGP"},{"$f":"+B50&C50&E50&$A$5","v":"MTD4EtCEGFP"},{"$f":"+B50&C50&F50&$A$4","v":"MTD4PpCEGP"},null,null,{"$f":"+IFERROR(VLOOKUP(H50,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I50,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":9.9790000000000004E-2},null,{"$f":"+($M50*(EnergíaVig!V49-$R$4*12*ClientesVig!Q49)+$M39*(($R$4-$Q$4)*12*ClientesVig!Q49)+$M30*(($Q$4-$P$4)*12*ClientesVig!Q49)+$M21*(($P$4-$P$5)*12*ClientesVig!Q49)+$M21*$P$5*12*ClientesVig!Q49*(1-$G50))*1000","v":0},{"$f":"+($M50*(EnergíaVig!W49-$R$4*12*ClientesVig!R49)+$M39*(($R$4-$Q$4)*12*ClientesVig!R49)+$M30*(($Q$4-$P$4)*12*ClientesVig!R49)+$M21*(($P$4-$P$5)*12*ClientesVig!R49)+$M21*$P$5*12*ClientesVig!R49*(1-$G50))*1000","v":0},{"$f":"+($M50*(EnergíaVig!X49-$R$4*12*ClientesVig!S49)+$M39*(($R$4-$Q$4)*12*ClientesVig!S49)+$M30*(($Q$4-$P$4)*12*ClientesVig!S49)+$M21*(($P$4-$P$5)*12*ClientesVig!S49)+$M21*$P$5*12*ClientesVig!S49*(1-$G50))*1000","v":0},{"$f":"+($M50*(EnergíaVig!Y49-$R$4*12*ClientesVig!T49)+$M39*(($R$4-$Q$4)*12*ClientesVig!T49)+$M30*(($Q$4-$P$4)*12*ClientesVig!T49)+$M21*(($P$4-$P$5)*12*ClientesVig!T49)+$M21*$P$5*12*ClientesVig!T49*(1-$G50))*1000","v":0},{"$f":"+SUMPRODUCT(O50:R50,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J50,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q49*U50*12*(1-$G50)*1000","v":0}]
[{"$f":"+EnergíaVig!A50","v":"MTD_4 Discap."},{"$f":"+ITV_CD!B50","v":"MTD"},{"$f":"+ITV_CD!C50","v":4},{"$f":"+ITV_CD!D50","v":"Jubilados - 1"},{"$f":"+ITV_CD!E50","v":"Et"},{"$f":"+ITV_CD!F50","v":"Pp"},{"$f":"+ITV_CD!G50","v":0.25},"MTD4EtCEGP","MTD4EtCEGFP","MTD4PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H51,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I51,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":9.9790000000000004E-2},null,{"$f":"+($M51*(EnergíaVig!V50-$R$4*12*ClientesVig!Q50)+$M40*(($R$4-$Q$4)*12*ClientesVig!Q50)+$M31*(($Q$4-$P$4)*12*ClientesVig!Q50)+$M22*($P$4*12*ClientesVig!Q50))*(1-$G51)*1000","v":0},{"$f":"+($M51*(EnergíaVig!W50-$R$4*12*ClientesVig!R50)+$M40*(($R$4-$Q$4)*12*ClientesVig!R50)+$M31*(($Q$4-$P$4)*12*ClientesVig!R50)+$M22*($P$4*12*ClientesVig!R50))*(1-$G51)*1000","v":0},{"$f":"+($M51*(EnergíaVig!X50-$R$4*12*ClientesVig!S50)+$M40*(($R$4-$Q$4)*12*ClientesVig!S50)+$M31*(($Q$4-$P$4)*12*ClientesVig!S50)+$M22*($P$4*12*ClientesVig!S50))*(1-$G51)*1000","v":0},{"$f":"+($M51*(EnergíaVig!Y50-$R$4*12*ClientesVig!T50)+$M40*(($R$4-$Q$4)*12*ClientesVig!T50)+$M31*(($Q$4-$P$4)*12*ClientesVig!T50)+$M22*($P$4*12*ClientesVig!T50))*(1-$G51)*1000","v":0},{"$f":"+SUMPRODUCT(O51:R51,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J51,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q50*U51*12*(1-$G51)*1000","v":0}]
[{"$f":"+EnergíaVig!A51","v":"MTD_4 Discapacitados 601-más"},{"$f":"+ITV_CD!B51","v":"MTD"},{"$f":"+ITV_CD!C51","v":4},{"$f":"+ITV_CD!D51","v":"Jubilados - 2"},{"$f":"+ITV_CD!E51","v":"Et"},{"$f":"+ITV_CD!F51","v":"Pp"},{"$f":"+ITV_CD!G51","v":0.25},"MTD4EtCEGP","MTD4EtCEGFP","MTD4PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H52,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I52,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":9.9790000000000004E-2},null,{"$f":"+($M52*(EnergíaVig!V51-$R$4*12*ClientesVig!Q51)+$M41*(($R$4-$Q$4)*12*ClientesVig!Q51)+$M32*(($Q$4-$P$4)*12*ClientesVig!Q51)+$M23*(($P$4-$P$5)*12*ClientesVig!Q51)+$M23*$P$5*12*ClientesVig!Q51*(1-$G52))*1000","v":0},{"$f":"+($M52*(EnergíaVig!W51-$R$4*12*ClientesVig!R51)+$M41*(($R$4-$Q$4)*12*ClientesVig!R51)+$M32*(($Q$4-$P$4)*12*ClientesVig!R51)+$M23*(($P$4-$P$5)*12*ClientesVig!R51)+$M23*$P$5*12*ClientesVig!R51*(1-$G52))*1000","v":0},{"$f":"+($M52*(EnergíaVig!X51-$R$4*12*ClientesVig!S51)+$M41*(($R$4-$Q$4)*12*ClientesVig!S51)+$M32*(($Q$4-$P$4)*12*ClientesVig!S51)+$M23*(($P$4-$P$5)*12*ClientesVig!S51)+$M23*$P$5*12*ClientesVig!S51*(1-$G52))*1000","v":0},{"$f":"+($M52*(EnergíaVig!Y51-$R$4*12*ClientesVig!T51)+$M41*(($R$4-$Q$4)*12*ClientesVig!T51)+$M32*(($Q$4-$P$4)*12*ClientesVig!T51)+$M23*(($P$4-$P$5)*12*ClientesVig!T51)+$M23*$P$5*12*ClientesVig!T51*(1-$G52))*1000","v":0},{"$f":"+SUMPRODUCT(O52:R52,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J52,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q51*U52*12*(1-$G52)*1000","v":0}]
[{"$f":"+EnergíaVig!A52","v":"MTD_4 Político"},{"$f":"+ITV_CD!B52","v":"MTD"},{"$f":"+ITV_CD!C52","v":4},{"$f":"+ITV_CD!D52","v":"Político"},{"$f":"+ITV_CD!E52","v":"Et"},{"$f":"+ITV_CD!F52","v":"Pp"},{"$f":"+ITV_CD!G52","v":0.5},"MTD4EtCEGP","MTD4EtCEGFP","MTD4PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H53,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I53,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":9.9790000000000004E-2},null,{"$f":"+($M53*(EnergíaVig!V52-$R$4*12*ClientesVig!Q52)+$M44*(($R$4-$Q$4)*12*ClientesVig!Q52)+$M35*(($Q$4-$P$4)*12*ClientesVig!Q52)+$M26*($P$4*12*ClientesVig!Q52))*(1-$G53)*1000","v":0},{"$f":"+($M53*(EnergíaVig!W52-$R$4*12*ClientesVig!R52)+$M44*(($R$4-$Q$4)*12*ClientesVig!R52)+$M35*(($Q$4-$P$4)*12*ClientesVig!R52)+$M26*($P$4*12*ClientesVig!R52))*(1-$G53)*1000","v":0},{"$f":"+($M53*(EnergíaVig!X52-$R$4*12*ClientesVig!S52)+$M44*(($R$4-$Q$4)*12*ClientesVig!S52)+$M35*(($Q$4-$P$4)*12*ClientesVig!S52)+$M26*($P$4*12*ClientesVig!S52))*(1-$G53)*1000","v":0},{"$f":"+($M53*(EnergíaVig!Y52-$R$4*12*ClientesVig!T52)+$M44*(($R$4-$Q$4)*12*ClientesVig!T52)+$M35*(($Q$4-$P$4)*12*ClientesVig!T52)+$M26*($P$4*12*ClientesVig!T52))*(1-$G53)*1000","v":0},{"$f":"+SUMPRODUCT(O53:R53,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J53,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q52*U53*12*(1-$G53)*1000","v":0}]
[{"$f":"+EnergíaVig!A53","v":"MTD_4 Cruz Roja"},{"$f":"+ITV_CD!B53","v":"MTD"},{"$f":"+ITV_CD!C53","v":4},{"$f":"+ITV_CD!D53","v":"Cruz Roja"},{"$f":"+ITV_CD!E53","v":"Et"},{"$f":"+ITV_CD!F53","v":"Pp"},{"$f":"+ITV_CD!G53","v":0.5},{"$f":"+B54&C54&E54&$A$4","v":"MTD4EtCEGP"},{"$f":"+B54&C54&E54&$A$5","v":"MTD4EtCEGFP"},{"$f":"+B54&C54&F54&$A$4","v":"MTD4PpCEGP"},null,null,{"$f":"+IFERROR(VLOOKUP(H54,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I54,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":9.9790000000000004E-2},null,{"$f":"+EnergíaVig!V53*$M54*(1-$G54)*1000","v":0},{"$f":"+EnergíaVig!W53*$M54*(1-$G54)*1000","v":0},{"$f":"+EnergíaVig!X53*$M54*(1-$G54)*1000","v":0},{"$f":"+EnergíaVig!Y53*$M54*(1-$G54)*1000","v":0},{"$f":"+EnergíaVig!Z53*$M54*(1-$G54)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J54,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q53*U54*12*(1-$G54)*1000","v":0}]
[{"$f":"+EnergíaVig!A54","v":"BTH"},{"$f":"+ITV_CD!B54","v":"BTH"},{"$f":"+ITV_CD!C54","v":1},null,null,null,null,"BTH1CEGP","BTH1CEGFP","BTH1CEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H55,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I55,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O56:O58)","v":2938443.8313090261},{"$f":"+SUM(P56:P58)","v":2990154.4667434702},{"$f":"+SUM(Q56:Q58)","v":3044252.7412646883},{"$f":"+SUM(R56:R58)","v":3096072.2931846464},{"$f":"+SUM(S56:S58)","v":9895892.7680627145},null,{"$f":"+IFERROR(VLOOKUP(J55,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W56:W58)","v":0},null,null,{"$f":"+SUM(W55,O55)/SUM($W$8,$O$8)","v":6.5675871661272306E-3}]
[{"$f":"+EnergíaVig!A55","v":"BTH Punta"},{"$f":"+ITV_CD!B55","v":"BTH"},{"$f":"+ITV_CD!C55","v":1},{"$f":"+ITV_CD!D55","v":"Regular"},{"$f":"+ITV_CD!E55","v":"Ep"},{"$f":"+ITV_CD!F55","v":"Pp"},{"$f":"+ITV_CD!G55","v":0},"BTH1EpCEGP","BTH1EpCEGFP","BTH1PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H56,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I56,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.23999000000000001},null,{"$f":"+EnergíaVig!V55*$M56*(1-$G56)*1000","v":1459457.7440650796},{"$f":"+EnergíaVig!W55*$M56*(1-$G56)*1000","v":1485165.0078491301},{"$f":"+EnergíaVig!X55*$M56*(1-$G56)*1000","v":1512057.2493068262},{"$f":"+EnergíaVig!Y55*$M56*(1-$G56)*1000","v":1537811.8620848276},{"$f":"+SUMPRODUCT(O56:R56,PremisaCosto!$F$69:$I$69)","v":4915164.4881059658},null,{"$f":"+IFERROR(VLOOKUP(J56,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q55*U56*12*(1-$G56)*1000","v":0},null,null,{"$f":"+SUM(W56,O56)/SUM($W$8,$O$8)","v":3.2619701106067472E-3}]
[{"$f":"+EnergíaVig!A56","v":"BTH Fuera de Punta Medio"},{"$f":"+ITV_CD!B56","v":"BTH"},{"$f":"+ITV_CD!C56","v":1},{"$f":"+ITV_CD!D56","v":"Regular"},{"$f":"+ITV_CD!E56","v":"Efpm"},{"$f":"+ITV_CD!F56","v":"Pfp"},{"$f":"+ITV_CD!G56","v":0},{"$f":"+B57&C57&E57&$A$4","v":"BTH1EfpmCEGP"},{"$f":"+B57&C57&E57&$A$5","v":"BTH1EfpmCEGFP"},{"$f":"+B57&C57&F57&$A$4","v":"BTH1PfpCEGP"},null,null,{"$f":"+IFERROR(VLOOKUP(H57,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I57,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.11998},null,{"$f":"+EnergíaVig!V56*$M57*(1-$G57)*1000","v":872150.25490888848},{"$f":"+EnergíaVig!W56*$M57*(1-$G57)*1000","v":887475.49710041657},{"$f":"+EnergíaVig!X56*$M57*(1-$G57)*1000","v":903510.27872944647},{"$f":"+EnergíaVig!Y56*$M57*(1-$G57)*1000","v":918874.32664411701},{"$f":"+SUMPRODUCT(O57:R57,PremisaCosto!$F$69:$I$69)","v":2937071.5617537317},null,{"$f":"+IFERROR(VLOOKUP(J57,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q56*U57*12*(1-$G57)*1000","v":0},null,null,{"$f":"+SUM(W57,O57)/SUM($W$8,$O$8)","v":1.9493048531482454E-3}]
[{"$f":"+EnergíaVig!A57","v":"BTH Fuera de Punta Bajo"},{"$f":"+ITV_CD!B57","v":"BTH"},{"$f":"+ITV_CD!C57","v":1},{"$f":"+ITV_CD!D57","v":"Regular"},{"$f":"+ITV_CD!E57","v":"Efpb"},{"$f":"+ITV_CD!F57","v":"Pfp"},{"$f":"+ITV_CD!G57","v":0},"BTH1EfpbCEGP","BTH1EfpbCEGFP","BTH1PfpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H58,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I58,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.4550000000000001E-2},null,{"$f":"+EnergíaVig!V57*$M58*(1-$G58)*1000","v":606835.83233505802},{"$f":"+EnergíaVig!W57*$M58*(1-$G58)*1000","v":617513.96179392352},{"$f":"+EnergíaVig!X57*$M58*(1-$G58)*1000","v":628685.2132284157},{"$f":"+EnergíaVig!Y57*$M58*(1-$G58)*1000","v":639386.10445570224},{"$f":"+SUMPRODUCT(O58:R58,PremisaCosto!$F$69:$I$69)","v":2043656.718203018},null,{"$f":"+IFERROR(VLOOKUP(J58,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q57*U58*12*(1-$G58)*1000","v":0},null,null,{"$f":"+SUM(W58,O58)/SUM($W$8,$O$8)","v":1.3563122023722383E-3}]
[{"$f":"+EnergíaVig!A58","v":"BTD"},{"$f":"+ITV_CD!B58","v":"BTD"},{"$f":"+ITV_CD!C58","v":1},null,null,null,null,"BTD1CEGP","BTD1CEGFP","BTD1CEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H59,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I59,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O60:O94)","v":149231075.02530587},{"$f":"+SUM(P60:P94)","v":151842209.36756864},{"$f":"+SUM(Q60:Q94)","v":154574024.45429933},{"$f":"+SUM(R60:R94)","v":157172733.10614163},{"$f":"+SUM(S60:S94)","v":502492792.3599295},null,{"$f":"+IFERROR(VLOOKUP(J59,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W60:W94)","v":0},null,null,{"$f":"+SUM(W59,O59)/SUM($W$8,$O$8)","v":0.33353984264758141}]
[{"$f":"+EnergíaVig!A59","v":"BTD_1 (0-10,000)"},{"$f":"+ITV_CD!B59","v":"BTD"},{"$f":"+ITV_CD!C59","v":1},null,null,null,null,"BTD1CEGP","BTD1CEGFP","BTD1CEGP",null,null,{"$f":"+M61","v":9.3689999999999996E-2},null,null,null,null,null,{"$f":"+SUMPRODUCT(O60:R60,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U61","v":0}]
[{"$f":"+EnergíaVig!A60","v":"BTD_1 Regular"},{"$f":"+ITV_CD!B60","v":"BTD"},{"$f":"+ITV_CD!C60","v":1},{"$f":"+ITV_CD!D60","v":"Regular"},{"$f":"+ITV_CD!E60","v":"Et"},{"$f":"+ITV_CD!F60","v":"Pp"},{"$f":"+ITV_CD!G60","v":0},"BTD1EtCEGP","BTD1EtCEGFP","BTD1PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H61,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I61,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":9.3689999999999996E-2},null,{"$f":"+EnergíaVig!V60*$M61*(1-$G61)*1000","v":58848204.113454059},{"$f":"+EnergíaVig!W60*$M61*(1-$G61)*1000","v":59896804.098611511},{"$f":"+EnergíaVig!X60*$M61*(1-$G61)*1000","v":60992725.197912849},{"$f":"+EnergíaVig!Y60*$M61*(1-$G61)*1000","v":62039819.635542788},{"$f":"+EnergíaVig!Z60*$M61*(1-$G61)*1000","v":198240317.96836439},null,{"$f":"+IFERROR(VLOOKUP(J61,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q60*U61*12*(1-$G76)*1000","v":0}]
[{"$f":"+EnergíaVig!A61","v":"BTD_1 Agro"},{"$f":"+ITV_CD!B61","v":"BTD"},{"$f":"+ITV_CD!C61","v":1},{"$f":"+ITV_CD!D61","v":"Agropecuario"},{"$f":"+ITV_CD!E61","v":"Et"},{"$f":"+ITV_CD!F61","v":"Pp"},{"$f":"+ITV_CD!G61","v":0.05},"BTD1EtCEGP","BTD1EtCEGFP","BTD1PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H62,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I62,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":9.3689999999999996E-2},null,{"$f":"+EnergíaVig!V61*$M62*(1-$G62)*1000","v":236354.50199169369},{"$f":"+EnergíaVig!W61*$M62*(1-$G62)*1000","v":240570.6102992614},{"$f":"+EnergíaVig!X61*$M62*(1-$G62)*1000","v":244976.60176128335},{"$f":"+EnergíaVig!Y61*$M62*(1-$G62)*1000","v":249185.36567791292},{"$f":"+EnergíaVig!Z61*$M62*(1-$G62)*1000","v":796220.34163340274},null,{"$f":"+IFERROR(VLOOKUP(J62,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q61*U62*12*(1-$G78)*1000","v":0}]
[{"$f":"+EnergíaVig!A62","v":"BTD_1 Jub. 1"},{"$f":"+ITV_CD!B62","v":"BTD"},{"$f":"+ITV_CD!C62","v":1},{"$f":"+ITV_CD!D62","v":"Jubilados - 1"},{"$f":"+ITV_CD!E62","v":"Et"},{"$f":"+ITV_CD!F62","v":"Pp"},{"$f":"+ITV_CD!G62","v":0.25},"BTD1EtCEGP","BTD1EtCEGFP","BTD1PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H63,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I63,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":9.3689999999999996E-2},null,{"$f":"+EnergíaVig!V62*$M63*(1-$G63)*1000","v":0},{"$f":"+EnergíaVig!W62*$M63*(1-$G63)*1000","v":0},{"$f":"+EnergíaVig!X62*$M63*(1-$G63)*1000","v":0},{"$f":"+EnergíaVig!Y62*$M63*(1-$G63)*1000","v":0},{"$f":"+EnergíaVig!Z62*$M63*(1-$G63)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J63,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q62*U63*12*(1-$G79)*1000","v":0}]
[{"$f":"+EnergíaVig!A63","v":"BTD_1 Jub. 2"},{"$f":"+ITV_CD!B63","v":"BTD"},{"$f":"+ITV_CD!C63","v":1},{"$f":"+ITV_CD!D63","v":"Jubilados - 2"},{"$f":"+ITV_CD!E63","v":"Et"},{"$f":"+ITV_CD!F63","v":"Pp"},{"$f":"+ITV_CD!G63","v":0.25},"BTD1EtCEGP","BTD1EtCEGFP","BTD1PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H64,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I64,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":9.3689999999999996E-2},null,{"$f":"+((EnergíaVig!V63-ClientesVig!Q63*0.6*12)+(ClientesVig!Q63*0.6*12)*(1-$G64))*$M64*1000","v":39247.177404627881},{"$f":"+((EnergíaVig!W63-ClientesVig!R63*0.6*12)+(ClientesVig!R63*0.6*12)*(1-$G64))*$M64*1000","v":39652.153154382759},{"$f":"+((EnergíaVig!X63-ClientesVig!S63*0.6*12)+(ClientesVig!S63*0.6*12)*(1-$G64))*$M64*1000","v":40099.128344366523},{"$f":"+((EnergíaVig!Y63-ClientesVig!T63*0.6*12)+(ClientesVig!T63*0.6*12)*(1-$G64))*$M64*1000","v":40580.093116318843},{"$f":"+((EnergíaVig!Z63-ClientesVig!U63*0.6*12)+(ClientesVig!U63*0.6*12)*(1-$G64))*$M64*1000","v":134656.61589708159},null,{"$f":"+IFERROR(VLOOKUP(J64,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q63*U64*12*(1-$G80)*1000","v":0}]
[{"$f":"+EnergíaVig!A64","v":"BTD_1 Discap."},{"$f":"+ITV_CD!B64","v":"BTD"},{"$f":"+ITV_CD!C64","v":1},{"$f":"+ITV_CD!D64","v":"Jubilados - 1"},{"$f":"+ITV_CD!E64","v":"Et"},{"$f":"+ITV_CD!F64","v":"Pp"},{"$f":"+ITV_CD!G64","v":0.25},{"$f":"+B65&C65&E65&$A$4","v":"BTD1EtCEGP"},{"$f":"+B65&C65&E65&$A$5","v":"BTD1EtCEGFP"},{"$f":"+B65&C65&F65&$A$4","v":"BTD1PpCEGP"},null,null,{"$f":"+IFERROR(VLOOKUP(H65,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I65,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":9.3689999999999996E-2},null,{"$f":"+EnergíaVig!V64*$M65*(1-$G65)*1000","v":0},{"$f":"+EnergíaVig!W64*$M65*(1-$G65)*1000","v":0},{"$f":"+EnergíaVig!X64*$M65*(1-$G65)*1000","v":0},{"$f":"+EnergíaVig!Y64*$M65*(1-$G65)*1000","v":0},{"$f":"+EnergíaVig!Z64*$M65*(1-$G65)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J65,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q64*U65*12*(1-$G81)*1000","v":0}]
[{"$f":"+EnergíaVig!A65","v":"BTD_1 Discapacitados 601-más"},{"$f":"+ITV_CD!B65","v":"BTD"},{"$f":"+ITV_CD!C65","v":1},{"$f":"+ITV_CD!D65","v":"Jubilados - 2"},{"$f":"+ITV_CD!E65","v":"Et"},{"$f":"+ITV_CD!F65","v":"Pp"},{"$f":"+ITV_CD!G65","v":0.25},{"$f":"+B66&C66&E66&$A$4","v":"BTD1EtCEGP"},{"$f":"+B66&C66&E66&$A$5","v":"BTD1EtCEGFP"},{"$f":"+B66&C66&F66&$A$4","v":"BTD1PpCEGP"},null,null,{"$f":"+IFERROR(VLOOKUP(H66,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I66,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":9.3689999999999996E-2},null,{"$f":"+((EnergíaVig!V65-ClientesVig!Q65*0.6*12)+(ClientesVig!Q65*0.6*12)*(1-$G66))*$M66*1000","v":0},{"$f":"+((EnergíaVig!W65-ClientesVig!R65*0.6*12)+(ClientesVig!R65*0.6*12)*(1-$G66))*$M66*1000","v":0},{"$f":"+((EnergíaVig!X65-ClientesVig!S65*0.6*12)+(ClientesVig!S65*0.6*12)*(1-$G66))*$M66*1000","v":0},{"$f":"+((EnergíaVig!Y65-ClientesVig!T65*0.6*12)+(ClientesVig!T65*0.6*12)*(1-$G66))*$M66*1000","v":0},{"$f":"+((EnergíaVig!Z65-ClientesVig!U65*0.6*12)+(ClientesVig!U65*0.6*12)*(1-$G66))*$M66*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J66,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q65*U66*12*(1-$G82)*1000","v":0}]
[{"$f":"+EnergíaVig!A66","v":"BTD_1 Político"},{"$f":"+ITV_CD!B66","v":"BTD"},{"$f":"+ITV_CD!C66","v":1},{"$f":"+ITV_CD!D66","v":"Político"},{"$f":"+ITV_CD!E66","v":"Et"},{"$f":"+ITV_CD!F66","v":"Pp"},{"$f":"+ITV_CD!G66","v":0.5},"BTD1EtCEGP","BTD1EtCEGFP","BTD1PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H67,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I67,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":9.3689999999999996E-2},null,{"$f":"+EnergíaVig!V66*$M67*(1-$G67)*1000","v":4086.5239688528368},{"$f":"+EnergíaVig!W66*$M67*(1-$G67)*1000","v":4159.4196721670069},{"$f":"+EnergíaVig!X66*$M67*(1-$G67)*1000","v":4235.5984187717422},{"$f":"+EnergíaVig!Y66*$M67*(1-$G67)*1000","v":4308.3671389764213},{"$f":"+EnergíaVig!Z66*$M67*(1-$G67)*1000","v":13766.496864474548},null,{"$f":"+IFERROR(VLOOKUP(J67,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q66*U67*12*(1-$G81)*1000","v":0}]
[{"$f":"+EnergíaVig!A67","v":"BTD_1 Cruz Roja"},{"$f":"+ITV_CD!B67","v":"BTD"},{"$f":"+ITV_CD!C67","v":1},{"$f":"+ITV_CD!D67","v":"Cruz Roja"},{"$f":"+ITV_CD!E67","v":"Et"},{"$f":"+ITV_CD!F67","v":"Pp"},{"$f":"+ITV_CD!G67","v":1},{"$f":"+B68&C68&E68&$A$4","v":"BTD1EtCEGP"},{"$f":"+B68&C68&E68&$A$5","v":"BTD1EtCEGFP"},{"$f":"+B68&C68&F68&$A$4","v":"BTD1PpCEGP"},null,null,{"$f":"+IFERROR(VLOOKUP(H68,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I68,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":9.3689999999999996E-2},null,{"$f":"+EnergíaVig!V67*$M68*(1-$G68)*1000","v":0},{"$f":"+EnergíaVig!W67*$M68*(1-$G68)*1000","v":0},{"$f":"+EnergíaVig!X67*$M68*(1-$G68)*1000","v":0},{"$f":"+EnergíaVig!Y67*$M68*(1-$G68)*1000","v":0},{"$f":"+EnergíaVig!Z67*$M68*(1-$G68)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J68,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q67*U68*12*(1-$G68)*1000","v":0}]
[{"$f":"+EnergíaVig!A68","v":"BTD_2 (10,001-30,000)"},{"$f":"+ITV_CD!B68","v":"BTD"},{"$f":"+ITV_CD!C68","v":2},null,null,null,null,"BTD2CEGP","BTD2CEGFP","BTD2CEGP",null,null,{"$f":"+M70","v":9.869E-2},null,null,null,null,null,{"$f":"+SUMPRODUCT(O69:R69,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U70","v":0}]
[{"$f":"+EnergíaVig!A69","v":"BTD_2 Regular"},{"$f":"+ITV_CD!B69","v":"BTD"},{"$f":"+ITV_CD!C69","v":2},{"$f":"+ITV_CD!D69","v":"Regular"},{"$f":"+ITV_CD!E69","v":"Et"},{"$f":"+ITV_CD!F69","v":"Pp"},{"$f":"+ITV_CD!G69","v":0},"BTD2EtCEGP","BTD2EtCEGFP","BTD2PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H70,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I70,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":9.869E-2},null,{"$f":"+($M70*(EnergíaVig!V69-$P$4*12*ClientesVig!Q69)+$M61*($P$4*12*ClientesVig!Q69))*(1-$G70)*1000","v":38638386.021900237},{"$f":"+($M70*(EnergíaVig!W69-$P$4*12*ClientesVig!R69)+$M61*($P$4*12*ClientesVig!R69))*(1-$G70)*1000","v":39316153.195506625},{"$f":"+($M70*(EnergíaVig!X69-$P$4*12*ClientesVig!S69)+$M61*($P$4*12*ClientesVig!S69))*(1-$G70)*1000","v":40025141.854293816},{"$f":"+($M70*(EnergíaVig!Y69-$P$4*12*ClientesVig!T69)+$M61*($P$4*12*ClientesVig!T69))*(1-$G70)*1000","v":40699987.528706469},{"$f":"+SUMPRODUCT(O70:R70,PremisaCosto!$F$69:$I$69)","v":130110558.935927},null,{"$f":"+IFERROR(VLOOKUP(J70,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q69*U70*12*(1-$G85)*1000","v":0}]
[{"$f":"+EnergíaVig!A70","v":"BTD_2 Agro"},{"$f":"+ITV_CD!B70","v":"BTD"},{"$f":"+ITV_CD!C70","v":2},{"$f":"+ITV_CD!D70","v":"Agropecuario"},{"$f":"+ITV_CD!E70","v":"Et"},{"$f":"+ITV_CD!F70","v":"Pp"},{"$f":"+ITV_CD!G70","v":0.05},"BTD2EtCEGP","BTD2EtCEGFP","BTD2PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H71,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I71,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":9.869E-2},null,{"$f":"+($M71*(EnergíaVig!V70-$P$4*12*ClientesVig!Q70)+$M62*($P$4*12*ClientesVig!Q70))*(1-$G71)*1000","v":199952.7416818802},{"$f":"+($M71*(EnergíaVig!W70-$P$4*12*ClientesVig!R70)+$M62*($P$4*12*ClientesVig!R70))*(1-$G71)*1000","v":203465.14427516903},{"$f":"+($M71*(EnergíaVig!X70-$P$4*12*ClientesVig!S70)+$M62*($P$4*12*ClientesVig!S70))*(1-$G71)*1000","v":207138.95695200833},{"$f":"+($M71*(EnergíaVig!Y70-$P$4*12*ClientesVig!T70)+$M62*($P$4*12*ClientesVig!T70))*(1-$G71)*1000","v":210635.24433899039},{"$f":"+SUMPRODUCT(O71:R71,PremisaCosto!$F$69:$I$69)","v":673340.59951027727},null,{"$f":"+IFERROR(VLOOKUP(J71,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q70*U71*12*(1-$G87)*1000","v":0}]
[{"$f":"+EnergíaVig!A71","v":"BTD_2 Jub. 1"},{"$f":"+ITV_CD!B71","v":"BTD"},{"$f":"+ITV_CD!C71","v":2},{"$f":"+ITV_CD!D71","v":"Jubilados - 1"},{"$f":"+ITV_CD!E71","v":"Et"},{"$f":"+ITV_CD!F71","v":"Pp"},{"$f":"+ITV_CD!G71","v":0.25},"BTD2EtCEGP","BTD2EtCEGFP","BTD2PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H72,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I72,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":9.869E-2},null,{"$f":"+($M72*(EnergíaVig!V71-$P$4*12*ClientesVig!Q71)+$M63*($P$4*12*ClientesVig!Q71))*(1-$G72)*1000","v":0},{"$f":"+($M72*(EnergíaVig!W71-$P$4*12*ClientesVig!R71)+$M63*($P$4*12*ClientesVig!R71))*(1-$G72)*1000","v":0},{"$f":"+($M72*(EnergíaVig!X71-$P$4*12*ClientesVig!S71)+$M63*($P$4*12*ClientesVig!S71))*(1-$G72)*1000","v":0},{"$f":"+($M72*(EnergíaVig!Y71-$P$4*12*ClientesVig!T71)+$M63*($P$4*12*ClientesVig!T71))*(1-$G72)*1000","v":0},{"$f":"+SUMPRODUCT(O72:R72,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J72,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q71*U72*12*(1-$G88)*1000","v":0}]
[{"$f":"+EnergíaVig!A72","v":"BTD_2 Jub. 2"},{"$f":"+ITV_CD!B72","v":"BTD"},{"$f":"+ITV_CD!C72","v":2},{"$f":"+ITV_CD!D72","v":"Jubilados - 2"},{"$f":"+ITV_CD!E72","v":"Et"},{"$f":"+ITV_CD!F72","v":"Pp"},{"$f":"+ITV_CD!G72","v":0.25},"BTD2EtCEGP","BTD2EtCEGFP","BTD2PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H73,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I73,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":9.869E-2},null,{"$f":"+($M73*(EnergíaVig!V72-$P$4*12*ClientesVig!Q72)+$M64*($P$4*12*ClientesVig!Q72-$P$5*12*ClientesVig!Q72)+$M64*$P$5*12*ClientesVig!Q72*(1-$G73))*1000","v":38055.770155581187},{"$f":"+($M73*(EnergíaVig!W72-$P$4*12*ClientesVig!R72)+$M64*($P$4*12*ClientesVig!R72-$P$5*12*ClientesVig!R72)+$M64*$P$5*12*ClientesVig!R72*(1-$G73))*1000","v":38436.973269453316},{"$f":"+($M73*(EnergíaVig!X72-$P$4*12*ClientesVig!S72)+$M64*($P$4*12*ClientesVig!S72-$P$5*12*ClientesVig!S72)+$M64*$P$5*12*ClientesVig!S72*(1-$G73))*1000","v":38858.933074010376},{"$f":"+($M73*(EnergíaVig!Y72-$P$4*12*ClientesVig!T72)+$M64*($P$4*12*ClientesVig!T72-$P$5*12*ClientesVig!T72)+$M64*$P$5*12*ClientesVig!T72*(1-$G73))*1000","v":39313.759571888957},{"$f":"+SUMPRODUCT(O73:R73,PremisaCosto!$F$69:$I$69)","v":126924.87830573125},null,{"$f":"+IFERROR(VLOOKUP(J73,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q72*U73*12*(1-$G89)*1000","v":0}]
[{"$f":"+EnergíaVig!A73","v":"BTD_2 Discap."},{"$f":"+ITV_CD!B73","v":"BTD"},{"$f":"+ITV_CD!C73","v":2},{"$f":"+ITV_CD!D73","v":"Jubilados - 1"},{"$f":"+ITV_CD!E73","v":"Et"},{"$f":"+ITV_CD!F73","v":"Pp"},{"$f":"+ITV_CD!G73","v":0.25},{"$f":"+B74&C74&E74&$A$4","v":"BTD2EtCEGP"},{"$f":"+B74&C74&E74&$A$5","v":"BTD2EtCEGFP"},{"$f":"+B74&C74&F74&$A$4","v":"BTD2PpCEGP"},null,null,{"$f":"+IFERROR(VLOOKUP(H74,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I74,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":9.869E-2},null,{"$f":"+($M74*(EnergíaVig!V73-$P$4*12*ClientesVig!Q73)+$M65*($P$4*12*ClientesVig!Q73))*(1-$G74)*1000","v":0},{"$f":"+($M74*(EnergíaVig!W73-$P$4*12*ClientesVig!R73)+$M65*($P$4*12*ClientesVig!R73))*(1-$G74)*1000","v":0},{"$f":"+($M74*(EnergíaVig!X73-$P$4*12*ClientesVig!S73)+$M65*($P$4*12*ClientesVig!S73))*(1-$G74)*1000","v":0},{"$f":"+($M74*(EnergíaVig!Y73-$P$4*12*ClientesVig!T73)+$M65*($P$4*12*ClientesVig!T73))*(1-$G74)*1000","v":0},{"$f":"+SUMPRODUCT(O74:R74,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J74,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q73*U74*12*(1-$G90)*1000","v":0}]
[{"$f":"+EnergíaVig!A74","v":"BTD_2 Discapacitados 601-más"},{"$f":"+ITV_CD!B74","v":"BTD"},{"$f":"+ITV_CD!C74","v":2},{"$f":"+ITV_CD!D74","v":"Jubilados - 2"},{"$f":"+ITV_CD!E74","v":"Et"},{"$f":"+ITV_CD!F74","v":"Pp"},{"$f":"+ITV_CD!G74","v":0.25},{"$f":"+B75&C75&E75&$A$4","v":"BTD2EtCEGP"},{"$f":"+B75&C75&E75&$A$5","v":"BTD2EtCEGFP"},{"$f":"+B75&C75&F75&$A$4","v":"BTD2PpCEGP"},null,null,{"$f":"+IFERROR(VLOOKUP(H75,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I75,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":9.869E-2},null,{"$f":"+($M75*(EnergíaVig!V74-$P$4*12*ClientesVig!Q74)+$M66*($P$4*12*ClientesVig!Q74-$P$5*12*ClientesVig!Q74)+$M66*$P$5*12*ClientesVig!Q74*(1-$G75))*1000","v":0},{"$f":"+($M75*(EnergíaVig!W74-$P$4*12*ClientesVig!R74)+$M66*($P$4*12*ClientesVig!R74-$P$5*12*ClientesVig!R74)+$M66*$P$5*12*ClientesVig!R74*(1-$G75))*1000","v":0},{"$f":"+($M75*(EnergíaVig!X74-$P$4*12*ClientesVig!S74)+$M66*($P$4*12*ClientesVig!S74-$P$5*12*ClientesVig!S74)+$M66*$P$5*12*ClientesVig!S74*(1-$G75))*1000","v":0},{"$f":"+($M75*(EnergíaVig!Y74-$P$4*12*ClientesVig!T74)+$M66*($P$4*12*ClientesVig!T74-$P$5*12*ClientesVig!T74)+$M66*$P$5*12*ClientesVig!T74*(1-$G75))*1000","v":0},{"$f":"+SUMPRODUCT(O75:R75,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J75,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q74*U75*12*(1-$G91)*1000","v":0}]
[{"$f":"+EnergíaVig!A75","v":"BTD_2 Político"},{"$f":"+ITV_CD!B75","v":"BTD"},{"$f":"+ITV_CD!C75","v":2},{"$f":"+ITV_CD!D75","v":"Político"},{"$f":"+ITV_CD!E75","v":"Et"},{"$f":"+ITV_CD!F75","v":"Pp"},{"$f":"+ITV_CD!G75","v":0.5},"BTD2EtCEGP","BTD2EtCEGFP","BTD2PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H76,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I76,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":9.869E-2},null,{"$f":"+($M76*(EnergíaVig!V75-$P$4*12*ClientesVig!Q75)+$M67*($P$4*12*ClientesVig!Q75))*(1-$G76)*1000","v":5312.4566760509688},{"$f":"+($M76*(EnergíaVig!W75-$P$4*12*ClientesVig!R75)+$M67*($P$4*12*ClientesVig!R75))*(1-$G76)*1000","v":5404.5792669810016},{"$f":"+($M76*(EnergíaVig!X75-$P$4*12*ClientesVig!S75)+$M67*($P$4*12*ClientesVig!S75))*(1-$G76)*1000","v":5501.0072752899441},{"$f":"+($M76*(EnergíaVig!Y75-$P$4*12*ClientesVig!T75)+$M67*($P$4*12*ClientesVig!T75))*(1-$G76)*1000","v":5592.4837225424799},{"$f":"+SUMPRODUCT(O76:R76,PremisaCosto!$F$69:$I$69)","v":17884.162279628374},null,{"$f":"+IFERROR(VLOOKUP(J76,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q75*U76*12*(1-$G90)*1000","v":0}]
[{"$f":"+EnergíaVig!A76","v":"BTD_2 Cruz Roja"},{"$f":"+ITV_CD!B76","v":"BTD"},{"$f":"+ITV_CD!C76","v":2},{"$f":"+ITV_CD!D76","v":"Cruz Roja"},{"$f":"+ITV_CD!E76","v":"Et"},{"$f":"+ITV_CD!F76","v":"Pp"},{"$f":"+ITV_CD!G76","v":1},{"$f":"+B77&C77&E77&$A$4","v":"BTD2EtCEGP"},{"$f":"+B77&C77&E77&$A$5","v":"BTD2EtCEGFP"},{"$f":"+B77&C77&F77&$A$4","v":"BTD2PpCEGP"},null,null,{"$f":"+IFERROR(VLOOKUP(H77,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I77,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":9.869E-2},null,{"$f":"+EnergíaVig!V76*$M77*(1-$G77)*1000","v":0},{"$f":"+EnergíaVig!W76*$M77*(1-$G77)*1000","v":0},{"$f":"+EnergíaVig!X76*$M77*(1-$G77)*1000","v":0},{"$f":"+EnergíaVig!Y76*$M77*(1-$G77)*1000","v":0},{"$f":"+EnergíaVig!Z76*$M77*(1-$G77)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J77,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q76*U77*12*(1-$G77)*1000","v":0}]
[{"$f":"+EnergíaVig!A77","v":"BTD_3 (30,001-50,000)"},{"$f":"+ITV_CD!B77","v":"BTD"},{"$f":"+ITV_CD!C77","v":3},null,null,null,null,"BTD3CEGP","BTD3CEGFP","BTD3CEGP",null,null,{"$f":"+M79","v":0.10843999999999999},null,null,null,null,null,{"$f":"+SUMPRODUCT(O78:R78,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U79","v":0}]
[{"$f":"+EnergíaVig!A78","v":"BTD_3 Regular"},{"$f":"+ITV_CD!B78","v":"BTD"},{"$f":"+ITV_CD!C78","v":3},{"$f":"+ITV_CD!D78","v":"Regular"},{"$f":"+ITV_CD!E78","v":"Et"},{"$f":"+ITV_CD!F78","v":"Pp"},{"$f":"+ITV_CD!G78","v":0},"BTD3EtCEGP","BTD3EtCEGFP","BTD3PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H79,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I79,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.10843999999999999},null,{"$f":"+($M79*(EnergíaVig!V78-$Q$4*12*ClientesVig!Q78)+$M70*(($Q$4-$P$4)*12*ClientesVig!Q78)+$M61*($P$4*12*ClientesVig!Q78))*(1-$G79)*1000","v":17998782.795185782},{"$f":"+($M79*(EnergíaVig!W78-$Q$4*12*ClientesVig!R78)+$M70*(($Q$4-$P$4)*12*ClientesVig!R78)+$M61*($P$4*12*ClientesVig!R78))*(1-$G79)*1000","v":18305173.685000643},{"$f":"+($M79*(EnergíaVig!X78-$Q$4*12*ClientesVig!S78)+$M70*(($Q$4-$P$4)*12*ClientesVig!S78)+$M61*($P$4*12*ClientesVig!S78))*(1-$G79)*1000","v":18626242.967598971},{"$f":"+($M79*(EnergíaVig!Y78-$Q$4*12*ClientesVig!T78)+$M70*(($Q$4-$P$4)*12*ClientesVig!T78)+$M61*($P$4*12*ClientesVig!T78))*(1-$G79)*1000","v":18929654.403492615},{"$f":"+SUMPRODUCT(O79:R79,PremisaCosto!$F$69:$I$69)","v":60565899.703302875},null,{"$f":"+IFERROR(VLOOKUP(J79,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q78*U79*12*(1-$G94)*1000","v":0}]
[{"$f":"+EnergíaVig!A79","v":"BTD_3 Agro"},{"$f":"+ITV_CD!B79","v":"BTD"},{"$f":"+ITV_CD!C79","v":3},{"$f":"+ITV_CD!D79","v":"Agropecuario"},{"$f":"+ITV_CD!E79","v":"Et"},{"$f":"+ITV_CD!F79","v":"Pp"},{"$f":"+ITV_CD!G79","v":0.05},"BTD3EtCEGP","BTD3EtCEGFP","BTD3PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H80,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I80,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.10843999999999999},null,{"$f":"+($M80*(EnergíaVig!V79-$Q$4*12*ClientesVig!Q79)+$M71*(($Q$4-$P$4)*12*ClientesVig!Q79)+$M62*($P$4*12*ClientesVig!Q79))*(1-$G80)*1000","v":63528.349927025229},{"$f":"+($M80*(EnergíaVig!W79-$Q$4*12*ClientesVig!R79)+$M71*(($Q$4-$P$4)*12*ClientesVig!R79)+$M62*($P$4*12*ClientesVig!R79))*(1-$G80)*1000","v":64614.694512277041},{"$f":"+($M80*(EnergíaVig!X79-$Q$4*12*ClientesVig!S79)+$M71*(($Q$4-$P$4)*12*ClientesVig!S79)+$M62*($P$4*12*ClientesVig!S79))*(1-$G80)*1000","v":65752.741883124443},{"$f":"+($M80*(EnergíaVig!Y79-$Q$4*12*ClientesVig!T79)+$M71*(($Q$4-$P$4)*12*ClientesVig!T79)+$M62*($P$4*12*ClientesVig!T79))*(1-$G80)*1000","v":66828.57457711859},{"$f":"+SUMPRODUCT(O80:R80,PremisaCosto!$F$69:$I$69)","v":213794.88503021968},null,{"$f":"+IFERROR(VLOOKUP(J80,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q79*U80*12*(1-$G96)*1000","v":0}]
[{"$f":"+EnergíaVig!A80","v":"BTD_3 Jub. 1"},{"$f":"+ITV_CD!B80","v":"BTD"},{"$f":"+ITV_CD!C80","v":3},{"$f":"+ITV_CD!D80","v":"Jubilados - 1"},{"$f":"+ITV_CD!E80","v":"Et"},{"$f":"+ITV_CD!F80","v":"Pp"},{"$f":"+ITV_CD!G80","v":0.25},"BTD3EtCEGP","BTD3EtCEGFP","BTD3PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H81,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I81,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.10843999999999999},null,{"$f":"+($M81*(EnergíaVig!V80-$Q$4*12*ClientesVig!Q80)+$M72*(($Q$4-$P$4)*12*ClientesVig!Q80)+$M63*($P$4*12*ClientesVig!Q80))*(1-$G81)*1000","v":0},{"$f":"+($M81*(EnergíaVig!W80-$Q$4*12*ClientesVig!R80)+$M72*(($Q$4-$P$4)*12*ClientesVig!R80)+$M63*($P$4*12*ClientesVig!R80))*(1-$G81)*1000","v":0},{"$f":"+($M81*(EnergíaVig!X80-$Q$4*12*ClientesVig!S80)+$M72*(($Q$4-$P$4)*12*ClientesVig!S80)+$M63*($P$4*12*ClientesVig!S80))*(1-$G81)*1000","v":0},{"$f":"+($M81*(EnergíaVig!Y80-$Q$4*12*ClientesVig!T80)+$M72*(($Q$4-$P$4)*12*ClientesVig!T80)+$M63*($P$4*12*ClientesVig!T80))*(1-$G81)*1000","v":0},{"$f":"+SUMPRODUCT(O81:R81,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J81,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q80*U81*12*(1-$G97)*1000","v":0}]
[{"$f":"+EnergíaVig!A81","v":"BTD_3 Jub. 2"},{"$f":"+ITV_CD!B81","v":"BTD"},{"$f":"+ITV_CD!C81","v":3},{"$f":"+ITV_CD!D81","v":"Jubilados - 2"},{"$f":"+ITV_CD!E81","v":"Et"},{"$f":"+ITV_CD!F81","v":"Pp"},{"$f":"+ITV_CD!G81","v":0.25},"BTD3EtCEGP","BTD3EtCEGFP","BTD3PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H82,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I82,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.10843999999999999},null,{"$f":"+($M82*(EnergíaVig!V81-$Q$4*12*ClientesVig!Q81)+$M73*(($Q$4-$P$4)*12*ClientesVig!Q81)+$M64*(($P$4-$P$5)*12*ClientesVig!Q81)+$M64*$P$5*12*ClientesVig!Q81*(1-$G82))*1000","v":0},{"$f":"+($M82*(EnergíaVig!W81-$Q$4*12*ClientesVig!R81)+$M73*(($Q$4-$P$4)*12*ClientesVig!R81)+$M64*(($P$4-$P$5)*12*ClientesVig!R81)+$M64*$P$5*12*ClientesVig!R81*(1-$G82))*1000","v":0},{"$f":"+($M82*(EnergíaVig!X81-$Q$4*12*ClientesVig!S81)+$M73*(($Q$4-$P$4)*12*ClientesVig!S81)+$M64*(($P$4-$P$5)*12*ClientesVig!S81)+$M64*$P$5*12*ClientesVig!S81*(1-$G82))*1000","v":0},{"$f":"+($M82*(EnergíaVig!Y81-$Q$4*12*ClientesVig!T81)+$M73*(($Q$4-$P$4)*12*ClientesVig!T81)+$M64*(($P$4-$P$5)*12*ClientesVig!T81)+$M64*$P$5*12*ClientesVig!T81*(1-$G82))*1000","v":0},{"$f":"+SUMPRODUCT(O82:R82,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J82,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q81*U82*12*(1-$G98)*1000","v":0}]
[{"$f":"+EnergíaVig!A82","v":"BTD_3 Discap."},{"$f":"+ITV_CD!B82","v":"BTD"},{"$f":"+ITV_CD!C82","v":3},{"$f":"+ITV_CD!D82","v":"Jubilados - 1"},{"$f":"+ITV_CD!E82","v":"Et"},{"$f":"+ITV_CD!F82","v":"Pp"},{"$f":"+ITV_CD!G82","v":0.25},{"$f":"+B83&C83&E83&$A$4","v":"BTD3EtCEGP"},{"$f":"+B83&C83&E83&$A$5","v":"BTD3EtCEGFP"},{"$f":"+B83&C83&F83&$A$4","v":"BTD3PpCEGP"},null,null,{"$f":"+IFERROR(VLOOKUP(H83,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I83,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.10843999999999999},null,{"$f":"+($M83*(EnergíaVig!V82-$Q$4*12*ClientesVig!Q82)+$M74*(($Q$4-$P$4)*12*ClientesVig!Q82)+$M65*($P$4*12*ClientesVig!Q82))*(1-$G83)*1000","v":0},{"$f":"+($M83*(EnergíaVig!W82-$Q$4*12*ClientesVig!R82)+$M74*(($Q$4-$P$4)*12*ClientesVig!R82)+$M65*($P$4*12*ClientesVig!R82))*(1-$G83)*1000","v":0},{"$f":"+($M83*(EnergíaVig!X82-$Q$4*12*ClientesVig!S82)+$M74*(($Q$4-$P$4)*12*ClientesVig!S82)+$M65*($P$4*12*ClientesVig!S82))*(1-$G83)*1000","v":0},{"$f":"+($M83*(EnergíaVig!Y82-$Q$4*12*ClientesVig!T82)+$M74*(($Q$4-$P$4)*12*ClientesVig!T82)+$M65*($P$4*12*ClientesVig!T82))*(1-$G83)*1000","v":0},{"$f":"+SUMPRODUCT(O83:R83,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J83,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q82*U83*12*(1-$G99)*1000","v":0}]
[{"$f":"+EnergíaVig!A83","v":"BTD_3 Discapacitados 601-más"},{"$f":"+ITV_CD!B83","v":"BTD"},{"$f":"+ITV_CD!C83","v":3},{"$f":"+ITV_CD!D83","v":"Jubilados - 2"},{"$f":"+ITV_CD!E83","v":"Et"},{"$f":"+ITV_CD!F83","v":"Pp"},{"$f":"+ITV_CD!G83","v":0.25},{"$f":"+B84&C84&E84&$A$4","v":"BTD3EtCEGP"},{"$f":"+B84&C84&E84&$A$5","v":"BTD3EtCEGFP"},{"$f":"+B84&C84&F84&$A$4","v":"BTD3PpCEGP"},null,null,{"$f":"+IFERROR(VLOOKUP(H84,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I84,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.10843999999999999},null,{"$f":"+($M84*(EnergíaVig!V83-$Q$4*12*ClientesVig!Q83)+$M75*(($Q$4-$P$4)*12*ClientesVig!Q83)+$M66*(($P$4-$P$5)*12*ClientesVig!Q83)+$M66*$P$5*12*ClientesVig!Q83*(1-$G84))*1000","v":0},{"$f":"+($M84*(EnergíaVig!W83-$Q$4*12*ClientesVig!R83)+$M75*(($Q$4-$P$4)*12*ClientesVig!R83)+$M66*(($P$4-$P$5)*12*ClientesVig!R83)+$M66*$P$5*12*ClientesVig!R83*(1-$G84))*1000","v":0},{"$f":"+($M84*(EnergíaVig!X83-$Q$4*12*ClientesVig!S83)+$M75*(($Q$4-$P$4)*12*ClientesVig!S83)+$M66*(($P$4-$P$5)*12*ClientesVig!S83)+$M66*$P$5*12*ClientesVig!S83*(1-$G84))*1000","v":0},{"$f":"+($M84*(EnergíaVig!Y83-$Q$4*12*ClientesVig!T83)+$M75*(($Q$4-$P$4)*12*ClientesVig!T83)+$M66*(($P$4-$P$5)*12*ClientesVig!T83)+$M66*$P$5*12*ClientesVig!T83*(1-$G84))*1000","v":0},{"$f":"+SUMPRODUCT(O84:R84,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J84,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q83*U84*12*(1-$G100)*1000","v":0}]
[{"$f":"+EnergíaVig!A84","v":"BTD_3 Político"},{"$f":"+ITV_CD!B84","v":"BTD"},{"$f":"+ITV_CD!C84","v":3},{"$f":"+ITV_CD!D84","v":"Político"},{"$f":"+ITV_CD!E84","v":"Et"},{"$f":"+ITV_CD!F84","v":"Pp"},{"$f":"+ITV_CD!G84","v":0.5},"BTD3EtCEGP","BTD3EtCEGFP","BTD3PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H85,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I85,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.10843999999999999},null,{"$f":"+($M85*(EnergíaVig!V84-$Q$4*12*ClientesVig!Q84)+$M76*(($Q$4-$P$4)*12*ClientesVig!Q84)+$M67*($P$4*12*ClientesVig!Q84))*(1-$G85)*1000","v":0},{"$f":"+($M85*(EnergíaVig!W84-$Q$4*12*ClientesVig!R84)+$M76*(($Q$4-$P$4)*12*ClientesVig!R84)+$M67*($P$4*12*ClientesVig!R84))*(1-$G85)*1000","v":0},{"$f":"+($M85*(EnergíaVig!X84-$Q$4*12*ClientesVig!S84)+$M76*(($Q$4-$P$4)*12*ClientesVig!S84)+$M67*($P$4*12*ClientesVig!S84))*(1-$G85)*1000","v":0},{"$f":"+($M85*(EnergíaVig!Y84-$Q$4*12*ClientesVig!T84)+$M76*(($Q$4-$P$4)*12*ClientesVig!T84)+$M67*($P$4*12*ClientesVig!T84))*(1-$G85)*1000","v":0},{"$f":"+SUMPRODUCT(O85:R85,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J85,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q84*U85*12*(1-$G99)*1000","v":0}]
[{"$f":"+EnergíaVig!A85","v":"BTD_3 Cruz Roja"},{"$f":"+ITV_CD!B85","v":"BTD"},{"$f":"+ITV_CD!C85","v":3},{"$f":"+ITV_CD!D85","v":"Cruz Roja"},{"$f":"+ITV_CD!E85","v":"Et"},{"$f":"+ITV_CD!F85","v":"Pp"},{"$f":"+ITV_CD!G85","v":1},{"$f":"+B86&C86&E86&$A$4","v":"BTD3EtCEGP"},{"$f":"+B86&C86&E86&$A$5","v":"BTD3EtCEGFP"},{"$f":"+B86&C86&F86&$A$4","v":"BTD3PpCEGP"},null,null,{"$f":"+IFERROR(VLOOKUP(H86,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I86,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.10843999999999999},null,{"$f":"+EnergíaVig!V85*$M86*(1-$G86)*1000","v":0},{"$f":"+EnergíaVig!W85*$M86*(1-$G86)*1000","v":0},{"$f":"+EnergíaVig!X85*$M86*(1-$G86)*1000","v":0},{"$f":"+EnergíaVig!Y85*$M86*(1-$G86)*1000","v":0},{"$f":"+EnergíaVig!Z85*$M86*(1-$G86)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J86,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q85*U86*12*(1-$G86)*1000","v":0}]
[{"$f":"+EnergíaVig!A86","v":"BTD_4 (50,001-más)"},{"$f":"+ITV_CD!B86","v":"BTD"},{"$f":"+ITV_CD!C86","v":4},null,null,null,null,"BTD4CEGP","BTD4CEGFP","BTD4CEGP",null,null,{"$f":"+M88","v":0.11798},null,null,null,null,null,{"$f":"+SUMPRODUCT(O87:R87,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U88","v":0}]
[{"$f":"+EnergíaVig!A87","v":"BTD_4 Regular"},{"$f":"+ITV_CD!B87","v":"BTD"},{"$f":"+ITV_CD!C87","v":4},{"$f":"+ITV_CD!D87","v":"Regular"},{"$f":"+ITV_CD!E87","v":"Et"},{"$f":"+ITV_CD!F87","v":"Pp"},{"$f":"+ITV_CD!G87","v":0},"BTD4EtCEGP","BTD4EtCEGFP","BTD4PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H88,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I88,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.11798},null,{"$f":"+($M88*(EnergíaVig!V87-$R$4*12*ClientesVig!Q87)+$M79*(($R$4-$Q$4)*12*ClientesVig!Q87)+$M70*(($Q$4-$P$4)*12*ClientesVig!Q87)+$M61*($P$4*12*ClientesVig!Q87))*(1-$G88)*1000","v":32962617.531494979},{"$f":"+($M88*(EnergíaVig!W87-$R$4*12*ClientesVig!R87)+$M79*(($R$4-$Q$4)*12*ClientesVig!R87)+$M70*(($Q$4-$P$4)*12*ClientesVig!R87)+$M61*($P$4*12*ClientesVig!R87))*(1-$G88)*1000","v":33527886.263363987},{"$f":"+($M88*(EnergíaVig!X87-$R$4*12*ClientesVig!S87)+$M79*(($R$4-$Q$4)*12*ClientesVig!S87)+$M70*(($Q$4-$P$4)*12*ClientesVig!S87)+$M61*($P$4*12*ClientesVig!S87))*(1-$G88)*1000","v":34119961.170076966},{"$f":"+($M88*(EnergíaVig!Y87-$R$4*12*ClientesVig!T87)+$M79*(($R$4-$Q$4)*12*ClientesVig!T87)+$M70*(($Q$4-$P$4)*12*ClientesVig!T87)+$M61*($P$4*12*ClientesVig!T87))*(1-$G88)*1000","v":34680131.913583204},{"$f":"+SUMPRODUCT(O88:R88,PremisaCosto!$F$69:$I$69)","v":110938068.91427779},null,{"$f":"+IFERROR(VLOOKUP(J88,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q87*U88*12*(1-$G101)*1000","v":0}]
[{"$f":"+EnergíaVig!A88","v":"BTD_4 Agro"},{"$f":"+ITV_CD!B88","v":"BTD"},{"$f":"+ITV_CD!C88","v":4},{"$f":"+ITV_CD!D88","v":"Agropecuario"},{"$f":"+ITV_CD!E88","v":"Et"},{"$f":"+ITV_CD!F88","v":"Pp"},{"$f":"+ITV_CD!G88","v":0.05},"BTD4EtCEGP","BTD4EtCEGFP","BTD4PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H89,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I89,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.11798},null,{"$f":"+($M89*(EnergíaVig!V88-$R$4*12*ClientesVig!Q88)+$M80*(($R$4-$Q$4)*12*ClientesVig!Q88)+$M71*(($Q$4-$P$4)*12*ClientesVig!Q88)+$M62*($P$4*12*ClientesVig!Q88))*(1-$G89)*1000","v":196547.04146509524},{"$f":"+($M89*(EnergíaVig!W88-$R$4*12*ClientesVig!R88)+$M80*(($R$4-$Q$4)*12*ClientesVig!R88)+$M71*(($Q$4-$P$4)*12*ClientesVig!R88)+$M62*($P$4*12*ClientesVig!R88))*(1-$G89)*1000","v":199888.55063619686},{"$f":"+($M89*(EnergíaVig!X88-$R$4*12*ClientesVig!S88)+$M80*(($R$4-$Q$4)*12*ClientesVig!S88)+$M71*(($Q$4-$P$4)*12*ClientesVig!S88)+$M62*($P$4*12*ClientesVig!S88))*(1-$G89)*1000","v":203390.2967078544},{"$f":"+($M89*(EnergíaVig!Y88-$R$4*12*ClientesVig!T88)+$M80*(($R$4-$Q$4)*12*ClientesVig!T88)+$M71*(($Q$4-$P$4)*12*ClientesVig!T88)+$M62*($P$4*12*ClientesVig!T88))*(1-$G89)*1000","v":206695.73667280839},{"$f":"+SUMPRODUCT(O89:R89,PremisaCosto!$F$69:$I$69)","v":661358.85853673634},null,{"$f":"+IFERROR(VLOOKUP(J89,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q88*U89*12*(1-$G104)*1000","v":0}]
[{"$f":"+EnergíaVig!A89","v":"BTD_4 Jub. 1"},{"$f":"+ITV_CD!B89","v":"BTD"},{"$f":"+ITV_CD!C89","v":4},{"$f":"+ITV_CD!D89","v":"Jubilados - 1"},{"$f":"+ITV_CD!E89","v":"Et"},{"$f":"+ITV_CD!F89","v":"Pp"},{"$f":"+ITV_CD!G89","v":0.25},"BTD4EtCEGP","BTD4EtCEGFP","BTD4PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H90,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I90,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.11798},null,{"$f":"+($M90*(EnergíaVig!V89-$R$4*12*ClientesVig!Q89)+$M81*(($R$4-$Q$4)*12*ClientesVig!Q89)+$M72*(($Q$4-$P$4)*12*ClientesVig!Q89)+$M63*($P$4*12*ClientesVig!Q89))*(1-$G90)*1000","v":0},{"$f":"+($M90*(EnergíaVig!W89-$R$4*12*ClientesVig!R89)+$M81*(($R$4-$Q$4)*12*ClientesVig!R89)+$M72*(($Q$4-$P$4)*12*ClientesVig!R89)+$M63*($P$4*12*ClientesVig!R89))*(1-$G90)*1000","v":0},{"$f":"+($M90*(EnergíaVig!X89-$R$4*12*ClientesVig!S89)+$M81*(($R$4-$Q$4)*12*ClientesVig!S89)+$M72*(($Q$4-$P$4)*12*ClientesVig!S89)+$M63*($P$4*12*ClientesVig!S89))*(1-$G90)*1000","v":0},{"$f":"+($M90*(EnergíaVig!Y89-$R$4*12*ClientesVig!T89)+$M81*(($R$4-$Q$4)*12*ClientesVig!T89)+$M72*(($Q$4-$P$4)*12*ClientesVig!T89)+$M63*($P$4*12*ClientesVig!T89))*(1-$G90)*1000","v":0},{"$f":"+SUMPRODUCT(O90:R90,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J90,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q89*U90*12*(1-$G106)*1000","v":0}]
[{"$f":"+EnergíaVig!A90","v":"BTD_4 Jub. 2"},{"$f":"+ITV_CD!B90","v":"BTD"},{"$f":"+ITV_CD!C90","v":4},{"$f":"+ITV_CD!D90","v":"Jubilados - 2"},{"$f":"+ITV_CD!E90","v":"Et"},{"$f":"+ITV_CD!F90","v":"Pp"},{"$f":"+ITV_CD!G90","v":0.25},"BTD4EtCEGP","BTD4EtCEGFP","BTD4PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H91,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I91,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.11798},null,{"$f":"+($M91*(EnergíaVig!V90-$R$4*12*ClientesVig!Q90)+$M82*(($R$4-$Q$4)*12*ClientesVig!Q90)+$M73*(($Q$4-$P$4)*12*ClientesVig!Q90)+$M64*(($P$4-$P$5)*12*ClientesVig!Q90)+$M64*$P$5*12*ClientesVig!Q90*(1-$G91))*1000","v":0},{"$f":"+($M91*(EnergíaVig!W90-$R$4*12*ClientesVig!R90)+$M82*(($R$4-$Q$4)*12*ClientesVig!R90)+$M73*(($Q$4-$P$4)*12*ClientesVig!R90)+$M64*(($P$4-$P$5)*12*ClientesVig!R90)+$M64*$P$5*12*ClientesVig!R90*(1-$G91))*1000","v":0},{"$f":"+($M91*(EnergíaVig!X90-$R$4*12*ClientesVig!S90)+$M82*(($R$4-$Q$4)*12*ClientesVig!S90)+$M73*(($Q$4-$P$4)*12*ClientesVig!S90)+$M64*(($P$4-$P$5)*12*ClientesVig!S90)+$M64*$P$5*12*ClientesVig!S90*(1-$G91))*1000","v":0},{"$f":"+($M91*(EnergíaVig!Y90-$R$4*12*ClientesVig!T90)+$M82*(($R$4-$Q$4)*12*ClientesVig!T90)+$M73*(($Q$4-$P$4)*12*ClientesVig!T90)+$M64*(($P$4-$P$5)*12*ClientesVig!T90)+$M64*$P$5*12*ClientesVig!T90*(1-$G91))*1000","v":0},{"$f":"+SUMPRODUCT(O91:R91,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J91,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q90*U91*12*(1-$G107)*1000","v":0}]
[{"$f":"+EnergíaVig!A91","v":"BTD_4 Discap."},{"$f":"+ITV_CD!B91","v":"BTD"},{"$f":"+ITV_CD!C91","v":4},{"$f":"+ITV_CD!D91","v":"Jubilados - 1"},{"$f":"+ITV_CD!E91","v":"Et"},{"$f":"+ITV_CD!F91","v":"Pp"},{"$f":"+ITV_CD!G91","v":0.25},{"$f":"+B92&C92&E92&$A$4","v":"BTD4EtCEGP"},{"$f":"+B92&C92&E92&$A$5","v":"BTD4EtCEGFP"},{"$f":"+B92&C92&F92&$A$4","v":"BTD4PpCEGP"},null,null,{"$f":"+IFERROR(VLOOKUP(H92,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I92,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.11798},null,{"$f":"+($M92*(EnergíaVig!V91-$R$4*12*ClientesVig!Q91)+$M83*(($R$4-$Q$4)*12*ClientesVig!Q91)+$M74*(($Q$4-$P$4)*12*ClientesVig!Q91)+$M65*($P$4*12*ClientesVig!Q91))*(1-$G92)*1000","v":0},{"$f":"+($M92*(EnergíaVig!W91-$R$4*12*ClientesVig!R91)+$M83*(($R$4-$Q$4)*12*ClientesVig!R91)+$M74*(($Q$4-$P$4)*12*ClientesVig!R91)+$M65*($P$4*12*ClientesVig!R91))*(1-$G92)*1000","v":0},{"$f":"+($M92*(EnergíaVig!X91-$R$4*12*ClientesVig!S91)+$M83*(($R$4-$Q$4)*12*ClientesVig!S91)+$M74*(($Q$4-$P$4)*12*ClientesVig!S91)+$M65*($P$4*12*ClientesVig!S91))*(1-$G92)*1000","v":0},{"$f":"+($M92*(EnergíaVig!Y91-$R$4*12*ClientesVig!T91)+$M83*(($R$4-$Q$4)*12*ClientesVig!T91)+$M74*(($Q$4-$P$4)*12*ClientesVig!T91)+$M65*($P$4*12*ClientesVig!T91))*(1-$G92)*1000","v":0},{"$f":"+SUMPRODUCT(O92:R92,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J92,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q91*U92*12*(1-$G108)*1000","v":0}]
[{"$f":"+EnergíaVig!A92","v":"BTD_4 Discapacitados 601-más"},{"$f":"+ITV_CD!B92","v":"BTD"},{"$f":"+ITV_CD!C92","v":4},{"$f":"+ITV_CD!D92","v":"Jubilados - 2"},{"$f":"+ITV_CD!E92","v":"Et"},{"$f":"+ITV_CD!F92","v":"Pp"},{"$f":"+ITV_CD!G92","v":0.25},{"$f":"+B93&C93&E93&$A$4","v":"BTD4EtCEGP"},{"$f":"+B93&C93&E93&$A$5","v":"BTD4EtCEGFP"},{"$f":"+B93&C93&F93&$A$4","v":"BTD4PpCEGP"},null,null,{"$f":"+IFERROR(VLOOKUP(H93,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I93,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.11798},null,{"$f":"+($M93*(EnergíaVig!V92-$R$4*12*ClientesVig!Q92)+$M84*(($R$4-$Q$4)*12*ClientesVig!Q92)+$M75*(($Q$4-$P$4)*12*ClientesVig!Q92)+$M66*(($P$4-$P$5)*12*ClientesVig!Q92)+$M66*$P$5*12*ClientesVig!Q92*(1-$G93))*1000","v":0},{"$f":"+($M93*(EnergíaVig!W92-$R$4*12*ClientesVig!R92)+$M84*(($R$4-$Q$4)*12*ClientesVig!R92)+$M75*(($Q$4-$P$4)*12*ClientesVig!R92)+$M66*(($P$4-$P$5)*12*ClientesVig!R92)+$M66*$P$5*12*ClientesVig!R92*(1-$G93))*1000","v":0},{"$f":"+($M93*(EnergíaVig!X92-$R$4*12*ClientesVig!S92)+$M84*(($R$4-$Q$4)*12*ClientesVig!S92)+$M75*(($Q$4-$P$4)*12*ClientesVig!S92)+$M66*(($P$4-$P$5)*12*ClientesVig!S92)+$M66*$P$5*12*ClientesVig!S92*(1-$G93))*1000","v":0},{"$f":"+($M93*(EnergíaVig!Y92-$R$4*12*ClientesVig!T92)+$M84*(($R$4-$Q$4)*12*ClientesVig!T92)+$M75*(($Q$4-$P$4)*12*ClientesVig!T92)+$M66*(($P$4-$P$5)*12*ClientesVig!T92)+$M66*$P$5*12*ClientesVig!T92*(1-$G93))*1000","v":0},{"$f":"+SUMPRODUCT(O93:R93,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J93,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q92*U93*12*(1-$G109)*1000","v":0}]
[{"$f":"+EnergíaVig!A93","v":"BTD_4 Político"},{"$f":"+ITV_CD!B93","v":"BTD"},{"$f":"+ITV_CD!C93","v":4},{"$f":"+ITV_CD!D93","v":"Político"},{"$f":"+ITV_CD!E93","v":"Et"},{"$f":"+ITV_CD!F93","v":"Pp"},{"$f":"+ITV_CD!G93","v":0.5},"BTD4EtCEGP","BTD4EtCEGFP","BTD4PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H94,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I94,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.11798},null,{"$f":"+($M94*(EnergíaVig!V93-$R$4*12*ClientesVig!Q93)+$M85*(($R$4-$Q$4)*12*ClientesVig!Q93)+$M76*(($Q$4-$P$4)*12*ClientesVig!Q93)+$M67*($P$4*12*ClientesVig!Q93))*(1-$G94)*1000","v":0},{"$f":"+($M94*(EnergíaVig!W93-$R$4*12*ClientesVig!R93)+$M85*(($R$4-$Q$4)*12*ClientesVig!R93)+$M76*(($Q$4-$P$4)*12*ClientesVig!R93)+$M67*($P$4*12*ClientesVig!R93))*(1-$G94)*1000","v":0},{"$f":"+($M94*(EnergíaVig!X93-$R$4*12*ClientesVig!S93)+$M85*(($R$4-$Q$4)*12*ClientesVig!S93)+$M76*(($Q$4-$P$4)*12*ClientesVig!S93)+$M67*($P$4*12*ClientesVig!S93))*(1-$G94)*1000","v":0},{"$f":"+($M94*(EnergíaVig!Y93-$R$4*12*ClientesVig!T93)+$M85*(($R$4-$Q$4)*12*ClientesVig!T93)+$M76*(($Q$4-$P$4)*12*ClientesVig!T93)+$M67*($P$4*12*ClientesVig!T93))*(1-$G94)*1000","v":0},{"$f":"+SUMPRODUCT(O94:R94,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J94,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q93*U94*12*(1-$G108)*1000","v":0}]
[{"$f":"+EnergíaVig!A94","v":"BTD_4 Cruz Roja"},{"$f":"+ITV_CD!B94","v":"BTD"},{"$f":"+ITV_CD!C94","v":4},{"$f":"+ITV_CD!D94","v":"Cruz Roja"},{"$f":"+ITV_CD!E94","v":"Et"},{"$f":"+ITV_CD!F94","v":"Pp"},{"$f":"+ITV_CD!G94","v":1},{"$f":"+B95&C95&E95&$A$4","v":"BTD4EtCEGP"},{"$f":"+B95&C95&E95&$A$5","v":"BTD4EtCEGFP"},{"$f":"+B95&C95&F95&$A$4","v":"BTD4PpCEGP"},null,null,{"$f":"+IFERROR(VLOOKUP(H95,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I95,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.11798},null,{"$f":"+EnergíaVig!V94*$M95*(1-$G95)*1000","v":0},{"$f":"+EnergíaVig!W94*$M95*(1-$G95)*1000","v":0},{"$f":"+EnergíaVig!X94*$M95*(1-$G95)*1000","v":0},{"$f":"+EnergíaVig!Y94*$M95*(1-$G95)*1000","v":0},{"$f":"+EnergíaVig!Z94*$M95*(1-$G95)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J95,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q94*U95*12*(1-$G95)*1000","v":0}]
[{"$f":"+EnergíaVig!A95","v":"BTS"},{"$f":"+ITV_CD!B95","v":"BTS"},{"$f":"+ITV_CD!C95","v":1},null,null,null,null,"BTS1CEGP","BTS1CEGFP","BTS1CEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H96,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I96,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O97:O122)","v":190007897.62954468},{"$f":"+SUM(P97:P122)","v":185544337.41874841},{"$f":"+SUM(Q97:Q122)","v":186971637.62924081},{"$f":"+SUM(R97:R122)","v":188408818.38110402},{"$f":"+SUM(S97:S122)","v":617262966.23484778},null,{"$f":"+IFERROR(VLOOKUP(J96,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W97:W122)","v":0},null,null,{"$f":"+SUM(W96,O96)/SUM($W$8,$O$8)","v":0.4246783336943008}]
[{"$f":"+EnergíaVig!A96","v":"BTS_1 (0-300)"},{"$f":"+ITV_CD!B96","v":"BTS"},{"$f":"+ITV_CD!C96","v":1},null,null,null,null,"BTS1CEGP","BTS1CEGFP","BTS1CEGP",null,null,{"$f":"+M98","v":5.0213241461758797E-2},null,null,null,null,null,{"$f":"+SUMPRODUCT(O97:R97,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U98","v":0}]
[{"$f":"+EnergíaVig!A97","v":"BTS_1 Regular"},{"$f":"+ITV_CD!B97","v":"BTS"},{"$f":"+ITV_CD!C97","v":1},{"$f":"+ITV_CD!D97","v":"Regular"},{"$f":"+ITV_CD!E97","v":"Et"},{"$f":"+ITV_CD!F97","v":"Pp"},{"$f":"+ITV_CD!G97","v":0},"BTS1EtCEGP","BTS1EtCEGFP","BTS1PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H98,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I98,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.0213241461758797E-2},null,{"$f":"+EnergíaVig!V97*$M98*(1-$G98)*1000","v":21339972.358399577},{"$f":"+EnergíaVig!W97*$M98*(1-$G98)*1000","v":21541572.692162339},{"$f":"+EnergíaVig!X97*$M98*(1-$G98)*1000","v":21765741.733188454},{"$f":"+EnergíaVig!Y97*$M98*(1-$G98)*1000","v":22005540.265058469},{"$f":"+SUMPRODUCT(O98:R98,PremisaCosto!$F$69:$I$69)","v":71116326.796654537},null,{"$f":"+IFERROR(VLOOKUP(J98,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q97*U98*12*(1-$G98)*1000","v":0}]
[{"$f":"+EnergíaVig!A98","v":"BTS_1 Agro"},{"$f":"+ITV_CD!B98","v":"BTS"},{"$f":"+ITV_CD!C98","v":1},{"$f":"+ITV_CD!D98","v":"Agropecuario"},{"$f":"+ITV_CD!E98","v":"Et"},{"$f":"+ITV_CD!F98","v":"Pp"},{"$f":"+ITV_CD!G98","v":0.05},"BTS1EtCEGP","BTS1EtCEGFP","BTS1PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H99,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I99,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.0213241461758797E-2},null,{"$f":"+EnergíaVig!V98*$M99*(1-$G99)*1000","v":8534.2926208211302},{"$f":"+EnergíaVig!W98*$M99*(1-$G99)*1000","v":8681.4584971726927},{"$f":"+EnergíaVig!X98*$M99*(1-$G99)*1000","v":8835.5526122512947},{"$f":"+EnergíaVig!Y98*$M99*(1-$G99)*1000","v":8981.5300183261224},{"$f":"+SUMPRODUCT(O99:R99,PremisaCosto!$F$69:$I$69)","v":28726.521567572931},null,{"$f":"+IFERROR(VLOOKUP(J99,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q98*U99*12*(1-$G99)*1000","v":0}]
[{"$f":"+EnergíaVig!A99","v":"BTS_1 Jub. 1"},{"$f":"+ITV_CD!B99","v":"BTS"},{"$f":"+ITV_CD!C99","v":1},{"$f":"+ITV_CD!D99","v":"Jubilados - 1"},{"$f":"+ITV_CD!E99","v":"Et"},{"$f":"+ITV_CD!F99","v":"Pp"},{"$f":"+ITV_CD!G99","v":0.25},{"$f":"+B100&C100&E100&$A$4","v":"BTS1EtCEGP"},"BTS1EtCEGFP",{"$f":"+B100&C100&F100&$A$4","v":"BTS1PpCEGP"},null,null,{"$f":"+IFERROR(VLOOKUP(H100,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I100,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.0213241461758797E-2},null,{"$f":"+EnergíaVig!V99*$M100*(1-$G100)*1000","v":5978663.3302101819},{"$f":"+EnergíaVig!W99*$M100*(1-$G100)*1000","v":6034040.3936789958},{"$f":"+EnergíaVig!X99*$M100*(1-$G100)*1000","v":6095833.0611602543},{"$f":"+EnergíaVig!Y99*$M100*(1-$G100)*1000","v":6162753.0846506776},{"$f":"+SUMPRODUCT(O100:R100,PremisaCosto!$F$69:$I$69)","v":19919884.111362062},null,{"$f":"+IFERROR(VLOOKUP(J100,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q99*U100*12*(1-$G100)*1000","v":0}]
[{"$f":"+EnergíaVig!A100","v":"BTS_1 Jub. 2"},{"$f":"+ITV_CD!B100","v":"BTS"},{"$f":"+ITV_CD!C100","v":1},{"$f":"+ITV_CD!D100","v":"Jubilados - 2"},{"$f":"+ITV_CD!E100","v":"Et"},{"$f":"+ITV_CD!F100","v":"Pp"},{"$f":"+ITV_CD!G100","v":0.25},"BTS1EtCEGP",{"$f":"+B101&C101&E101&$A$5","v":"BTS1EtCEGFP"},"BTS1PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H101,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I101,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.0213241461758797E-2},null,{"$f":"+((EnergíaVig!V100-ClientesVig!Q100*(0.6*12-0.01*12))+(ClientesVig!Q100*(0.6*12-0.01*12))*(1-$G101))*$M101*1000","v":0},{"$f":"+((EnergíaVig!W100-ClientesVig!R100*0.6*12)+(ClientesVig!R100*0.6*12)*(1-$G101))*$M101*1000","v":0},{"$f":"+((EnergíaVig!X100-ClientesVig!S100*0.6*12)+(ClientesVig!S100*0.6*12)*(1-$G101))*$M101*1000","v":0},{"$f":"+((EnergíaVig!Y100-ClientesVig!T100*0.6*12)+(ClientesVig!T100*0.6*12)*(1-$G101))*$M101*1000","v":0},{"$f":"+SUMPRODUCT(O101:R101,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J101,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q100*U101*12*(1-$G101)*1000","v":0}]
[{"$f":"+EnergíaVig!A101","v":"BTS_1 Discap."},{"$f":"+ITV_CD!B101","v":"BTS"},{"$f":"+ITV_CD!C101","v":1},{"$f":"+ITV_CD!D101","v":"Jubilados - 1"},{"$f":"+ITV_CD!E101","v":"Et"},{"$f":"+ITV_CD!F101","v":"Pp"},{"$f":"+ITV_CD!G101","v":0.25},{"$f":"+B102&C102&E102&$A$4","v":"BTS1EtCEGP"},"BTS1EtCEGFP",{"$f":"+B102&C102&F102&$A$4","v":"BTS1PpCEGP"},null,null,{"$f":"+IFERROR(VLOOKUP(H102,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I102,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.0213241461758797E-2},null,{"$f":"+EnergíaVig!V101*$M102*(1-$G102)*1000","v":105830.12472622484},{"$f":"+EnergíaVig!W101*$M102*(1-$G102)*1000","v":106843.69137528978},{"$f":"+EnergíaVig!X101*$M102*(1-$G102)*1000","v":107970.72974660007},{"$f":"+EnergíaVig!Y101*$M102*(1-$G102)*1000","v":109188.7986227151},{"$f":"+SUMPRODUCT(O102:R102,PremisaCosto!$F$69:$I$69)","v":352758.23152351531},null,{"$f":"+IFERROR(VLOOKUP(J102,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q101*U102*12*(1-$G102)*1000","v":0}]
[{"$f":"+EnergíaVig!A102","v":"BTS_1 Discapacitados 601-más"},{"$f":"+ITV_CD!B102","v":"BTS"},{"$f":"+ITV_CD!C102","v":1},{"$f":"+ITV_CD!D102","v":"Jubilados - 2"},{"$f":"+ITV_CD!E102","v":"Et"},{"$f":"+ITV_CD!F102","v":"Pp"},{"$f":"+ITV_CD!G102","v":0.25},{"$f":"+B103&C103&E103&$A$4","v":"BTS1EtCEGP"},{"$f":"+B103&C103&E103&$A$5","v":"BTS1EtCEGFP"},{"$f":"+B103&C103&F103&$A$4","v":"BTS1PpCEGP"},null,null,{"$f":"+IFERROR(VLOOKUP(H103,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I103,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.0213241461758797E-2},null,{"$f":"+((EnergíaVig!V102-ClientesVig!P102*0.6*12)+(ClientesVig!P102*0.6*12)*(1-$G103))*$M103*1000","v":0},{"$f":"+((EnergíaVig!W102-ClientesVig!Q102*0.6*12)+(ClientesVig!Q102*0.6*12)*(1-$G103))*$M103*1000","v":0},{"$f":"+((EnergíaVig!X102-ClientesVig!R102*0.6*12)+(ClientesVig!R102*0.6*12)*(1-$G103))*$M103*1000","v":0},{"$f":"+((EnergíaVig!Y102-ClientesVig!S102*0.6*12)+(ClientesVig!S102*0.6*12)*(1-$G103))*$M103*1000","v":0},{"$f":"+SUMPRODUCT(O103:R103,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J103,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q102*U103*12*(1-$G103)*1000","v":0}]
[{"$f":"+EnergíaVig!A103","v":"BTS_1 Político"},{"$f":"+ITV_CD!B103","v":"BTS"},{"$f":"+ITV_CD!C103","v":1},{"$f":"+ITV_CD!D103","v":"Político"},{"$f":"+ITV_CD!E103","v":"Et"},{"$f":"+ITV_CD!F103","v":"Pp"},{"$f":"+ITV_CD!G103","v":0.5},"BTS1EtCEGP","BTS1EtCEGFP","BTS1PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H104,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I104,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.0213241461758797E-2},null,{"$f":"+EnergíaVig!V103*$M104*(1-$G104)*1000","v":95.325163942355488},{"$f":"+EnergíaVig!W103*$M104*(1-$G104)*1000","v":96.917264341293631},{"$f":"+EnergíaVig!X103*$M104*(1-$G104)*1000","v":98.58748433451089},{"$f":"+EnergíaVig!Y103*$M104*(1-$G104)*1000","v":100.15689531427785},{"$f":"+SUMPRODUCT(O104:R104,PremisaCosto!$F$69:$I$69)","v":320.62675588582931},null,{"$f":"+IFERROR(VLOOKUP(J104,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q103*U104*12*(1-$G104)*1000","v":0}]
[{"$f":"+EnergíaVig!A104","v":"BTS_1 Cruz Roja"},{"$f":"+ITV_CD!B104","v":"BTS"},{"$f":"+ITV_CD!C104","v":1},{"$f":"+ITV_CD!D104","v":"Cruz Roja"},{"$f":"+ITV_CD!E104","v":"Et"},{"$f":"+ITV_CD!F104","v":"Pp"},{"$f":"+ITV_CD!G104","v":1},"BTS1EtCEGP","BTS1EtCEGFP","BTS1PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H105,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I105,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.0213241461758797E-2},null,{"$f":"+EnergíaVig!V104*$M105*(1-$G105)*1000","v":0},{"$f":"+EnergíaVig!W104*$M105*(1-$G105)*1000","v":0},{"$f":"+EnergíaVig!X104*$M105*(1-$G105)*1000","v":0},{"$f":"+EnergíaVig!Y104*$M105*(1-$G105)*1000","v":0},{"$f":"+EnergíaVig!Z104*$M105*(1-$G105)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J105,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q104*U105*12*(1-$G105)*1000","v":0}]
[{"$f":"+EnergíaVig!A105","v":"BTS_2 (301-750)"},{"$f":"+ITV_CD!B105","v":"BTS"},{"$f":"+ITV_CD!C105","v":2},null,null,null,null,"BTS2CEGP","BTS2CEGFP","BTS2CEGP",null,null,{"$f":"+M107","v":9.9654859077990071E-2},null,null,null,null,null,{"$f":"+SUMPRODUCT(O106:R106,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U107","v":0}]
[{"$f":"+EnergíaVig!A106","v":"BTS_2 Regular"},{"$f":"+ITV_CD!B106","v":"BTS"},{"$f":"+ITV_CD!C106","v":2},{"$f":"+ITV_CD!D106","v":"Regular"},{"$f":"+ITV_CD!E106","v":"Et"},{"$f":"+ITV_CD!F106","v":"Pp"},{"$f":"+ITV_CD!G106","v":0},"BTS2EtCEGP","BTS2EtCEGFP","BTS2PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H107,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I107,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":9.9654859077990071E-2},null,{"$f":"+($M107*(EnergíaVig!V106-$P$3*12*ClientesVig!Q106)+$M98*($P$3*12*ClientesVig!Q106))*(1-$G107)*1000","v":29429941.554828271},{"$f":"+($M107*(EnergíaVig!W106-$P$3*12*ClientesVig!R106)+$M98*($P$3*12*ClientesVig!R106))*(1-$G107)*1000","v":29473594.88054359},{"$f":"+($M107*(EnergíaVig!X106-$P$3*12*ClientesVig!S106)+$M98*($P$3*12*ClientesVig!S106))*(1-$G107)*1000","v":29548457.012747161},{"$f":"+($M107*(EnergíaVig!Y106-$P$3*12*ClientesVig!T106)+$M98*($P$3*12*ClientesVig!T106))*(1-$G107)*1000","v":29633554.323290545},{"$f":"+SUMPRODUCT(O107:R107,PremisaCosto!$F$69:$I$69)","v":97011101.531652927},null,{"$f":"+IFERROR(VLOOKUP(J107,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q106*U107*12*(1-$G107)*1000","v":0}]
[{"$f":"+EnergíaVig!A107","v":"BTS_2 Agro"},{"$f":"+ITV_CD!B107","v":"BTS"},{"$f":"+ITV_CD!C107","v":2},{"$f":"+ITV_CD!D107","v":"Agropecuario"},{"$f":"+ITV_CD!E107","v":"Et"},{"$f":"+ITV_CD!F107","v":"Pp"},{"$f":"+ITV_CD!G107","v":0.05},"BTS2EtCEGP","BTS2EtCEGFP","BTS2PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H108,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I108,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":9.9654859077990071E-2},null,{"$f":"+($M108*(EnergíaVig!V107-$P$3*12*ClientesVig!Q107)+$M99*($P$3*12*ClientesVig!Q107))*(1-$G108)*1000","v":26815.422846487978},{"$f":"+($M108*(EnergíaVig!W107-$P$3*12*ClientesVig!R107)+$M99*($P$3*12*ClientesVig!R107))*(1-$G108)*1000","v":27179.496856445952},{"$f":"+($M108*(EnergíaVig!X107-$P$3*12*ClientesVig!S107)+$M99*($P$3*12*ClientesVig!S107))*(1-$G108)*1000","v":27566.735264709212},{"$f":"+($M108*(EnergíaVig!Y107-$P$3*12*ClientesVig!T107)+$M99*($P$3*12*ClientesVig!T107))*(1-$G108)*1000","v":27909.165998547403},{"$f":"+SUMPRODUCT(O108:R108,PremisaCosto!$F$69:$I$69)","v":89806.782620946542},null,{"$f":"+IFERROR(VLOOKUP(J108,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q107*U108*12*(1-$G108)*1000","v":0}]
[{"$f":"+EnergíaVig!A108","v":"BTS_2 Jub. 1"},{"$f":"+ITV_CD!B108","v":"BTS"},{"$f":"+ITV_CD!C108","v":2},{"$f":"+ITV_CD!D108","v":"Jubilados - 1"},{"$f":"+ITV_CD!E108","v":"Et"},{"$f":"+ITV_CD!F108","v":"Pp"},{"$f":"+ITV_CD!G108","v":0.25},"BTS2EtCEGP","BTS2EtCEGFP","BTS2PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H109,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I109,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":9.9654859077990071E-2},null,{"$f":"+($M109*(EnergíaVig!V108-$P$3*12*ClientesVig!Q108)+$M100*($P$3*12*ClientesVig!Q108))*(1-$G109)*1000","v":6806849.9749661628},{"$f":"+($M109*(EnergíaVig!W108-$P$3*12*ClientesVig!R108)+$M100*($P$3*12*ClientesVig!R108))*(1-$G109)*1000","v":6787128.7126001939},{"$f":"+($M109*(EnergíaVig!X108-$P$3*12*ClientesVig!S108)+$M100*($P$3*12*ClientesVig!S108))*(1-$G109)*1000","v":6774944.0051736794},{"$f":"+($M109*(EnergíaVig!Y108-$P$3*12*ClientesVig!T108)+$M100*($P$3*12*ClientesVig!T108))*(1-$G109)*1000","v":6767940.2571044583},{"$f":"+SUMPRODUCT(O109:R109,PremisaCosto!$F$69:$I$69)","v":22305802.23083118},null,{"$f":"+IFERROR(VLOOKUP(J109,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q108*U109*12*(1-$G109)*1000","v":0}]
[{"$f":"+EnergíaVig!A109","v":"BTS_2 Jub. 2"},{"$f":"+ITV_CD!B109","v":"BTS"},{"$f":"+ITV_CD!C109","v":2},{"$f":"+ITV_CD!D109","v":"Jubilados - 2"},{"$f":"+ITV_CD!E109","v":"Et"},{"$f":"+ITV_CD!F109","v":"Pp"},{"$f":"+ITV_CD!G109","v":0.25},"BTS2EtCEGP","BTS2EtCEGFP","BTS2PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H110,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I110,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":9.9654859077990071E-2},null,{"$f":"+IF($Q$3<$P$5,0,(ClientesVig!Q109*($P$5*12-0.01*12)*(1-$G110)+(EnergíaVig!V109-ClientesVig!Q109*($P$5*12-0.01*12)))*$M110*1000)","v":3162058.5438930895},{"$f":"(+($M110*(EnergíaVig!W109-$P$3*12*ClientesVig!R109)+$M101*($P$3*12*ClientesVig!R109-$P$5*12*ClientesVig!R109)+$M101*$P$5*12*ClientesVig!R109*(1-$G110))*1000)","v":2661299.5062821922},{"$f":"+($M110*(EnergíaVig!X109-$P$3*12*ClientesVig!S109)+$M101*($P$3*12*ClientesVig!S109-$P$5*12*ClientesVig!S109)+$M101*$P$5*12*ClientesVig!S109*(1-$G110))*1000","v":2661407.7771590226},{"$f":"+($M110*(EnergíaVig!Y109-$P$3*12*ClientesVig!T109)+$M101*($P$3*12*ClientesVig!T109-$P$5*12*ClientesVig!T109)+$M101*$P$5*12*ClientesVig!T109*(1-$G110))*1000","v":2663582.3494709693},{"$f":"+SUMPRODUCT(O110:R110,PremisaCosto!$F$69:$I$69)","v":9226095.859046828},null,{"$f":"+IFERROR(VLOOKUP(J110,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q109*U110*12*(1-$G110)*1000","v":0}]
[{"$f":"+EnergíaVig!A110","v":"BTS_2 Discap."},{"$f":"+ITV_CD!B110","v":"BTS"},{"$f":"+ITV_CD!C110","v":2},{"$f":"+ITV_CD!D110","v":"Jubilados - 1"},{"$f":"+ITV_CD!E110","v":"Et"},{"$f":"+ITV_CD!F110","v":"Pp"},{"$f":"+ITV_CD!G110","v":0.25},{"$f":"+B111&C111&E111&$A$4","v":"BTS2EtCEGP"},{"$f":"+B111&C111&E111&$A$5","v":"BTS2EtCEGFP"},{"$f":"+B111&C111&F111&$A$4","v":"BTS2PpCEGP"},null,null,{"$f":"+IFERROR(VLOOKUP(H111,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I111,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":9.9654859077990071E-2},null,{"$f":"+($M111*(EnergíaVig!V110-$P$3*12*ClientesVig!Q110)+$M102*($P$3*12*ClientesVig!Q110))*(1-$G111)*1000","v":153145.29660128165},{"$f":"+($M111*(EnergíaVig!W110-$P$3*12*ClientesVig!R110)+$M102*($P$3*12*ClientesVig!R110))*(1-$G111)*1000","v":152905.81125169733},{"$f":"+($M111*(EnergíaVig!X110-$P$3*12*ClientesVig!S110)+$M102*($P$3*12*ClientesVig!S110))*(1-$G111)*1000","v":152835.31637290129},{"$f":"+($M111*(EnergíaVig!Y110-$P$3*12*ClientesVig!T110)+$M102*($P$3*12*ClientesVig!T110))*(1-$G111)*1000","v":152883.01205780829},{"$f":"+SUMPRODUCT(O111:R111,PremisaCosto!$F$69:$I$69)","v":502773.06346427719},null,{"$f":"+IFERROR(VLOOKUP(J111,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q110*U111*12*(1-$G111)*1000","v":0}]
[{"$f":"+EnergíaVig!A111","v":"BTS_2 Discapacitados 601-más"},{"$f":"+ITV_CD!B111","v":"BTS"},{"$f":"+ITV_CD!C111","v":2},{"$f":"+ITV_CD!D111","v":"Jubilados - 2"},{"$f":"+ITV_CD!E111","v":"Et"},{"$f":"+ITV_CD!F111","v":"Pp"},{"$f":"+ITV_CD!G111","v":0.25},{"$f":"+B112&C112&E112&$A$4","v":"BTS2EtCEGP"},{"$f":"+B112&C112&E112&$A$5","v":"BTS2EtCEGFP"},{"$f":"+B112&C112&F112&$A$4","v":"BTS2PpCEGP"},null,null,{"$f":"+IFERROR(VLOOKUP(H112,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I112,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":9.9654859077990071E-2},null,{"$f":"+($M112*(EnergíaVig!V111-$P$3*12*ClientesVig!Q111)+$M103*($P$3*12*ClientesVig!Q111-$P$5*12*ClientesVig!Q111)+$M103*$P$5*12*ClientesVig!Q111*(1-$G112))*1000","v":0},{"$f":"+($M112*(EnergíaVig!W111-$P$3*12*ClientesVig!R111)+$M103*($P$3*12*ClientesVig!R111-$P$5*12*ClientesVig!R111)+$M103*$P$5*12*ClientesVig!R111*(1-$G112))*1000","v":0},{"$f":"+($M112*(EnergíaVig!X111-$P$3*12*ClientesVig!S111)+$M103*($P$3*12*ClientesVig!S111-$P$5*12*ClientesVig!S111)+$M103*$P$5*12*ClientesVig!S111*(1-$G112))*1000","v":0},{"$f":"+($M112*(EnergíaVig!Y111-$P$3*12*ClientesVig!T111)+$M103*($P$3*12*ClientesVig!T111-$P$5*12*ClientesVig!T111)+$M103*$P$5*12*ClientesVig!T111*(1-$G112))*1000","v":0},{"$f":"+SUMPRODUCT(O112:R112,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J112,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q111*U112*12*(1-$G112)*1000","v":0}]
[{"$f":"+EnergíaVig!A112","v":"BTS_2 Político"},{"$f":"+ITV_CD!B112","v":"BTS"},{"$f":"+ITV_CD!C112","v":2},{"$f":"+ITV_CD!D112","v":"Político"},{"$f":"+ITV_CD!E112","v":"Et"},{"$f":"+ITV_CD!F112","v":"Pp"},{"$f":"+ITV_CD!G112","v":0.5},"BTS2EtCEGP","BTS2EtCEGFP","BTS2PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H113,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I113,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":9.9654859077990071E-2},null,{"$f":"+($M113*(EnergíaVig!V112-$P$3*12*ClientesVig!Q112)+$M104*($P$3*12*ClientesVig!Q112))*(1-$G113)*1000","v":192.64683984810128},{"$f":"+($M113*(EnergíaVig!W112-$P$3*12*ClientesVig!R112)+$M104*($P$3*12*ClientesVig!R112))*(1-$G113)*1000","v":194.59668872805958},{"$f":"+($M113*(EnergíaVig!X112-$P$3*12*ClientesVig!S112)+$M104*($P$3*12*ClientesVig!S112))*(1-$G113)*1000","v":196.72240133219637},{"$f":"+($M113*(EnergíaVig!Y112-$P$3*12*ClientesVig!T112)+$M104*($P$3*12*ClientesVig!T112))*(1-$G113)*1000","v":198.39551495346441},{"$f":"+SUMPRODUCT(O113:R113,PremisaCosto!$F$69:$I$69)","v":642.11300990559562},null,{"$f":"+IFERROR(VLOOKUP(J113,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q112*U113*12*(1-$G113)*1000","v":0}]
[{"$f":"+EnergíaVig!A113","v":"BTS_2 Cruz Roja"},{"$f":"+ITV_CD!B113","v":"BTS"},{"$f":"+ITV_CD!C113","v":2},{"$f":"+ITV_CD!D113","v":"Cruz Roja"},{"$f":"+ITV_CD!E113","v":"Et"},{"$f":"+ITV_CD!F113","v":"Pp"},{"$f":"+ITV_CD!G113","v":1},"BTS2EtCEGP","BTS2EtCEGFP","BTS2PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H114,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I114,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":9.9654859077990071E-2},null,{"$f":"+EnergíaVig!V113*$M114*(1-$G114)*1000","v":0},{"$f":"+EnergíaVig!W113*$M114*(1-$G114)*1000","v":0},{"$f":"+EnergíaVig!X113*$M114*(1-$G114)*1000","v":0},{"$f":"+EnergíaVig!Y113*$M114*(1-$G114)*1000","v":0},{"$f":"+EnergíaVig!Z113*$M114*(1-$G114)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J114,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q113*U114*12*(1-$G114)*1000","v":0}]
[{"$f":"+EnergíaVig!A114","v":"BTS_3 (751-más)"},{"$f":"+ITV_CD!B114","v":"BTS"},{"$f":"+ITV_CD!C114","v":3},null,null,null,null,"BTS3CEGP","BTS3CEGFP","BTS3CEGP",null,null,{"$f":"+M116","v":0.17829558838152013},null,null,null,null,null,{"$f":"+SUMPRODUCT(O115:R115,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U116","v":0}]
[{"$f":"+EnergíaVig!A115","v":"BTS_3 Regular"},{"$f":"+ITV_CD!B115","v":"BTS"},{"$f":"+ITV_CD!C115","v":3},{"$f":"+ITV_CD!D115","v":"Regular"},{"$f":"+ITV_CD!E115","v":"Et"},{"$f":"+ITV_CD!F115","v":"Pp"},{"$f":"+ITV_CD!G115","v":0},"BTS3EtCEGP","BTS3EtCEGFP","BTS3PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H116,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I116,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.17829558838152013},null,{"$f":"+($M116*(EnergíaVig!V115-$Q$3*12*ClientesVig!Q115)+$M107*(($Q$3-$P$3)*12*ClientesVig!Q115)+$M98*($P$3*12*ClientesVig!Q115))*(1-$G116)*1000","v":105369184.3690685},{"$f":"+($M116*(EnergíaVig!W115-$Q$3*12*ClientesVig!R115)+$M107*(($Q$3-$P$3)*12*ClientesVig!R115)+$M98*($P$3*12*ClientesVig!R115))*(1-$G116)*1000","v":106360806.30155672},{"$f":"+($M116*(EnergíaVig!X115-$Q$3*12*ClientesVig!S115)+$M107*(($Q$3-$P$3)*12*ClientesVig!S115)+$M98*($P$3*12*ClientesVig!S115))*(1-$G116)*1000","v":107452835.35311458},{"$f":"+($M116*(EnergíaVig!Y115-$Q$3*12*ClientesVig!T115)+$M107*(($Q$3-$P$3)*12*ClientesVig!T115)+$M98*($P$3*12*ClientesVig!T115))*(1-$G116)*1000","v":108507778.76539671},{"$f":"+SUMPRODUCT(O116:R116,PremisaCosto!$F$69:$I$69)","v":351025853.43274766},null,{"$f":"+IFERROR(VLOOKUP(J116,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q115*U116*12*(1-$G116)*1000","v":0}]
[{"$f":"+EnergíaVig!A116","v":"BTS_3 Agro"},{"$f":"+ITV_CD!B116","v":"BTS"},{"$f":"+ITV_CD!C116","v":3},{"$f":"+ITV_CD!D116","v":"Agropecuario"},{"$f":"+ITV_CD!E116","v":"Et"},{"$f":"+ITV_CD!F116","v":"Pp"},{"$f":"+ITV_CD!G116","v":0.05},"BTS3EtCEGP","BTS3EtCEGFP","BTS3PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H117,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I117,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.17829558838152013},null,{"$f":"+($M117*(EnergíaVig!V116-$Q$3*12*ClientesVig!Q116)+$M108*(($Q$3-$P$3)*12*ClientesVig!Q116)+$M99*($P$3*12*ClientesVig!Q116))*(1-$G117)*1000","v":407734.23687361332},{"$f":"+($M117*(EnergíaVig!W116-$Q$3*12*ClientesVig!R116)+$M108*(($Q$3-$P$3)*12*ClientesVig!R116)+$M99*($P$3*12*ClientesVig!R116))*(1-$G117)*1000","v":414099.42551616841},{"$f":"+($M117*(EnergíaVig!X116-$Q$3*12*ClientesVig!S116)+$M108*(($Q$3-$P$3)*12*ClientesVig!S116)+$M99*($P$3*12*ClientesVig!S116))*(1-$G117)*1000","v":420805.06524940388},{"$f":"+($M117*(EnergíaVig!Y116-$Q$3*12*ClientesVig!T116)+$M108*(($Q$3-$P$3)*12*ClientesVig!T116)+$M99*($P$3*12*ClientesVig!T116))*(1-$G117)*1000","v":426992.21265188401},{"$f":"+SUMPRODUCT(O117:R117,PremisaCosto!$F$69:$I$69)","v":1369362.3560450897},null,{"$f":"+IFERROR(VLOOKUP(J117,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q116*U117*12*(1-$G117)*1000","v":0}]
[{"$f":"+EnergíaVig!A117","v":"BTS_3 Jub. 1"},{"$f":"+ITV_CD!B117","v":"BTS"},{"$f":"+ITV_CD!C117","v":3},{"$f":"+ITV_CD!D117","v":"Jubilados - 1"},{"$f":"+ITV_CD!E117","v":"Et"},{"$f":"+ITV_CD!F117","v":"Pp"},{"$f":"+ITV_CD!G117","v":0.25},"BTS3EtCEGP","BTS3EtCEGFP","BTS3PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H118,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I118,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.17829558838152013},null,{"$f":"+($M118*(EnergíaVig!V117-$Q$3*12*ClientesVig!Q117)+$M109*(($Q$3-$P$3)*12*ClientesVig!Q117)+$M100*($P$3*12*ClientesVig!Q117))*(1-$G118)*1000","v":0},{"$f":"+($M118*(EnergíaVig!W117-$Q$3*12*ClientesVig!R117)+$M109*(($Q$3-$P$3)*12*ClientesVig!R117)+$M100*($P$3*12*ClientesVig!R117))*(1-$G118)*1000","v":0},{"$f":"+($M118*(EnergíaVig!X117-$Q$3*12*ClientesVig!S117)+$M109*(($Q$3-$P$3)*12*ClientesVig!S117)+$M100*($P$3*12*ClientesVig!S117))*(1-$G118)*1000","v":0},{"$f":"+($M118*(EnergíaVig!Y117-$Q$3*12*ClientesVig!T117)+$M109*(($Q$3-$P$3)*12*ClientesVig!T117)+$M100*($P$3*12*ClientesVig!T117))*(1-$G118)*1000","v":0},{"$f":"+SUMPRODUCT(O118:R118,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J118,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q117*U118*12*(1-$G118)*1000","v":0}]
[{"$f":"+EnergíaVig!A118","v":"BTS_3 Jub. 2"},{"$f":"+ITV_CD!B118","v":"BTS"},{"$f":"+ITV_CD!C118","v":3},{"$f":"+ITV_CD!D118","v":"Jubilados - 2"},{"$f":"+ITV_CD!E118","v":"Et"},{"$f":"+ITV_CD!F118","v":"Pp"},{"$f":"+ITV_CD!G118","v":0.25},"BTS3EtCEGP","BTS3EtCEGFP","BTS3PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H119,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I119,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.17829558838152013},null,{"$f":"+IF($R$3<$P$5,0,(ClientesVig!Q118*($P$5*12-0.01*12)*(1-$G119)+(EnergíaVig!V118-ClientesVig!Q118*($P$5*12-0.01*12)))*$M119*1000)","v":17240090.80376067},{"$f":"+($M119*(EnergíaVig!W118-$Q$3*12*ClientesVig!R118)+$M110*(($Q$3-$P$3)*12*ClientesVig!R118)+$M101*(($P$3-$P$5)*12*ClientesVig!R118)+$M101*$P$5*12*ClientesVig!R118*(1-$G119))*1000","v":11998368.715014385},{"$f":"+($M119*(EnergíaVig!X118-$Q$3*12*ClientesVig!S118)+$M110*(($Q$3-$P$3)*12*ClientesVig!S118)+$M101*(($P$3-$P$5)*12*ClientesVig!S118)+$M101*$P$5*12*ClientesVig!S118*(1-$G119))*1000","v":11977869.792539567},{"$f":"+($M119*(EnergíaVig!Y118-$Q$3*12*ClientesVig!T118)+$M110*(($Q$3-$P$3)*12*ClientesVig!T118)+$M101*(($P$3-$P$5)*12*ClientesVig!T118)+$M101*$P$5*12*ClientesVig!T118*(1-$G119))*1000","v":11966491.419760032},{"$f":"+SUMPRODUCT(O119:R119,PremisaCosto!$F$69:$I$69)","v":44389005.709482871},null,{"$f":"+IFERROR(VLOOKUP(J119,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q118*U119*12*(1-$G119)*1000","v":0}]
[{"$f":"+EnergíaVig!A119","v":"BTS_3 Discap."},{"$f":"+ITV_CD!B119","v":"BTS"},{"$f":"+ITV_CD!C119","v":3},{"$f":"+ITV_CD!D119","v":"Jubilados - 1"},{"$f":"+ITV_CD!E119","v":"Et"},{"$f":"+ITV_CD!F119","v":"Pp"},{"$f":"+ITV_CD!G119","v":0.25},{"$f":"+B120&C120&E120&$A$4","v":"BTS3EtCEGP"},{"$f":"+B120&C120&E120&$A$5","v":"BTS3EtCEGFP"},{"$f":"+B120&C120&F120&$A$4","v":"BTS3PpCEGP"},null,null,{"$f":"+IFERROR(VLOOKUP(H120,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I120,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.17829558838152013},null,{"$f":"+($M120*(EnergíaVig!V119-$Q$3*12*ClientesVig!Q119)+$M111*(($Q$3-$P$3)*12*ClientesVig!Q119)+$M102*($P$3*12*ClientesVig!Q119))*(1-$G120)*1000","v":-22906.925505968971},{"$f":"+($M120*(EnergíaVig!W119-$Q$3*12*ClientesVig!R119)+$M111*(($Q$3-$P$3)*12*ClientesVig!R119)+$M102*($P$3*12*ClientesVig!R119))*(1-$G120)*1000","v":-24195.057110678768},{"$f":"+($M120*(EnergíaVig!X119-$Q$3*12*ClientesVig!S119)+$M111*(($Q$3-$P$3)*12*ClientesVig!S119)+$M102*($P$3*12*ClientesVig!S119))*(1-$G120)*1000","v":-25504.751067323476},{"$f":"+($M120*(EnergíaVig!Y119-$Q$3*12*ClientesVig!T119)+$M111*(($Q$3-$P$3)*12*ClientesVig!T119)+$M102*($P$3*12*ClientesVig!T119))*(1-$G120)*1000","v":-26842.62886768311},{"$f":"+SUMPRODUCT(O120:R120,PremisaCosto!$F$69:$I$69)","v":-81176.718486767495},null,{"$f":"+IFERROR(VLOOKUP(J120,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q119*U120*12*(1-$G120)*1000","v":0}]
[{"$f":"+EnergíaVig!A120","v":"BTS_3 Discapacitados 601-más"},{"$f":"+ITV_CD!B120","v":"BTS"},{"$f":"+ITV_CD!C120","v":3},{"$f":"+ITV_CD!D120","v":"Jubilados - 2"},{"$f":"+ITV_CD!E120","v":"Et"},{"$f":"+ITV_CD!F120","v":"Pp"},{"$f":"+ITV_CD!G120","v":0.25},{"$f":"+B121&C121&E121&$A$4","v":"BTS3EtCEGP"},{"$f":"+B121&C121&E121&$A$5","v":"BTS3EtCEGFP"},{"$f":"+B121&C121&F121&$A$4","v":"BTS3PpCEGP"},null,null,{"$f":"+IFERROR(VLOOKUP(H121,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I121,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.17829558838152013},null,{"$f":"+($M121*(EnergíaVig!V120-$Q$3*12*ClientesVig!Q120)+$M112*(($Q$3-$P$3)*12*ClientesVig!Q120)+$M103*(($P$3-$P$5)*12*ClientesVig!Q120)+$M103*$P$5*12*ClientesVig!Q120*(1-$G121))*1000","v":0},{"$f":"+($M121*(EnergíaVig!W120-$Q$3*12*ClientesVig!R120)+$M112*(($Q$3-$P$3)*12*ClientesVig!R120)+$M103*(($P$3-$P$5)*12*ClientesVig!R120)+$M103*$P$5*12*ClientesVig!R120*(1-$G121))*1000","v":0},{"$f":"+($M121*(EnergíaVig!X120-$Q$3*12*ClientesVig!S120)+$M112*(($Q$3-$P$3)*12*ClientesVig!S120)+$M103*(($P$3-$P$5)*12*ClientesVig!S120)+$M103*$P$5*12*ClientesVig!S120*(1-$G121))*1000","v":0},{"$f":"+($M121*(EnergíaVig!Y120-$Q$3*12*ClientesVig!T120)+$M112*(($Q$3-$P$3)*12*ClientesVig!T120)+$M103*(($P$3-$P$5)*12*ClientesVig!T120)+$M103*$P$5*12*ClientesVig!T120*(1-$G121))*1000","v":0},{"$f":"+SUMPRODUCT(O121:R121,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J121,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q120*U121*12*(1-$G121)*1000","v":0}]
[{"$f":"+EnergíaVig!A121","v":"BTS_3 Político"},{"$f":"+ITV_CD!B121","v":"BTS"},{"$f":"+ITV_CD!C121","v":3},{"$f":"+ITV_CD!D121","v":"Político"},{"$f":"+ITV_CD!E121","v":"Et"},{"$f":"+ITV_CD!F121","v":"Pp"},{"$f":"+ITV_CD!G121","v":0.5},"BTS3EtCEGP","BTS3EtCEGFP","BTS3PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H122,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I122,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.17829558838152013},null,{"$f":"+($M122*(EnergíaVig!V121-$Q$3*12*ClientesVig!Q121)+$M113*(($Q$3-$P$3)*12*ClientesVig!Q121)+$M104*($P$3*12*ClientesVig!Q121))*(1-$G122)*1000","v":1696.2742519508615},{"$f":"+($M122*(EnergíaVig!W121-$Q$3*12*ClientesVig!R121)+$M113*(($Q$3-$P$3)*12*ClientesVig!R121)+$M104*($P$3*12*ClientesVig!R121))*(1-$G122)*1000","v":1719.876570811444},{"$f":"+($M122*(EnergíaVig!X121-$Q$3*12*ClientesVig!S121)+$M113*(($Q$3-$P$3)*12*ClientesVig!S121)+$M104*($P$3*12*ClientesVig!S121))*(1-$G122)*1000","v":1744.9360938524508},{"$f":"+($M122*(EnergíaVig!Y121-$Q$3*12*ClientesVig!T121)+$M113*(($Q$3-$P$3)*12*ClientesVig!T121)+$M104*($P$3*12*ClientesVig!T121))*(1-$G122)*1000","v":1767.2734803391165},{"$f":"+SUMPRODUCT(O122:R122,PremisaCosto!$F$69:$I$69)","v":5683.5865691853633},null,{"$f":"+IFERROR(VLOOKUP(J122,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q121*U122*12*(1-$G122)*1000","v":0}]
[{"$f":"+EnergíaVig!A122","v":"BTS_3 Cruz Roja"},{"$f":"+ITV_CD!B122","v":"BTS"},{"$f":"+ITV_CD!C122","v":3},{"$f":"+ITV_CD!D122","v":"Cruz Roja"},{"$f":"+ITV_CD!E122","v":"Et"},{"$f":"+ITV_CD!F122","v":"Pp"},{"$f":"+ITV_CD!G122","v":1},"BTS3EtCEGP","BTS3EtCEGFP","BTS3PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H123,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I123,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.17829558838152013},null,{"$f":"+EnergíaVig!V122*$M123*(1-$G123)*1000","v":0},{"$f":"+EnergíaVig!W122*$M123*(1-$G123)*1000","v":0},{"$f":"+EnergíaVig!X122*$M123*(1-$G123)*1000","v":0},{"$f":"+EnergíaVig!Y122*$M123*(1-$G123)*1000","v":0},{"$f":"+EnergíaVig!Z122*$M123*(1-$G123)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J123,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q122*U123*12*(1-$G123)*1000","v":0}]
[{"$f":"+EnergíaVig!A123","v":"Alumbrado Público"},null,{"$f":"+ITV_CD!C123","v":0},null,null,null,null,"0CEGP","0CEGFP","0CEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H124,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I124,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V123*$M124*(1-$G124)*1000","v":0},{"$f":"+EnergíaVig!W123*$M124*(1-$G124)*1000","v":0},{"$f":"+EnergíaVig!X123*$M124*(1-$G124)*1000","v":0},{"$f":"+EnergíaVig!Y123*$M124*(1-$G124)*1000","v":0},{"$f":"+SUMPRODUCT(O124:R124,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J124,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q123*U124*12*(1-$G144)*1000","v":0}]
[{"$f":"+EnergíaVig!A124","v":"GRANDES CLIENTES"},null,{"$f":"+ITV_CD!C124","v":0}]
[{"$f":"+EnergíaVig!A125","v":"MTD_GC"},null,{"$f":"+ITV_CD!C125","v":0}]
[{"$f":"+EnergíaVig!A126","v":"BTD_GC"},null,{"$f":"+ITV_CD!C126","v":0}]
[{"$f":"+EnergíaVig!A127","v":"BTSH"},{"$f":"+ITV_CD!B127","v":"BTSH"},{"$f":"+ITV_CD!C127","v":1},null,null,null,null,{"$f":"+B128&C128&E128&$A$4","v":"BTSH1CEGP"},{"$f":"+B128&C128&E128&$A$5","v":"BTSH1CEGFP"},{"$f":"+B128&C128&F128&$A$4","v":"BTSH1CEGP"},null,null,{"$f":"+IFERROR(VLOOKUP(H128,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I128,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+O129+O133+O137","v":87644.91896233063},{"$f":"+P129+P133+P137","v":88982.323967153643},90397.977203788454,91787.133102861335,294284.0707641854,null,{"$f":"+IFERROR(VLOOKUP(J128,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+W129+W133+W137","v":0},null,null,{"$f":"+SUM(W128,O128)/SUM($W$8,$O$8)","v":1.958913213926696E-4}]
[{"$f":"+EnergíaVig!A128","v":"BTSH_1"},{"$f":"+ITV_CD!B128","v":"BTSH"},{"$f":"+ITV_CD!C128","v":1},null,null,null,null,{"$f":"+B129&C129&E129&$A$4","v":"BTSH1CEGP"},{"$f":"+B129&C129&E129&$A$5","v":"BTSH1CEGFP"},{"$f":"+B129&C129&F129&$A$4","v":"BTSH1CEGP"},null,null,{"$f":"+IFERROR(VLOOKUP(H129,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I129,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O130:O132)","v":87644.91896233063},{"$f":"+SUM(P130:P132)","v":88982.323967153643},90397.977203788454,91787.133102861335,294284.0707641854,null,{"$f":"+IFERROR(VLOOKUP(J129,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q128*U129*12*(1-$G129)*1000","v":0}]
[{"$f":"+EnergíaVig!A129","v":"BTSH_1 Punta"},{"$f":"+ITV_CD!B129","v":"BTSH"},{"$f":"+ITV_CD!C129","v":1},{"$f":"+ITV_CD!D129","v":"Regular"},{"$f":"+ITV_CD!E129","v":"Ep"},{"$f":"+ITV_CD!F129","v":"Pp"},{"$f":"+ITV_CD!G129","v":0},"BTSH1EpCEGP","BTSH1EpCEGFP","BTSH1PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H130,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I130,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.26526},null,{"$f":"+EnergíaVig!V129*$M130*(1-$G130)*1000","v":59157.624795991243},{"$f":"+EnergíaVig!W129*$M130*(1-$G130)*1000","v":60045.661518337802},{"$f":"+EnergíaVig!X129*$M130*(1-$G130)*1000","v":60986.815127250055},{"$f":"+EnergíaVig!Y129*$M130*(1-$G130)*1000","v":61910.803801101683},{"$f":"+SUMPRODUCT(O130:R130,PremisaCosto!$F$69:$I$69)","v":198567.65638859908},null,{"$f":"+IFERROR(VLOOKUP(J130,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q129*U130*12*(1-$G130)*1000","v":0}]
[{"$f":"+EnergíaVig!A130","v":"BTSH_1 Fuera de Punta Medio"},{"$f":"+ITV_CD!B130","v":"BTSH"},{"$f":"+ITV_CD!C130","v":1},{"$f":"+ITV_CD!D130","v":"Regular"},{"$f":"+ITV_CD!E130","v":"Efpm"},{"$f":"+ITV_CD!F130","v":"Pfp"},{"$f":"+ITV_CD!G130","v":0},"BTSH1EfpmCEGP","BTSH1EfpmCEGFP","BTSH1PfpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H131,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I131,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":7.0739999999999997E-2},null,{"$f":"+EnergíaVig!V130*$M131*(1-$G131)*1000","v":27041.662877967621},{"$f":"+EnergíaVig!W130*$M131*(1-$G131)*1000","v":27468.525085018318},{"$f":"+EnergíaVig!X130*$M131*(1-$G131)*1000","v":27919.23193587477},{"$f":"+EnergíaVig!Y130*$M131*(1-$G131)*1000","v":28361.006829547296},{"$f":"+SUMPRODUCT(O131:R131,PremisaCosto!$F$69:$I$69)","v":90860.406485573432},null,{"$f":"+IFERROR(VLOOKUP(J131,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q130*U131*12*(1-$G131)*1000","v":0}]
[{"$f":"+EnergíaVig!A131","v":"BTSH_1 Fuera de Punta Bajo"},{"$f":"+ITV_CD!B131","v":"BTSH"},{"$f":"+ITV_CD!C131","v":1},{"$f":"+ITV_CD!D131","v":"Regular"},{"$f":"+ITV_CD!E131","v":"Efpb"},{"$f":"+ITV_CD!F131","v":"Pfp"},{"$f":"+ITV_CD!G131","v":0},"BTSH1EfpbCEGP","BTSH1EfpbCEGFP","BTSH1PfpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H132,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I132,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.2099999999999967E-3},null,{"$f":"+EnergíaVig!V131*$M132*(1-$G132)*1000","v":1445.631288371766},{"$f":"+EnergíaVig!W131*$M132*(1-$G132)*1000","v":1468.1373637975148},{"$f":"+EnergíaVig!X131*$M132*(1-$G132)*1000","v":1491.9301406636291},{"$f":"+EnergíaVig!Y131*$M132*(1-$G132)*1000","v":1515.322472212363},{"$f":"+SUMPRODUCT(O132:R132,PremisaCosto!$F$69:$I$69)","v":4856.0078900128592},null,{"$f":"+IFERROR(VLOOKUP(J132,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q131*U132*12*(1-$G132)*1000","v":0}]
[{"$f":"+EnergíaVig!A132","v":"BTSH_2"},{"$f":"+ITV_CD!B132","v":"BTSH"},{"$f":"+ITV_CD!C132","v":2},null,null,null,null,"BTSH2CEGP","BTSH2CEGFP","BTSH2CEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H133,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I133,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O134:O136)","v":0},{"$f":"+SUM(P134:P136)","v":0},{"$f":"+SUM(Q134:Q136)","v":0},{"$f":"+SUM(R134:R136)","v":0},{"$f":"+SUM(S134:S136)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J133,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q132*U133*12*(1-$G133)*1000","v":0}]
[{"$f":"+EnergíaVig!A133","v":"BTSH_2 Punta"},{"$f":"+ITV_CD!B133","v":"BTSH"},{"$f":"+ITV_CD!C133","v":2},{"$f":"+ITV_CD!D133","v":"Regular"},{"$f":"+ITV_CD!E133","v":"Ep"},{"$f":"+ITV_CD!F133","v":"Pp"},{"$f":"+ITV_CD!G133","v":0},"BTSH2EpCEGP","BTSH2EpCEGFP","BTSH2PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H134,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I134,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V133*$M134*(1-$G134)*1000","v":0},{"$f":"+EnergíaVig!W133*$M134*(1-$G134)*1000","v":0},{"$f":"+EnergíaVig!X133*$M134*(1-$G134)*1000","v":0},{"$f":"+EnergíaVig!Y133*$M134*(1-$G134)*1000","v":0},{"$f":"+SUMPRODUCT(O134:R134,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J134,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q133*U134*12*(1-$G134)*1000","v":0}]
[{"$f":"+EnergíaVig!A134","v":"BTSH_2 Fuera de Punta Medio"},{"$f":"+ITV_CD!B134","v":"BTSH"},{"$f":"+ITV_CD!C134","v":2},{"$f":"+ITV_CD!D134","v":"Regular"},{"$f":"+ITV_CD!E134","v":"Efpm"},{"$f":"+ITV_CD!F134","v":"Pfp"},{"$f":"+ITV_CD!G134","v":0},"BTSH2EfpmCEGP","BTSH2EfpmCEGFP","BTSH2PfpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H135,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I135,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V134*$M135*(1-$G135)*1000","v":0},{"$f":"+EnergíaVig!W134*$M135*(1-$G135)*1000","v":0},{"$f":"+EnergíaVig!X134*$M135*(1-$G135)*1000","v":0},{"$f":"+EnergíaVig!Y134*$M135*(1-$G135)*1000","v":0},{"$f":"+SUMPRODUCT(O135:R135,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J135,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q134*U135*12*(1-$G135)*1000","v":0}]
[{"$f":"+EnergíaVig!A135","v":"BTSH_2 Fuera de Punta Bajo"},{"$f":"+ITV_CD!B135","v":"BTSH"},{"$f":"+ITV_CD!C135","v":2},{"$f":"+ITV_CD!D135","v":"Regular"},{"$f":"+ITV_CD!E135","v":"Efb"},{"$f":"+ITV_CD!F135","v":"Pfp"},{"$f":"+ITV_CD!G135","v":0},"BTSH2EfbCEGP","BTSH2EfbCEGFP","BTSH2PfpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H136,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I136,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V135*$M136*(1-$G136)*1000","v":0},{"$f":"+EnergíaVig!W135*$M136*(1-$G136)*1000","v":0},{"$f":"+EnergíaVig!X135*$M136*(1-$G136)*1000","v":0},{"$f":"+EnergíaVig!Y135*$M136*(1-$G136)*1000","v":0},{"$f":"+SUMPRODUCT(O136:R136,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J136,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q135*U136*12*(1-$G136)*1000","v":0}]
[{"$f":"+EnergíaVig!A136","v":"BTSH_3"},{"$f":"+ITV_CD!B136","v":"BTSH"},{"$f":"+ITV_CD!C136","v":3},null,null,null,null,"BTSH3CEGP","BTSH3CEGFP","BTSH3CEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H137,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I137,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O138:O140)","v":0},{"$f":"+SUM(P138:P140)","v":0},{"$f":"+SUM(Q138:Q140)","v":0},{"$f":"+SUM(R138:R140)","v":0},{"$f":"+SUM(S138:S140)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J137,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q136*U137*12*(1-$G137)*1000","v":0}]
[{"$f":"+EnergíaVig!A137","v":"BTSH_3 Punta"},{"$f":"+ITV_CD!B137","v":"BTSH"},{"$f":"+ITV_CD!C137","v":3},{"$f":"+ITV_CD!D137","v":"Regular"},{"$f":"+ITV_CD!E137","v":"Ep"},{"$f":"+ITV_CD!F137","v":"Pp"},{"$f":"+ITV_CD!G137","v":0},"BTSH3EpCEGP","BTSH3EpCEGFP","BTSH3PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H138,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I138,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V137*$M138*(1-$G138)*1000","v":0},{"$f":"+EnergíaVig!W137*$M138*(1-$G138)*1000","v":0},{"$f":"+EnergíaVig!X137*$M138*(1-$G138)*1000","v":0},{"$f":"+EnergíaVig!Y137*$M138*(1-$G138)*1000","v":0},{"$f":"+SUMPRODUCT(O138:R138,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J138,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q137*U138*12*(1-$G138)*1000","v":0}]
[{"$f":"+EnergíaVig!A138","v":"BTSH_3 Fuera de Punta Medio"},{"$f":"+ITV_CD!B138","v":"BTSH"},{"$f":"+ITV_CD!C138","v":3},{"$f":"+ITV_CD!D138","v":"Regular"},{"$f":"+ITV_CD!E138","v":"Efpm"},{"$f":"+ITV_CD!F138","v":"Pfp"},{"$f":"+ITV_CD!G138","v":0},"BTSH3EfpmCEGP","BTSH3EfpmCEGFP","BTSH3PfpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H139,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I139,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V138*$M139*(1-$G139)*1000","v":0},{"$f":"+EnergíaVig!W138*$M139*(1-$G139)*1000","v":0},{"$f":"+EnergíaVig!X138*$M139*(1-$G139)*1000","v":0},{"$f":"+EnergíaVig!Y138*$M139*(1-$G139)*1000","v":0},{"$f":"+SUMPRODUCT(O139:R139,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J139,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q138*U139*12*(1-$G139)*1000","v":0}]
[{"$f":"+EnergíaVig!A139","v":"BTSH_3 Fuera de Punta Bajo"},{"$f":"+ITV_CD!B139","v":"BTSH"},{"$f":"+ITV_CD!C139","v":3},{"$f":"+ITV_CD!D139","v":"Regular"},{"$f":"+ITV_CD!E139","v":"Efb"},{"$f":"+ITV_CD!F139","v":"Pfp"},{"$f":"+ITV_CD!G139","v":0},"BTSH3EfbCEGP","BTSH3EfbCEGFP","BTSH3PfpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H140,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I140,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V139*$M140*(1-$G140)*1000","v":0},{"$f":"+EnergíaVig!W139*$M140*(1-$G140)*1000","v":0},{"$f":"+EnergíaVig!X139*$M140*(1-$G140)*1000","v":0},{"$f":"+EnergíaVig!Y139*$M140*(1-$G140)*1000","v":0},{"$f":"+SUMPRODUCT(O140:R140,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J140,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q139*U140*12*(1-$G140)*1000","v":0}]
[{"$f":"+EnergíaVig!A140","v":"BTS Prepago"},{"$f":"+ITV_CD!B140","v":"BTS Prepago"},{"$f":"+ITV_CD!C140","v":1},null,null,null,null,{"$f":"+B141&C141&E141&$A$4","v":"BTS Prepago1CEGP"},{"$f":"+B141&C141&E141&$A$5","v":"BTS Prepago1CEGFP"},{"$f":"+B141&C141&F141&$A$4","v":"BTS Prepago1CEGP"},null,null,{"$f":"+IFERROR(VLOOKUP(H141,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I141,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O142:O149)","v":408317.21594488312},{"$f":"+SUM(P142:P149)","v":411371.15204674413},{"$f":"+SUM(Q142:Q149)","v":414862.7437885385},{"$f":"+SUM(R142:R149)","v":418677.75786035589},{"$f":"+SUM(S142:S149)","v":1357137.7922597262},null,{"$f":"+IFERROR(VLOOKUP(J141,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W142:W149)","v":0},null,null,{"$f":"+SUM(W141,O141)/SUM($W$8,$O$8)","v":9.1261193376420021E-4}]
[{"$f":"+EnergíaVig!A141","v":"BTS Prep"},{"$f":"+ITV_CD!B141","v":"BTS Prepago"},{"$f":"+ITV_CD!C141","v":1},null,null,null,null,"BTS Prepago1CEGP","BTS Prepago1CEGFP","BTS Prepago1CEGP",null,null,{"$f":"+M143","v":4.3686890244913804E-2},null,null,null,null,null,{"$f":"+SUMPRODUCT(O142:R142,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U143","v":0}]
[{"$f":"+EnergíaVig!A142","v":"BTS Prepago Regular"},{"$f":"+ITV_CD!B142","v":"BTS Prepago"},{"$f":"+ITV_CD!C142","v":1},{"$f":"+ITV_CD!D142","v":"Regular"},{"$f":"+ITV_CD!E142","v":"Et"},{"$f":"+ITV_CD!F142","v":"Pp"},{"$f":"+ITV_CD!G142","v":0},"BTS Prepago1EtCEGP","BTS Prepago1EtCEGFP","BTS Prepago1PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H143,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I143,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":4.3686890244913804E-2},null,{"$f":"+EnergíaVig!V142*$M143*(1-$G143)*1000","v":327930.90840335254},{"$f":"+EnergíaVig!W142*$M143*(1-$G143)*1000","v":330409.05718526035},{"$f":"+EnergíaVig!X142*$M143*(1-$G143)*1000","v":333238.03984546085},{"$f":"+EnergíaVig!Y142*$M143*(1-$G143)*1000","v":336322.77612978179},{"$f":"+SUMPRODUCT(O143:R143,PremisaCosto!$F$69:$I$69)","v":1090065.6930476958},null,{"$f":"+IFERROR(VLOOKUP(J143,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q142*U143*12*(1-$G143)*1000","v":0}]
[{"$f":"+EnergíaVig!A143","v":"BTS Prepago Agro"},{"$f":"+ITV_CD!B143","v":"BTS Prepago"},{"$f":"+ITV_CD!C143","v":1},{"$f":"+ITV_CD!D143","v":"Agropecuario"},{"$f":"+ITV_CD!E143","v":"Et"},{"$f":"+ITV_CD!F143","v":"Pp"},{"$f":"+ITV_CD!G143","v":0.05},"BTS Prepago1EtCEGP","BTS Prepago1EtCEGFP","BTS Prepago1PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H144,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I144,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":4.3686890244913804E-2},null,{"$f":"+EnergíaVig!V143*$M144*(1-$G144)*1000","v":0},{"$f":"+EnergíaVig!W143*$M144*(1-$G144)*1000","v":0},{"$f":"+EnergíaVig!X143*$M144*(1-$G144)*1000","v":0},{"$f":"+EnergíaVig!Y143*$M144*(1-$G144)*1000","v":0},{"$f":"+SUMPRODUCT(O144:R144,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J144,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q143*U144*12*(1-$G144)*1000","v":0}]
[{"$f":"+EnergíaVig!A144","v":"BTS Prepago Jub. 1"},{"$f":"+ITV_CD!B144","v":"BTS Prepago"},{"$f":"+ITV_CD!C144","v":1},{"$f":"+ITV_CD!D144","v":"Jubilados - 1"},{"$f":"+ITV_CD!E144","v":"Et"},{"$f":"+ITV_CD!F144","v":"Pp"},{"$f":"+ITV_CD!G144","v":0.25},"BTS Prepago1EtCEGP","BTS Prepago1EtCEGFP","BTS Prepago1PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H145,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I145,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":4.3686890244913804E-2},null,{"$f":"+EnergíaVig!V144*$M145*(1-$G145)*1000","v":79253.974117270278},{"$f":"+EnergíaVig!W144*$M145*(1-$G145)*1000","v":79821.650811824831},{"$f":"+EnergíaVig!X144*$M145*(1-$G145)*1000","v":80474.926283837005},{"$f":"+EnergíaVig!Y144*$M145*(1-$G145)*1000","v":81194.917270346225},{"$f":"+SUMPRODUCT(O145:R145,PremisaCosto!$F$69:$I$69)","v":263310.08209899272},null,{"$f":"+IFERROR(VLOOKUP(J145,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q144*U145*12*(1-$G145)*1000","v":0}]
[{"$f":"+EnergíaVig!A145","v":"BTS Prepago Jub. 2"},{"$f":"+ITV_CD!B145","v":"BTS Prepago"},{"$f":"+ITV_CD!C145","v":1},{"$f":"+ITV_CD!D145","v":"Jubilados - 2"},{"$f":"+ITV_CD!E145","v":"Et"},{"$f":"+ITV_CD!F145","v":"Pp"},{"$f":"+ITV_CD!G145","v":0.25},"BTS Prepago1EtCEGP","BTS Prepago1EtCEGFP","BTS Prepago1PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H146,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I146,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":4.3686890244913804E-2},null,{"$f":"+EnergíaVig!V145*$M146*(1-$G146)*1000","v":0},{"$f":"+EnergíaVig!W145*$M146*(1-$G146)*1000","v":0},{"$f":"+EnergíaVig!X145*$M146*(1-$G146)*1000","v":0},{"$f":"+EnergíaVig!Y145*$M146*(1-$G146)*1000","v":0},{"$f":"+SUMPRODUCT(O146:R146,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J146,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q145*U146*12*(1-$G146)*1000","v":0}]
[{"$f":"+EnergíaVig!A146","v":"BTS Prepago Discap."},{"$f":"+ITV_CD!B146","v":"BTS Prepago"},{"$f":"+ITV_CD!C146","v":1},{"$f":"+ITV_CD!D146","v":"Jubilados - 1"},{"$f":"+ITV_CD!E146","v":"Et"},{"$f":"+ITV_CD!F146","v":"Pp"},{"$f":"+ITV_CD!G146","v":0.25},"BTS Prepago1EtCEGP","BTS Prepago1EtCEGFP","BTS Prepago1PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H147,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I147,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":4.3686890244913804E-2},null,{"$f":"+EnergíaVig!V146*$M147*(1-$G147)*1000","v":1132.3334242602978},{"$f":"+EnergíaVig!W146*$M147*(1-$G147)*1000","v":1140.4440496589259},{"$f":"+EnergíaVig!X146*$M147*(1-$G147)*1000","v":1149.7776592406265},{"$f":"+EnergíaVig!Y146*$M147*(1-$G147)*1000","v":1160.0644602278451},{"$f":"+SUMPRODUCT(O147:R147,PremisaCosto!$F$69:$I$69)","v":3762.0171130376361},null,{"$f":"+IFERROR(VLOOKUP(J147,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q146*U147*12*(1-$G147)*1000","v":0}]
[{"$f":"+EnergíaVig!A147","v":"BTS Prepago Discapacitados 601-más"},{"$f":"+ITV_CD!B147","v":"BTS Prepago"},{"$f":"+ITV_CD!C147","v":1},{"$f":"+ITV_CD!D147","v":"Jubilados - 2"},{"$f":"+ITV_CD!E147","v":"Et"},{"$f":"+ITV_CD!F147","v":"Pp"},{"$f":"+ITV_CD!G147","v":0.25},"BTS Prepago1EtCEGP","BTS Prepago1EtCEGFP","BTS Prepago1PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H148,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I148,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":4.3686890244913804E-2},null,{"$f":"+EnergíaVig!V147*$M148*(1-$G148)*1000","v":0},{"$f":"+EnergíaVig!W147*$M148*(1-$G148)*1000","v":0},{"$f":"+EnergíaVig!X147*$M148*(1-$G148)*1000","v":0},{"$f":"+EnergíaVig!Y147*$M148*(1-$G148)*1000","v":0},{"$f":"+SUMPRODUCT(O148:R148,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J148,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q147*U148*12*(1-$G148)*1000","v":0}]
[{"$f":"+EnergíaVig!A148","v":"BTS Prepago Político"},{"$f":"+ITV_CD!B148","v":"BTS Prepago"},{"$f":"+ITV_CD!C148","v":1},{"$f":"+ITV_CD!D148","v":"Político"},{"$f":"+ITV_CD!E148","v":"Et"},{"$f":"+ITV_CD!F148","v":"Pp"},{"$f":"+ITV_CD!G148","v":0.5},"BTS Prepago1EtCEGP","BTS Prepago1EtCEGFP","BTS Prepago1PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H149,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I149,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":4.3686890244913804E-2},null,{"$f":"+EnergíaVig!V148*$M149*(1-$G149)*1000","v":0},{"$f":"+EnergíaVig!W148*$M149*(1-$G149)*1000","v":0},{"$f":"+EnergíaVig!X148*$M149*(1-$G149)*1000","v":0},{"$f":"+EnergíaVig!Y148*$M149*(1-$G149)*1000","v":0},{"$f":"+SUMPRODUCT(O149:R149,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J149,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q148*U149*12*(1-$G149)*1000","v":0}]
[{"$f":"+EnergíaVig!A149","v":"BTS Prepago Cruz Roja"},{"$f":"+ITV_CD!B149","v":"BTS Prepago"},{"$f":"+ITV_CD!C149","v":1},{"$f":"+ITV_CD!D149","v":"Cruz Roja"},{"$f":"+ITV_CD!E149","v":"Et"},{"$f":"+ITV_CD!F149","v":"Pp"},{"$f":"+ITV_CD!G149","v":1}]

{"sheet":"ITV_CPOTGEN","index":27,"n_rows":150,"n_cols":26,"rows_kept":150,"cut":false,"hidden":false,"merged":[[5,14,5,18],[5,20,6,20],[5,25,6,25],[1,15,1,17],[5,2,6,2],[5,3,6,3],[5,4,6,4],[5,5,6,5],[5,6,6,6],[5,7,6,7],[5,8,6,8],[5,9,6,9],[5,12,6,12]]}
["Ingreso a Tarifa Vigente - Cargo por Potencia en Generación"]
["Componente de Costo:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Escalones/Bloques en (MWh mes)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BTS",{"$f":"300/1000","v":0.3},{"$f":"750/1000","v":0.75},999999]
["CPG",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+ClientesVig!Q100","v":0},null,"MTD/BTD",10,30,50]
["-",null,null,null,null,null,null,null,null,null,null,null,null,null,"Jubilados - 2",0.6]
[null,null,"Bloque","Sub Categoría","Vble Cobro Energia","Vble Cobro Potencia","Descuento","Auxiliar Energia p","Auxiliar Energia fp","Auxiliar Potencia",null,null,"Tarifa Vigente Energía ($/kWh)",null,"Ingreso por Energia a Tarifa Vigente ",null,null,null,null,null,"Tarifa Vigente Potencia ($/kWh)",null,"Ingreso por Potencia a Tarifa Vigente",null,null,"% Asignacion"]
["Estructura Tarifaria Vigente","Categoría",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+PotenciaVig!J6","v":"2026/2027"},{"$f":"+PotenciaVig!K6","v":"2027/2028"},{"$f":"+PotenciaVig!L6","v":"2028/2029"},{"$f":"+PotenciaVig!M6","v":"2029/2030"},"VP",null,null,null,{"$f":"+O7","v":"2026/2027"},{"$f":"+P7","v":"2027/2028"}]
[{"$f":"+EnergíaVig!A7","v":"TOTAL"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(O9,O13,O14,O18,O55,O96,O124,O59,O141,O128)","v":128483014.95314337},{"$f":"+SUM(P9,P13,P14,P18,P55,P96,P124,P59,P141,P128)","v":151609342.6917817},153859641.87523249,156087935.11568695,513334677.02767015,null,null,null,{"$f":"+SUM(W9,W13,W14,W18,W55,W96,W124,W59,W141,W128)","v":7776042.1470905207},7920100.0856403681,null,{"$f":"+SUM(Z9,Z13:Z14,Z18,Z55,Z59,Z96,Z141,Z128)","v":1}]
[{"$f":"+EnergíaVig!A8","v":"ATH"},{"$f":"+ITV_CD!B8","v":"ATH"},{"$f":"+ITV_CD!C8","v":1},null,null,null,null,{"$f":"+B9&C9&E9&$A$4","v":"ATH1CPG"},{"$f":"+B9&C9&E9&$A$5","v":"ATH1-"},{"$f":"+B9&C9&F9&$A$4","v":"ATH1CPG"},null,null,{"$f":"+IFERROR(VLOOKUP(H9,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I9,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O10:O12)","v":1.6550482964128057},null,null,null,{"$f":"+SUM(S10:S12)","v":5.5754517425519428},null,null,null,{"$f":"+SUM(W10:W12)","v":0.32574482704117058},{"$f":"+SUM(X10:X12)","v":0.33171090616457172},null,{"$f":"+SUM(W9,O9)/SUM($W$8,$O$8)","v":1.4536964849220114E-8}]
[{"$f":"+EnergíaVig!A9","v":"ATH Punta"},{"$f":"+ITV_CD!B9","v":"ATH"},{"$f":"+ITV_CD!C9","v":1},{"$f":"+ITV_CD!D9","v":"Regular"},"Et",{"$f":"+ITV_CD!F9","v":"Pp"},{"$f":"+ITV_CD!G9","v":0},"ATH1EtCPG",{"$f":"+B10&C10&E10&$A$5","v":"ATH1Et-"},"ATH1PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H10,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I10,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.24E-3},null,{"$f":"+EnergíaVig!V9*$M10*(1-$G10)*1000","v":0.381934222249109},{"$f":"+EnergíaVig!W9*$M10*(1-$G10)*1000","v":0.3887471918934336},{"$f":"+EnergíaVig!X9*$M10*(1-$G10)*1000","v":0.39586700094341187},{"$f":"+EnergíaVig!Y9*$M10*(1-$G10)*1000","v":0.4026681025073014},{"$f":"+SUMPRODUCT(O10:R10,PremisaCosto!$F$69:$I$69)","v":1.2866427098196791},null,{"$f":"+IFERROR(VLOOKUP(J10,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.04},null,{"$f":"+PotenciaVig!Q9*U10*12*(1-$G10)*1000","v":0.32574482704117058},{"$f":"+PotenciaVig!R9*U10*12*(1-$G10)*1000","v":0.33171090616457172},null,{"$f":"+SUM(W10,O10)/SUM($W$8,$O$8)","v":5.1936294316912962E-9}]
[{"$f":"+EnergíaVig!A10","v":"ATH Fuera de Punta Medio"},{"$f":"+ITV_CD!B10","v":"ATH"},{"$f":"+ITV_CD!C10","v":1},{"$f":"+ITV_CD!D10","v":"Regular"},"Et",{"$f":"+ITV_CD!F10","v":"Pfp"},{"$f":"+ITV_CD!G10","v":0},{"$f":"+B11&C11&E11&$A$4","v":"ATH1EtCPG"},{"$f":"+B11&C11&E11&$A$5","v":"ATH1Et-"},{"$f":"+B11&C11&F11&$A$4","v":"ATH1PfpCPG"},null,null,{"$f":"+IFERROR(VLOOKUP(H11,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I11,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.24E-3},null,{"$f":"+EnergíaVig!V10*$M11*(1-$G11)*1000","v":0.63655703708184841},{"$f":"+EnergíaVig!W10*$M11*(1-$G11)*1000","v":0.64791198648905601},{"$f":"+EnergíaVig!X10*$M11*(1-$G11)*1000","v":0.65977833490568638},{"$f":"+EnergíaVig!Y10*$M11*(1-$G11)*1000","v":0.67111350417883575},{"$f":"+SUMPRODUCT(O11:R11,PremisaCosto!$F$69:$I$69)","v":2.1444045163661318},null,{"$f":"+IFERROR(VLOOKUP(J11,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q10*U11*12*(1-$G11)*1000","v":0},{"$f":"+PotenciaVig!R10*U11*12*(1-$G11)*1000","v":0},null,{"$f":"+SUM(W11,O11)/SUM($W$8,$O$8)","v":4.6716677087644091E-9}]
[{"$f":"+EnergíaVig!A11","v":"ATH Fuera de Punta Bajo"},{"$f":"+ITV_CD!B11","v":"ATH"},{"$f":"+ITV_CD!C11","v":1},{"$f":"+ITV_CD!D11","v":"Regular"},"Et",{"$f":"+ITV_CD!F11","v":"Pfp"},{"$f":"+ITV_CD!G11","v":0},"ATH1EtCPG","ATH1Et-","ATH1PfpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H12,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I12,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.24E-3},null,{"$f":"+EnergíaVig!V11*$M12*(1-$G12)*1000","v":0.63655703708184841},{"$f":"+EnergíaVig!W11*$M12*(1-$G12)*1000","v":0.64791198648905601},{"$f":"+EnergíaVig!X11*$M12*(1-$G12)*1000","v":0.65977833490568638},{"$f":"+EnergíaVig!Y11*$M12*(1-$G12)*1000","v":0.67111350417883575},{"$f":"+SUMPRODUCT(O12:R12,PremisaCosto!$F$69:$I$69)","v":2.1444045163661318},null,{"$f":"+IFERROR(VLOOKUP(J12,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q11*U12*12*(1-$G12)*1000","v":0},{"$f":"+PotenciaVig!R11*U12*12*(1-$G12)*1000","v":0},null,4.6716677087644091E-9]
[{"$f":"+EnergíaVig!A12","v":"ATD"},{"$f":"+ITV_CD!B12","v":"ATD"},{"$f":"+ITV_CD!C12","v":1},{"$f":"+ITV_CD!D12","v":"Regular"},{"$f":"+ITV_CD!E12","v":"Et"},{"$f":"+ITV_CD!F12","v":"Pp"},{"$f":"+ITV_CD!G12","v":0},"ATD1EtCPG","ATD1Et-","ATD1PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H13,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I13,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.8630000000000001E-2},null,{"$f":"+EnergíaVig!V12*$M13*(1-$G13)*1000","v":439.93278196645355},{"$f":"+EnergíaVig!W12*$M13*(1-$G13)*1000","v":447.78033401725105},{"$f":"+EnergíaVig!X12*$M13*(1-$G13)*1000","v":455.98132052215732},{"$f":"+EnergíaVig!Y12*$M13*(1-$G13)*1000","v":463.81520226707943},{"$f":"+SUMPRODUCT(O13:R13,PremisaCosto!$F$69:$I$69)","v":1482.0256309963288},null,{"$f":"+IFERROR(VLOOKUP(J13,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.31},null,{"$f":"+PotenciaVig!Q12*U13*12*(1-$G13)*1000","v":85.445373862337831},{"$f":"+PotenciaVig!R12*U13*12*(1-$G13)*1000","v":87.010322309322277},null,{"$f":"+SUM(W13,O13)/SUM($W$8,$O$8)","v":3.8557301584900633E-6}]
[{"$f":"+EnergíaVig!A13","v":"MTH"},{"$f":"+ITV_CD!B13","v":"MTH"},{"$f":"+ITV_CD!C13","v":1},null,null,null,null,"MTH1CPG","MTH1-","MTH1CPG",null,null,{"$f":"+IFERROR(VLOOKUP(H14,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I14,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O15:O17)","v":12365.882475957633},{"$f":"+SUM(P15:P17)","v":12586.465961349095},{"$f":"+SUM(Q15:Q17)","v":12816.983984700943},{"$f":"+SUM(R15:R17)","v":13037.183217309264},{"$f":"+SUM(S15:S17)","v":41657.62482472838},null,{"$f":"+IFERROR(VLOOKUP(J14,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W15:W17)","v":2482.9197836970334},{"$f":"+SUM(X15:X17)","v":2528.3949368135009},null,1.0897479092880923E-4]
[{"$f":"+EnergíaVig!A14","v":"MTH Punta"},{"$f":"+ITV_CD!B14","v":"MTH"},{"$f":"+ITV_CD!C14","v":1},{"$f":"+ITV_CD!D14","v":"Regular"},"Et",{"$f":"+ITV_CD!F14","v":"Pp"},{"$f":"+ITV_CD!G14","v":0},"MTH1EtCPG","MTH1Et-","MTH1PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H15,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I15,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":9.1E-4},null,{"$f":"+EnergíaVig!V14*$M15*(1-$G15)*1000","v":3110.2092025994489},{"$f":"+EnergíaVig!W14*$M15*(1-$G15)*1000","v":3165.6893341258369},{"$f":"+EnergíaVig!X14*$M15*(1-$G15)*1000","v":3223.668154399109},{"$f":"+EnergíaVig!Y14*$M15*(1-$G15)*1000","v":3279.0516404540094},{"$f":"+SUMPRODUCT(O15:R15,PremisaCosto!$F$69:$I$69)","v":10477.531897962814},null,{"$f":"+IFERROR(VLOOKUP(J15,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.09},null,{"$f":"+PotenciaVig!Q14*U15*12*(1-$G15)*1000","v":2482.9197836970334},{"$f":"+PotenciaVig!R14*U15*12*(1-$G15)*1000","v":2528.3949368135009},null,4.1047759358719956E-5]
[{"$f":"+EnergíaVig!A15","v":"MTH Fuera de Punta Medio"},{"$f":"+ITV_CD!B15","v":"MTH"},{"$f":"+ITV_CD!C15","v":1},{"$f":"+ITV_CD!D15","v":"Regular"},"Et",{"$f":"+ITV_CD!F15","v":"Pfp"},{"$f":"+ITV_CD!G15","v":0},{"$f":"+B16&C16&E16&$A$4","v":"MTH1EtCPG"},{"$f":"+B16&C16&E16&$A$5","v":"MTH1Et-"},{"$f":"+B16&C16&F16&$A$4","v":"MTH1PfpCPG"},null,null,{"$f":"+IFERROR(VLOOKUP(H16,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I16,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":9.1E-4},null,{"$f":"+EnergíaVig!V15*$M16*(1-$G16)*1000","v":3610.1996933606679},{"$f":"+EnergíaVig!W15*$M16*(1-$G16)*1000","v":3674.59869059107},{"$f":"+EnergíaVig!X15*$M16*(1-$G16)*1000","v":3741.8980603559844},{"$f":"+EnergíaVig!Y15*$M16*(1-$G16)*1000","v":3806.184875598361},{"$f":"+SUMPRODUCT(O16:R16,PremisaCosto!$F$69:$I$69)","v":12161.877218287369},null,{"$f":"+IFERROR(VLOOKUP(J16,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q15*U16*12*(1-$G16)*1000","v":0},{"$f":"+PotenciaVig!R15*U16*12*(1-$G16)*1000","v":0},null,{"$f":"+SUM(W16,O16)/SUM($W$8,$O$8)","v":2.649511724350888E-5}]
[{"$f":"+EnergíaVig!A16","v":"MTH Fuera de Punta Bajo"},{"$f":"+ITV_CD!B16","v":"MTH"},{"$f":"+ITV_CD!C16","v":1},{"$f":"+ITV_CD!D16","v":"Regular"},"Et",{"$f":"+ITV_CD!F16","v":"Pfp"},{"$f":"+ITV_CD!G16","v":0},"MTH1EtCPG","MTH1Et-","MTH1PfpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H17,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I17,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":9.1E-4},null,{"$f":"+EnergíaVig!V16*$M17*(1-$G17)*1000","v":5645.473579997516},{"$f":"+EnergíaVig!W16*$M17*(1-$G17)*1000","v":5746.1779366321871},{"$f":"+EnergíaVig!X16*$M17*(1-$G17)*1000","v":5851.4177699458487},{"$f":"+EnergíaVig!Y16*$M17*(1-$G17)*1000","v":5951.9467012568939},{"$f":"+SUMPRODUCT(O17:R17,PremisaCosto!$F$69:$I$69)","v":19018.215708478201},null,{"$f":"+IFERROR(VLOOKUP(J17,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q16*U17*12*(1-$G17)*1000","v":0},{"$f":"+PotenciaVig!R16*U17*12*(1-$G17)*1000","v":0},null,4.1431914326580394E-5]
[{"$f":"+EnergíaVig!A17","v":"MTD"},{"$f":"+ITV_CD!B17","v":"MTD"},{"$f":"+ITV_CD!C17","v":1},null,null,null,null,"MTD1CPG","MTD1-","MTD1CPG",null,null,{"$f":"+IFERROR(VLOOKUP(H18,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I18,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O19:O53)","v":23297706.565820742},{"$f":"+SUM(P19:P53)","v":23713256.174952403},{"$f":"+SUM(Q19:Q53)","v":24147524.12438431},{"$f":"+SUM(R19:R53)","v":24562359.888931662},{"$f":"+SUM(S19:S53)","v":78484253.803664625},null,{"$f":"+IFERROR(VLOOKUP(J18,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W19:W53)","v":4556625.5276923403},{"$f":"+SUM(X19:X53)","v":4639990.6531415768},null,0.20442187614011659]
[{"$f":"+EnergíaVig!A18","v":"MTD_1 (0-10,000)"},{"$f":"+ITV_CD!B18","v":"MTD"},{"$f":"+ITV_CD!C18","v":1},null,null,null,null,"MTD1CPG","MTD1-","MTD1CPG",null,null,{"$f":"+M20","v":2.257E-2},null,null,null,null,null,{"$f":"+SUMPRODUCT(O19:R19,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U20","v":1.75}]
[{"$f":"+EnergíaVig!A19","v":"MTD_1 Regular"},{"$f":"+ITV_CD!B19","v":"MTD"},{"$f":"+ITV_CD!C19","v":1},{"$f":"+ITV_CD!D19","v":"Regular"},{"$f":"+ITV_CD!E19","v":"Et"},{"$f":"+ITV_CD!F19","v":"Pp"},{"$f":"+ITV_CD!G19","v":0},"MTD1EtCPG","MTD1Et-","MTD1PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H20,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I20,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.257E-2},null,{"$f":"+EnergíaVig!V19*$M20*(1-$G20)*1000","v":23114022.054302793},{"$f":"+EnergíaVig!W19*$M20*(1-$G20)*1000","v":23526301.771204151},{"$f":"+EnergíaVig!X19*$M20*(1-$G20)*1000","v":23957152.036750205},{"$f":"+EnergíaVig!Y19*$M20*(1-$G20)*1000","v":24368721.986068703},{"$f":"+EnergíaVig!Z19*$M20*(1-$G20)*1000","v":77865343.596930921},null,{"$f":"+IFERROR(VLOOKUP(J20,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.75},null,{"$f":"+PotenciaVig!Q19*U20*12*(1-$G20)*1000","v":4469245.8953506751},{"$f":"+PotenciaVig!R19*U20*12*(1-$G20)*1000","v":4551095.6447505746}]
[{"$f":"+EnergíaVig!A20","v":"MTD_1 Agro"},{"$f":"+ITV_CD!B20","v":"MTD"},{"$f":"+ITV_CD!C20","v":1},{"$f":"+ITV_CD!D20","v":"Agropecuario"},{"$f":"+ITV_CD!E20","v":"Et"},{"$f":"+ITV_CD!F20","v":"Pp"},{"$f":"+ITV_CD!G20","v":0.05},"MTD1EtCPG","MTD1Et-","MTD1PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H21,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I21,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.257E-2},null,{"$f":"+EnergíaVig!V20*$M21*(1-$G21)*1000","v":182854.40656036767},{"$f":"+EnergíaVig!W20*$M21*(1-$G21)*1000","v":186116.1763852624},{"$f":"+EnergíaVig!X20*$M21*(1-$G21)*1000","v":189524.84830523445},{"$f":"+EnergíaVig!Y20*$M21*(1-$G21)*1000","v":192780.93618104333},{"$f":"+EnergíaVig!Z20*$M21*(1-$G21)*1000","v":615991.64320460323},null,{"$f":"+IFERROR(VLOOKUP(J21,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.75},null,{"$f":"+PotenciaVig!Q20*U21*12*(1-$G21)*1000","v":87296.162396251995},{"$f":"+PotenciaVig!R20*U21*12*(1-$G21)*1000","v":88895.008391002004}]
[{"$f":"+EnergíaVig!A21","v":"MTD_1 Jub. 1"},{"$f":"+ITV_CD!B21","v":"MTD"},{"$f":"+ITV_CD!C21","v":1},{"$f":"+ITV_CD!D21","v":"Jubilados - 1"},{"$f":"+ITV_CD!E21","v":"Et"},{"$f":"+ITV_CD!F21","v":"Pp"},{"$f":"+ITV_CD!G21","v":0.25},"MTD1EtCPG","MTD1Et-","MTD1PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H22,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I22,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.257E-2},null,{"$f":"+EnergíaVig!V21*$M22*(1-$G22)*1000","v":874.03123356860556},{"$f":"+EnergíaVig!W21*$M22*(1-$G22)*1000","v":883.55438311167325},{"$f":"+EnergíaVig!X21*$M22*(1-$G22)*1000","v":894.01144140938584},{"$f":"+EnergíaVig!Y21*$M22*(1-$G22)*1000","v":905.22944686719245},{"$f":"+EnergíaVig!Z21*$M22*(1-$G22)*1000","v":2918.5635291087506},null,{"$f":"+IFERROR(VLOOKUP(J22,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.75},null,{"$f":"+PotenciaVig!Q21*U22*12*(1-$G22)*1000","v":83.469945413211647},{"$f":"+PotenciaVig!R21*V22*12*(1-$G22)*1000","v":0}]
[{"$f":"+EnergíaVig!A22","v":"MTD_1 Jub. 2"},{"$f":"+ITV_CD!B22","v":"MTD"},{"$f":"+ITV_CD!C22","v":1},{"$f":"+ITV_CD!D22","v":"Jubilados - 2"},{"$f":"+ITV_CD!E22","v":"Et"},{"$f":"+ITV_CD!F22","v":"Pp"},{"$f":"+ITV_CD!G22","v":0.25},"MTD1EtCPG","MTD1Et-","MTD1PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H23,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I23,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.257E-2},null,{"$f":"+((EnergíaVig!V22-ClientesVig!Q22*0.6*12)+(ClientesVig!Q22*0.6*12)*(1-$G23))*$M23*1000","v":-43.926275986961343},{"$f":"+((EnergíaVig!W22-ClientesVig!R22*0.6*12)+(ClientesVig!R22*0.6*12)*(1-$G23))*$M23*1000","v":-45.327020118592507},{"$f":"+((EnergíaVig!X22-ClientesVig!S22*0.6*12)+(ClientesVig!S22*0.6*12)*(1-$G23))*$M23*1000","v":-46.772112537412113},{"$f":"+((EnergíaVig!Y22-ClientesVig!T22*0.6*12)+(ClientesVig!T22*0.6*12)*(1-$G23))*$M23*1000","v":-48.262764951039664},{"$f":"+((EnergíaVig!Z22-ClientesVig!U22*0.6*12)+(ClientesVig!U22*0.6*12)*(1-$G23))*$M23*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J23,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.75},null,{"$f":"+PotenciaVig!Q22*U23*12*(1-$G23)*1000","v":0},{"$f":"+PotenciaVig!R22*V23*12*(1-$G23)*1000","v":0}]
[{"$f":"+EnergíaVig!A23","v":"MTD_1 Discap."},{"$f":"+ITV_CD!B23","v":"MTD"},{"$f":"+ITV_CD!C23","v":1},{"$f":"+ITV_CD!D23","v":"Jubilados - 1"},{"$f":"+ITV_CD!E23","v":"Et"},{"$f":"+ITV_CD!F23","v":"Pp"},{"$f":"+ITV_CD!G23","v":0.25},"MTD1EtCPG","MTD1Et-","MTD1PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H24,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I24,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.257E-2},null,{"$f":"+EnergíaVig!V23*$M24*(1-$G24)*1000","v":0},{"$f":"+EnergíaVig!W23*$M24*(1-$G24)*1000","v":0},{"$f":"+EnergíaVig!X23*$M24*(1-$G24)*1000","v":0},{"$f":"+EnergíaVig!Y23*$M24*(1-$G24)*1000","v":0},{"$f":"+EnergíaVig!Z23*$M24*(1-$G24)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J24,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.75},null,{"$f":"+PotenciaVig!Q23*U24*12*(1-$G24)*1000","v":0},{"$f":"+PotenciaVig!R23*V24*12*(1-$G24)*1000","v":0}]
[{"$f":"+EnergíaVig!A24","v":"MTD_1 Discapacitados 601-más"},{"$f":"+ITV_CD!B24","v":"MTD"},{"$f":"+ITV_CD!C24","v":1},{"$f":"+ITV_CD!D24","v":"Jubilados - 2"},{"$f":"+ITV_CD!E24","v":"Et"},{"$f":"+ITV_CD!F24","v":"Pp"},{"$f":"+ITV_CD!G24","v":0.25},"MTD1EtCPG","MTD1Et-","MTD1PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H25,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I25,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.257E-2},null,{"$f":"+((EnergíaVig!V24-ClientesVig!Q24*0.6*12)+(ClientesVig!Q24*0.6*12)*(1-$G25))*$M25*1000","v":0},{"$f":"+((EnergíaVig!W24-ClientesVig!R24*0.6*12)+(ClientesVig!R24*0.6*12)*(1-$G25))*$M25*1000","v":0},{"$f":"+((EnergíaVig!X24-ClientesVig!S24*0.6*12)+(ClientesVig!S24*0.6*12)*(1-$G25))*$M25*1000","v":0},{"$f":"+((EnergíaVig!Y24-ClientesVig!T24*0.6*12)+(ClientesVig!T24*0.6*12)*(1-$G25))*$M25*1000","v":0},{"$f":"+((EnergíaVig!Z24-ClientesVig!U24*0.6*12)+(ClientesVig!U24*0.6*12)*(1-$G25))*$M25*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J25,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.75},null,{"$f":"+PotenciaVig!Q24*U25*12*(1-$G25)*1000","v":0},{"$f":"+PotenciaVig!R24*V25*12*(1-$G25)*1000","v":0}]
[{"$f":"+EnergíaVig!A25","v":"MTD_1 Político"},{"$f":"+ITV_CD!B25","v":"MTD"},{"$f":"+ITV_CD!C25","v":1},{"$f":"+ITV_CD!D25","v":"Político"},{"$f":"+ITV_CD!E25","v":"Et"},{"$f":"+ITV_CD!F25","v":"Pp"},{"$f":"+ITV_CD!G25","v":0.5},"MTD1EtCPG","MTD1Et-","MTD1PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H26,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I26,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.257E-2},null,{"$f":"+EnergíaVig!V25*$M26*(1-$G26)*1000","v":0},{"$f":"+EnergíaVig!W25*$M26*(1-$G26)*1000","v":0},{"$f":"+EnergíaVig!X25*$M26*(1-$G26)*1000","v":0},{"$f":"+EnergíaVig!Y25*$M26*(1-$G26)*1000","v":0},{"$f":"+EnergíaVig!Z25*$M26*(1-$G26)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J26,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.75},null,{"$f":"+PotenciaVig!Q25*U26*12*(1-$G26)*1000","v":0},{"$f":"+PotenciaVig!R25*V26*12*(1-$G26)*1000","v":0}]
[{"$f":"+EnergíaVig!A26","v":"MTD_1 Cruz Roja"},{"$f":"+ITV_CD!B26","v":"MTD"},{"$f":"+ITV_CD!C26","v":1},{"$f":"+ITV_CD!D26","v":"Cruz Roja"},{"$f":"+ITV_CD!E26","v":"Et"},{"$f":"+ITV_CD!F26","v":"Pp"},{"$f":"+ITV_CD!G26","v":1},{"$f":"+B27&C27&E27&$A$4","v":"MTD1EtCPG"},{"$f":"+B27&C27&E27&$A$5","v":"MTD1Et-"},{"$f":"+B27&C27&F27&$A$4","v":"MTD1PpCPG"},null,null,{"$f":"+IFERROR(VLOOKUP(H27,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I27,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.257E-2},null,{"$f":"+EnergíaVig!V26*$M27*(1-$G27)*1000","v":0},{"$f":"+EnergíaVig!W26*$M27*(1-$G27)*1000","v":0},{"$f":"+EnergíaVig!X26*$M27*(1-$G27)*1000","v":0},{"$f":"+EnergíaVig!Y26*$M27*(1-$G27)*1000","v":0},{"$f":"+EnergíaVig!Z26*$M27*(1-$G27)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J27,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.75},null,{"$f":"+PotenciaVig!Q26*U27*12*(1-$G27)*1000","v":0},{"$f":"+PotenciaVig!R26*V27*12*(1-$G27)*1000","v":0}]
[{"$f":"+EnergíaVig!A27","v":"MTD_2 (10,001-30,000)"},{"$f":"+ITV_CD!B27","v":"MTD"},{"$f":"+ITV_CD!C27","v":2},null,null,null,null,"MTD2CPG","MTD2-","MTD2CPG",null,null,{"$f":"+M29","v":2.257E-2},null,null,null,null,null,{"$f":"+SUMPRODUCT(O28:R28,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U29","v":1.75}]
[{"$f":"+EnergíaVig!A28","v":"MTD_2 Regular"},{"$f":"+ITV_CD!B28","v":"MTD"},{"$f":"+ITV_CD!C28","v":2},{"$f":"+ITV_CD!D28","v":"Regular"},{"$f":"+ITV_CD!E28","v":"Et"},{"$f":"+ITV_CD!F28","v":"Pp"},{"$f":"+ITV_CD!G28","v":0},"MTD2EtCPG","MTD2Et-","MTD2PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H29,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I29,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.257E-2},null,{"$f":"+($M29*(EnergíaVig!V28-$P$4*12*ClientesVig!Q28)+$M20*($P$4*12*ClientesVig!Q28))*(1-$G29)*1000","v":0},{"$f":"+($M29*(EnergíaVig!W28-$P$4*12*ClientesVig!R28)+$M20*($P$4*12*ClientesVig!R28))*(1-$G29)*1000","v":0},{"$f":"+($M29*(EnergíaVig!X28-$P$4*12*ClientesVig!S28)+$M20*($P$4*12*ClientesVig!S28))*(1-$G29)*1000","v":0},{"$f":"+($M29*(EnergíaVig!Y28-$P$4*12*ClientesVig!T28)+$M20*($P$4*12*ClientesVig!T28))*(1-$G29)*1000","v":0},{"$f":"+SUMPRODUCT(O29:R29,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J29,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.75},null,{"$f":"+PotenciaVig!Q28*U29*12*(1-$G29)*1000","v":0},{"$f":"+PotenciaVig!R28*V29*12*(1-$G29)*1000","v":0}]
[{"$f":"+EnergíaVig!A29","v":"MTD_2 Agro"},{"$f":"+ITV_CD!B29","v":"MTD"},{"$f":"+ITV_CD!C29","v":2},{"$f":"+ITV_CD!D29","v":"Agropecuario"},{"$f":"+ITV_CD!E29","v":"Et"},{"$f":"+ITV_CD!F29","v":"Pp"},{"$f":"+ITV_CD!G29","v":0.05},"MTD2EtCPG","MTD2Et-","MTD2PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H30,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I30,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.257E-2},null,{"$f":"+($M30*(EnergíaVig!V29-$P$4*12*ClientesVig!Q29)+$M21*($P$4*12*ClientesVig!Q29))*(1-$G30)*1000","v":0},{"$f":"+($M30*(EnergíaVig!W29-$P$4*12*ClientesVig!R29)+$M21*($P$4*12*ClientesVig!R29))*(1-$G30)*1000","v":0},{"$f":"+($M30*(EnergíaVig!X29-$P$4*12*ClientesVig!S29)+$M21*($P$4*12*ClientesVig!S29))*(1-$G30)*1000","v":0},{"$f":"+($M30*(EnergíaVig!Y29-$P$4*12*ClientesVig!T29)+$M21*($P$4*12*ClientesVig!T29))*(1-$G30)*1000","v":0},{"$f":"+SUMPRODUCT(O30:R30,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J30,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.75},null,{"$f":"+PotenciaVig!Q29*U30*12*(1-$G30)*1000","v":0},{"$f":"+PotenciaVig!R29*V30*12*(1-$G30)*1000","v":0}]
[{"$f":"+EnergíaVig!A30","v":"MTD_2 Jub. 1"},{"$f":"+ITV_CD!B30","v":"MTD"},{"$f":"+ITV_CD!C30","v":2},{"$f":"+ITV_CD!D30","v":"Jubilados - 1"},{"$f":"+ITV_CD!E30","v":"Et"},{"$f":"+ITV_CD!F30","v":"Pp"},{"$f":"+ITV_CD!G30","v":0.25},"MTD2EtCPG","MTD2Et-","MTD2PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H31,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I31,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.257E-2},null,{"$f":"+($M31*(EnergíaVig!V30-$P$4*12*ClientesVig!Q30)+$M22*($P$4*12*ClientesVig!Q30))*(1-$G31)*1000","v":0},{"$f":"+($M31*(EnergíaVig!W30-$P$4*12*ClientesVig!R30)+$M22*($P$4*12*ClientesVig!R30))*(1-$G31)*1000","v":0},{"$f":"+($M31*(EnergíaVig!X30-$P$4*12*ClientesVig!S30)+$M22*($P$4*12*ClientesVig!S30))*(1-$G31)*1000","v":0},{"$f":"+($M31*(EnergíaVig!Y30-$P$4*12*ClientesVig!T30)+$M22*($P$4*12*ClientesVig!T30))*(1-$G31)*1000","v":0},{"$f":"+SUMPRODUCT(O31:R31,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J31,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.75},null,{"$f":"+PotenciaVig!Q30*U31*12*(1-$G31)*1000","v":0},{"$f":"+PotenciaVig!R30*V31*12*(1-$G31)*1000","v":0}]
[{"$f":"+EnergíaVig!A31","v":"MTD_2 Jub. 2"},{"$f":"+ITV_CD!B31","v":"MTD"},{"$f":"+ITV_CD!C31","v":2},{"$f":"+ITV_CD!D31","v":"Jubilados - 2"},{"$f":"+ITV_CD!E31","v":"Et"},{"$f":"+ITV_CD!F31","v":"Pp"},{"$f":"+ITV_CD!G31","v":0.25},"MTD2EtCPG","MTD2Et-","MTD2PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H32,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I32,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.257E-2},null,{"$f":"+($M32*(EnergíaVig!V31-$P$4*12*ClientesVig!Q31)+$M23*($P$4*12*ClientesVig!Q31-$P$5*12*ClientesVig!Q31)+$M23*$P$5*12*ClientesVig!Q31*(1-$G32))*1000","v":0},{"$f":"+($M32*(EnergíaVig!W31-$P$4*12*ClientesVig!R31)+$M23*($P$4*12*ClientesVig!R31-$P$5*12*ClientesVig!R31)+$M23*$P$5*12*ClientesVig!R31*(1-$G32))*1000","v":0},{"$f":"+($M32*(EnergíaVig!X31-$P$4*12*ClientesVig!S31)+$M23*($P$4*12*ClientesVig!S31-$P$5*12*ClientesVig!S31)+$M23*$P$5*12*ClientesVig!S31*(1-$G32))*1000","v":0},{"$f":"+($M32*(EnergíaVig!Y31-$P$4*12*ClientesVig!T31)+$M23*($P$4*12*ClientesVig!T31-$P$5*12*ClientesVig!T31)+$M23*$P$5*12*ClientesVig!T31*(1-$G32))*1000","v":0},{"$f":"+SUMPRODUCT(O32:R32,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J32,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.75},null,{"$f":"+PotenciaVig!Q31*U32*12*(1-$G32)*1000","v":0},{"$f":"+PotenciaVig!R31*V32*12*(1-$G32)*1000","v":0}]
[{"$f":"+EnergíaVig!A32","v":"MTD_2 Discap."},{"$f":"+ITV_CD!B32","v":"MTD"},{"$f":"+ITV_CD!C32","v":2},{"$f":"+ITV_CD!D32","v":"Jubilados - 1"},{"$f":"+ITV_CD!E32","v":"Et"},{"$f":"+ITV_CD!F32","v":"Pp"},{"$f":"+ITV_CD!G32","v":0.25},"MTD2EtCPG","MTD2Et-","MTD2PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H33,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I33,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.257E-2},null,{"$f":"+($M33*(EnergíaVig!V32-$P$4*12*ClientesVig!Q32)+$M24*($P$4*12*ClientesVig!Q32))*(1-$G33)*1000","v":0},{"$f":"+($M33*(EnergíaVig!W32-$P$4*12*ClientesVig!R32)+$M24*($P$4*12*ClientesVig!R32))*(1-$G33)*1000","v":0},{"$f":"+($M33*(EnergíaVig!X32-$P$4*12*ClientesVig!S32)+$M24*($P$4*12*ClientesVig!S32))*(1-$G33)*1000","v":0},{"$f":"+($M33*(EnergíaVig!Y32-$P$4*12*ClientesVig!T32)+$M24*($P$4*12*ClientesVig!T32))*(1-$G33)*1000","v":0},{"$f":"+SUMPRODUCT(O33:R33,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J33,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.75},null,{"$f":"+PotenciaVig!Q32*U33*12*(1-$G33)*1000","v":0},{"$f":"+PotenciaVig!R32*V33*12*(1-$G33)*1000","v":0}]
[{"$f":"+EnergíaVig!A33","v":"MTD_2 Discapacitados 601-más"},{"$f":"+ITV_CD!B33","v":"MTD"},{"$f":"+ITV_CD!C33","v":2},{"$f":"+ITV_CD!D33","v":"Jubilados - 2"},{"$f":"+ITV_CD!E33","v":"Et"},{"$f":"+ITV_CD!F33","v":"Pp"},{"$f":"+ITV_CD!G33","v":0.25},"MTD2EtCPG","MTD2Et-","MTD2PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H34,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I34,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.257E-2},null,{"$f":"+($M34*(EnergíaVig!V33-$P$4*12*ClientesVig!Q33)+$M25*($P$4*12*ClientesVig!Q33-$P$5*12*ClientesVig!Q33)+$M25*$P$5*12*ClientesVig!Q33*(1-$G34))*1000","v":0},{"$f":"+($M34*(EnergíaVig!W33-$P$4*12*ClientesVig!R33)+$M25*($P$4*12*ClientesVig!R33-$P$5*12*ClientesVig!R33)+$M25*$P$5*12*ClientesVig!R33*(1-$G34))*1000","v":0},{"$f":"+($M34*(EnergíaVig!X33-$P$4*12*ClientesVig!S33)+$M25*($P$4*12*ClientesVig!S33-$P$5*12*ClientesVig!S33)+$M25*$P$5*12*ClientesVig!S33*(1-$G34))*1000","v":0},{"$f":"+($M34*(EnergíaVig!Y33-$P$4*12*ClientesVig!T33)+$M25*($P$4*12*ClientesVig!T33-$P$5*12*ClientesVig!T33)+$M25*$P$5*12*ClientesVig!T33*(1-$G34))*1000","v":0},{"$f":"+SUMPRODUCT(O34:R34,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J34,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.75},null,{"$f":"+PotenciaVig!Q33*U34*12*(1-$G34)*1000","v":0},{"$f":"+PotenciaVig!R33*V34*12*(1-$G34)*1000","v":0}]
[{"$f":"+EnergíaVig!A34","v":"MTD_2 Político"},{"$f":"+ITV_CD!B34","v":"MTD"},{"$f":"+ITV_CD!C34","v":2},{"$f":"+ITV_CD!D34","v":"Político"},{"$f":"+ITV_CD!E34","v":"Et"},{"$f":"+ITV_CD!F34","v":"Pp"},{"$f":"+ITV_CD!G34","v":0.5},"MTD2EtCPG","MTD2Et-","MTD2PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H35,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I35,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.257E-2},null,{"$f":"+($M35*(EnergíaVig!V34-$P$4*12*ClientesVig!Q34)+$M26*($P$4*12*ClientesVig!Q34))*(1-$G35)*1000","v":0},{"$f":"+($M35*(EnergíaVig!W34-$P$4*12*ClientesVig!R34)+$M26*($P$4*12*ClientesVig!R34))*(1-$G35)*1000","v":0},{"$f":"+($M35*(EnergíaVig!X34-$P$4*12*ClientesVig!S34)+$M26*($P$4*12*ClientesVig!S34))*(1-$G35)*1000","v":0},{"$f":"+($M35*(EnergíaVig!Y34-$P$4*12*ClientesVig!T34)+$M26*($P$4*12*ClientesVig!T34))*(1-$G35)*1000","v":0},{"$f":"+SUMPRODUCT(O35:R35,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J35,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.75},null,{"$f":"+PotenciaVig!Q34*U35*12*(1-$G35)*1000","v":0},{"$f":"+PotenciaVig!R34*V35*12*(1-$G35)*1000","v":0}]
[{"$f":"+EnergíaVig!A35","v":"MTD_2 Cruz Roja"},{"$f":"+ITV_CD!B35","v":"MTD"},{"$f":"+ITV_CD!C35","v":2},{"$f":"+ITV_CD!D35","v":"Cruz Roja"},{"$f":"+ITV_CD!E35","v":"Et"},{"$f":"+ITV_CD!F35","v":"Pp"},{"$f":"+ITV_CD!G35","v":1},{"$f":"+B36&C36&E36&$A$4","v":"MTD2EtCPG"},{"$f":"+B36&C36&E36&$A$5","v":"MTD2Et-"},{"$f":"+B36&C36&F36&$A$4","v":"MTD2PpCPG"},null,null,{"$f":"+IFERROR(VLOOKUP(H36,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I36,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.257E-2},null,{"$f":"+EnergíaVig!V35*$M36*(1-$G36)*1000","v":0},{"$f":"+EnergíaVig!W35*$M36*(1-$G36)*1000","v":0},{"$f":"+EnergíaVig!X35*$M36*(1-$G36)*1000","v":0},{"$f":"+EnergíaVig!Y35*$M36*(1-$G36)*1000","v":0},{"$f":"+EnergíaVig!Z35*$M36*(1-$G36)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J36,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.75},null,{"$f":"+PotenciaVig!Q35*U36*12*(1-$G36)*1000","v":0},{"$f":"+PotenciaVig!R35*V36*12*(1-$G36)*1000","v":0}]
[{"$f":"+EnergíaVig!A36","v":"MTD_3 (30,001-50,000)"},{"$f":"+ITV_CD!B36","v":"MTD"},{"$f":"+ITV_CD!C36","v":3},null,null,null,null,"MTD3CPG","MTD3-","MTD3CPG",null,null,{"$f":"+M38","v":2.257E-2},null,null,null,null,null,{"$f":"+SUMPRODUCT(O37:R37,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U38","v":1.75}]
[{"$f":"+EnergíaVig!A37","v":"MTD_3 Regular"},{"$f":"+ITV_CD!B37","v":"MTD"},{"$f":"+ITV_CD!C37","v":3},{"$f":"+ITV_CD!D37","v":"Regular"},{"$f":"+ITV_CD!E37","v":"Et"},{"$f":"+ITV_CD!F37","v":"Pp"},{"$f":"+ITV_CD!G37","v":0},"MTD3EtCPG","MTD3Et-","MTD3PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H38,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I38,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.257E-2},null,{"$f":"+($M38*(EnergíaVig!V37-$Q$4*12*ClientesVig!Q37)+$M29*(($Q$4-$P$4)*12*ClientesVig!Q37)+$M20*($P$4*12*ClientesVig!Q37))*(1-$G38)*1000","v":0},{"$f":"+($M38*(EnergíaVig!W37-$Q$4*12*ClientesVig!R37)+$M29*(($Q$4-$P$4)*12*ClientesVig!R37)+$M20*($P$4*12*ClientesVig!R37))*(1-$G38)*1000","v":0},{"$f":"+($M38*(EnergíaVig!X37-$Q$4*12*ClientesVig!S37)+$M29*(($Q$4-$P$4)*12*ClientesVig!S37)+$M20*($P$4*12*ClientesVig!S37))*(1-$G38)*1000","v":0},{"$f":"+($M38*(EnergíaVig!Y37-$Q$4*12*ClientesVig!T37)+$M29*(($Q$4-$P$4)*12*ClientesVig!T37)+$M20*($P$4*12*ClientesVig!T37))*(1-$G38)*1000","v":0},{"$f":"+SUMPRODUCT(O38:R38,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J38,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.75},null,{"$f":"+PotenciaVig!Q37*U38*12*(1-$G38)*1000","v":0},{"$f":"+PotenciaVig!R37*V38*12*(1-$G38)*1000","v":0}]
[{"$f":"+EnergíaVig!A38","v":"MTD_3 Agro"},{"$f":"+ITV_CD!B38","v":"MTD"},{"$f":"+ITV_CD!C38","v":3},{"$f":"+ITV_CD!D38","v":"Agropecuario"},{"$f":"+ITV_CD!E38","v":"Et"},{"$f":"+ITV_CD!F38","v":"Pp"},{"$f":"+ITV_CD!G38","v":0.05},"MTD3EtCPG","MTD3Et-","MTD3PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H39,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I39,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.257E-2},null,{"$f":"+($M39*(EnergíaVig!V38-$Q$4*12*ClientesVig!Q38)+$M30*(($Q$4-$P$4)*12*ClientesVig!Q38)+$M21*($P$4*12*ClientesVig!Q38))*(1-$G39)*1000","v":0},{"$f":"+($M39*(EnergíaVig!W38-$Q$4*12*ClientesVig!R38)+$M30*(($Q$4-$P$4)*12*ClientesVig!R38)+$M21*($P$4*12*ClientesVig!R38))*(1-$G39)*1000","v":0},{"$f":"+($M39*(EnergíaVig!X38-$Q$4*12*ClientesVig!S38)+$M30*(($Q$4-$P$4)*12*ClientesVig!S38)+$M21*($P$4*12*ClientesVig!S38))*(1-$G39)*1000","v":0},{"$f":"+($M39*(EnergíaVig!Y38-$Q$4*12*ClientesVig!T38)+$M30*(($Q$4-$P$4)*12*ClientesVig!T38)+$M21*($P$4*12*ClientesVig!T38))*(1-$G39)*1000","v":0},{"$f":"+SUMPRODUCT(O39:R39,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J39,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.75},null,{"$f":"+PotenciaVig!Q38*U39*12*(1-$G39)*1000","v":0},{"$f":"+PotenciaVig!R38*V39*12*(1-$G39)*1000","v":0}]
[{"$f":"+EnergíaVig!A39","v":"MTD_3 Jub. 1"},{"$f":"+ITV_CD!B39","v":"MTD"},{"$f":"+ITV_CD!C39","v":3},{"$f":"+ITV_CD!D39","v":"Jubilados - 1"},{"$f":"+ITV_CD!E39","v":"Et"},{"$f":"+ITV_CD!F39","v":"Pp"},{"$f":"+ITV_CD!G39","v":0.25},"MTD3EtCPG","MTD3Et-","MTD3PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H40,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I40,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.257E-2},null,{"$f":"+($M40*(EnergíaVig!V39-$Q$4*12*ClientesVig!Q39)+$M31*(($Q$4-$P$4)*12*ClientesVig!Q39)+$M22*($P$4*12*ClientesVig!Q39))*(1-$G40)*1000","v":0},{"$f":"+($M40*(EnergíaVig!W39-$Q$4*12*ClientesVig!R39)+$M31*(($Q$4-$P$4)*12*ClientesVig!R39)+$M22*($P$4*12*ClientesVig!R39))*(1-$G40)*1000","v":0},{"$f":"+($M40*(EnergíaVig!X39-$Q$4*12*ClientesVig!S39)+$M31*(($Q$4-$P$4)*12*ClientesVig!S39)+$M22*($P$4*12*ClientesVig!S39))*(1-$G40)*1000","v":0},{"$f":"+($M40*(EnergíaVig!Y39-$Q$4*12*ClientesVig!T39)+$M31*(($Q$4-$P$4)*12*ClientesVig!T39)+$M22*($P$4*12*ClientesVig!T39))*(1-$G40)*1000","v":0},{"$f":"+SUMPRODUCT(O40:R40,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J40,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.75},null,{"$f":"+PotenciaVig!Q39*U40*12*(1-$G40)*1000","v":0},{"$f":"+PotenciaVig!R39*V40*12*(1-$G40)*1000","v":0}]
[{"$f":"+EnergíaVig!A40","v":"MTD_3 Jub. 2"},{"$f":"+ITV_CD!B40","v":"MTD"},{"$f":"+ITV_CD!C40","v":3},{"$f":"+ITV_CD!D40","v":"Jubilados - 2"},{"$f":"+ITV_CD!E40","v":"Et"},{"$f":"+ITV_CD!F40","v":"Pp"},{"$f":"+ITV_CD!G40","v":0.25},"MTD3EtCPG","MTD3Et-","MTD3PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H41,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I41,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.257E-2},null,{"$f":"+($M41*(EnergíaVig!V40-$Q$4*12*ClientesVig!Q40)+$M32*(($Q$4-$P$4)*12*ClientesVig!Q40)+$M23*(($P$4-$P$5)*12*ClientesVig!Q40)+$M23*$P$5*12*ClientesVig!Q40*(1-$G41))*1000","v":0},{"$f":"+($M41*(EnergíaVig!W40-$Q$4*12*ClientesVig!R40)+$M32*(($Q$4-$P$4)*12*ClientesVig!R40)+$M23*(($P$4-$P$5)*12*ClientesVig!R40)+$M23*$P$5*12*ClientesVig!R40*(1-$G41))*1000","v":0},{"$f":"+($M41*(EnergíaVig!X40-$Q$4*12*ClientesVig!S40)+$M32*(($Q$4-$P$4)*12*ClientesVig!S40)+$M23*(($P$4-$P$5)*12*ClientesVig!S40)+$M23*$P$5*12*ClientesVig!S40*(1-$G41))*1000","v":0},{"$f":"+($M41*(EnergíaVig!Y40-$Q$4*12*ClientesVig!T40)+$M32*(($Q$4-$P$4)*12*ClientesVig!T40)+$M23*(($P$4-$P$5)*12*ClientesVig!T40)+$M23*$P$5*12*ClientesVig!T40*(1-$G41))*1000","v":0},{"$f":"+SUMPRODUCT(O41:R41,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J41,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.75},null,{"$f":"+PotenciaVig!Q40*U41*12*(1-$G41)*1000","v":0},{"$f":"+PotenciaVig!R40*V41*12*(1-$G41)*1000","v":0}]
[{"$f":"+EnergíaVig!A41","v":"MTD_3 Discap."},{"$f":"+ITV_CD!B41","v":"MTD"},{"$f":"+ITV_CD!C41","v":3},{"$f":"+ITV_CD!D41","v":"Jubilados - 1"},{"$f":"+ITV_CD!E41","v":"Et"},{"$f":"+ITV_CD!F41","v":"Pp"},{"$f":"+ITV_CD!G41","v":0.25},"MTD3EtCPG","MTD3Et-","MTD3PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H42,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I42,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.257E-2},null,{"$f":"+($M42*(EnergíaVig!V41-$Q$4*12*ClientesVig!Q41)+$M33*(($Q$4-$P$4)*12*ClientesVig!Q41)+$M24*($P$4*12*ClientesVig!Q41))*(1-$G42)*1000","v":0},{"$f":"+($M42*(EnergíaVig!W41-$Q$4*12*ClientesVig!R41)+$M33*(($Q$4-$P$4)*12*ClientesVig!R41)+$M24*($P$4*12*ClientesVig!R41))*(1-$G42)*1000","v":0},{"$f":"+($M42*(EnergíaVig!X41-$Q$4*12*ClientesVig!S41)+$M33*(($Q$4-$P$4)*12*ClientesVig!S41)+$M24*($P$4*12*ClientesVig!S41))*(1-$G42)*1000","v":0},{"$f":"+($M42*(EnergíaVig!Y41-$Q$4*12*ClientesVig!T41)+$M33*(($Q$4-$P$4)*12*ClientesVig!T41)+$M24*($P$4*12*ClientesVig!T41))*(1-$G42)*1000","v":0},{"$f":"+SUMPRODUCT(O42:R42,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J42,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.75},null,{"$f":"+PotenciaVig!Q41*U42*12*(1-$G42)*1000","v":0},{"$f":"+PotenciaVig!R41*V42*12*(1-$G42)*1000","v":0}]
[{"$f":"+EnergíaVig!A42","v":"MTD_3 Discapacitados 601-más"},{"$f":"+ITV_CD!B42","v":"MTD"},{"$f":"+ITV_CD!C42","v":3},{"$f":"+ITV_CD!D42","v":"Jubilados - 2"},{"$f":"+ITV_CD!E42","v":"Et"},{"$f":"+ITV_CD!F42","v":"Pp"},{"$f":"+ITV_CD!G42","v":0.25},"MTD3EtCPG","MTD3Et-","MTD3PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H43,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I43,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.257E-2},null,{"$f":"+($M43*(EnergíaVig!V42-$Q$4*12*ClientesVig!Q42)+$M34*(($Q$4-$P$4)*12*ClientesVig!Q42)+$M25*(($P$4-$P$5)*12*ClientesVig!Q42)+$M25*$P$5*12*ClientesVig!Q42*(1-$G43))*1000","v":0},{"$f":"+($M43*(EnergíaVig!W42-$Q$4*12*ClientesVig!R42)+$M34*(($Q$4-$P$4)*12*ClientesVig!R42)+$M25*(($P$4-$P$5)*12*ClientesVig!R42)+$M25*$P$5*12*ClientesVig!R42*(1-$G43))*1000","v":0},{"$f":"+($M43*(EnergíaVig!X42-$Q$4*12*ClientesVig!S42)+$M34*(($Q$4-$P$4)*12*ClientesVig!S42)+$M25*(($P$4-$P$5)*12*ClientesVig!S42)+$M25*$P$5*12*ClientesVig!S42*(1-$G43))*1000","v":0},{"$f":"+($M43*(EnergíaVig!Y42-$Q$4*12*ClientesVig!T42)+$M34*(($Q$4-$P$4)*12*ClientesVig!T42)+$M25*(($P$4-$P$5)*12*ClientesVig!T42)+$M25*$P$5*12*ClientesVig!T42*(1-$G43))*1000","v":0},{"$f":"+SUMPRODUCT(O43:R43,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J43,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.75},null,{"$f":"+PotenciaVig!Q42*U43*12*(1-$G43)*1000","v":0},{"$f":"+PotenciaVig!R42*V43*12*(1-$G43)*1000","v":0}]
[{"$f":"+EnergíaVig!A43","v":"MTD_3 Político"},{"$f":"+ITV_CD!B43","v":"MTD"},{"$f":"+ITV_CD!C43","v":3},{"$f":"+ITV_CD!D43","v":"Político"},{"$f":"+ITV_CD!E43","v":"Et"},{"$f":"+ITV_CD!F43","v":"Pp"},{"$f":"+ITV_CD!G43","v":0.5},"MTD3EtCPG","MTD3Et-","MTD3PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H44,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I44,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.257E-2},null,{"$f":"+($M44*(EnergíaVig!V43-$Q$4*12*ClientesVig!Q43)+$M35*(($Q$4-$P$4)*12*ClientesVig!Q43)+$M26*($P$4*12*ClientesVig!Q43))*(1-$G44)*1000","v":0},{"$f":"+($M44*(EnergíaVig!W43-$Q$4*12*ClientesVig!R43)+$M35*(($Q$4-$P$4)*12*ClientesVig!R43)+$M26*($P$4*12*ClientesVig!R43))*(1-$G44)*1000","v":0},{"$f":"+($M44*(EnergíaVig!X43-$Q$4*12*ClientesVig!S43)+$M35*(($Q$4-$P$4)*12*ClientesVig!S43)+$M26*($P$4*12*ClientesVig!S43))*(1-$G44)*1000","v":0},{"$f":"+($M44*(EnergíaVig!Y43-$Q$4*12*ClientesVig!T43)+$M35*(($Q$4-$P$4)*12*ClientesVig!T43)+$M26*($P$4*12*ClientesVig!T43))*(1-$G44)*1000","v":0},{"$f":"+SUMPRODUCT(O44:R44,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J44,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.75},null,{"$f":"+PotenciaVig!Q43*U44*12*(1-$G44)*1000","v":0},{"$f":"+PotenciaVig!R43*V44*12*(1-$G44)*1000","v":0}]
[{"$f":"+EnergíaVig!A44","v":"MTD_3 Cruz Roja"},{"$f":"+ITV_CD!B44","v":"MTD"},{"$f":"+ITV_CD!C44","v":3},{"$f":"+ITV_CD!D44","v":"Cruz Roja"},{"$f":"+ITV_CD!E44","v":"Et"},{"$f":"+ITV_CD!F44","v":"Pp"},{"$f":"+ITV_CD!G44","v":1},{"$f":"+B45&C45&E45&$A$4","v":"MTD3EtCPG"},{"$f":"+B45&C45&E45&$A$5","v":"MTD3Et-"},{"$f":"+B45&C45&F45&$A$4","v":"MTD3PpCPG"},null,null,{"$f":"+IFERROR(VLOOKUP(H45,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I45,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.257E-2},null,{"$f":"+EnergíaVig!V44*$M45*(1-$G45)*1000","v":0},{"$f":"+EnergíaVig!W44*$M45*(1-$G45)*1000","v":0},{"$f":"+EnergíaVig!X44*$M45*(1-$G45)*1000","v":0},{"$f":"+EnergíaVig!Y44*$M45*(1-$G45)*1000","v":0},{"$f":"+EnergíaVig!Z44*$M45*(1-$G45)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J45,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.75},null,{"$f":"+PotenciaVig!Q44*U45*12*(1-$G45)*1000","v":0},{"$f":"+PotenciaVig!R44*V45*12*(1-$G45)*1000","v":0}]
[{"$f":"+EnergíaVig!A45","v":"MTD_4 (50,001-más)"},{"$f":"+ITV_CD!B45","v":"MTD"},{"$f":"+ITV_CD!C45","v":4},null,null,null,null,"MTD4CPG","MTD4-","MTD4CPG",null,null,{"$f":"+M47","v":2.257E-2},null,null,null,null,null,{"$f":"+SUMPRODUCT(O46:R46,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U47","v":1.75}]
[{"$f":"+EnergíaVig!A46","v":"MTD_4 Regular"},{"$f":"+ITV_CD!B46","v":"MTD"},{"$f":"+ITV_CD!C46","v":4},{"$f":"+ITV_CD!D46","v":"Regular"},{"$f":"+ITV_CD!E46","v":"Et"},{"$f":"+ITV_CD!F46","v":"Pp"},{"$f":"+ITV_CD!G46","v":0},"MTD4EtCPG","MTD4Et-","MTD4PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H47,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I47,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.257E-2},null,{"$f":"+($M47*(EnergíaVig!V46-$R$4*12*ClientesVig!Q46)+$M38*(($R$4-$Q$4)*12*ClientesVig!Q46)+$M29*(($Q$4-$P$4)*12*ClientesVig!Q46)+$M20*($P$4*12*ClientesVig!Q46))*(1-$G47)*1000","v":0},{"$f":"+($M47*(EnergíaVig!W46-$R$4*12*ClientesVig!R46)+$M38*(($R$4-$Q$4)*12*ClientesVig!R46)+$M29*(($Q$4-$P$4)*12*ClientesVig!R46)+$M20*($P$4*12*ClientesVig!R46))*(1-$G47)*1000","v":0},{"$f":"+($M47*(EnergíaVig!X46-$R$4*12*ClientesVig!S46)+$M38*(($R$4-$Q$4)*12*ClientesVig!S46)+$M29*(($Q$4-$P$4)*12*ClientesVig!S46)+$M20*($P$4*12*ClientesVig!S46))*(1-$G47)*1000","v":0},{"$f":"+($M47*(EnergíaVig!Y46-$R$4*12*ClientesVig!T46)+$M38*(($R$4-$Q$4)*12*ClientesVig!T46)+$M29*(($Q$4-$P$4)*12*ClientesVig!T46)+$M20*($P$4*12*ClientesVig!T46))*(1-$G47)*1000","v":0},{"$f":"+SUMPRODUCT(O47:R47,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J47,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.75},null,{"$f":"+PotenciaVig!Q46*U47*12*(1-$G47)*1000","v":0},{"$f":"+PotenciaVig!R46*V47*12*(1-$G47)*1000","v":0}]
[{"$f":"+EnergíaVig!A47","v":"MTD_4 Agro"},{"$f":"+ITV_CD!B47","v":"MTD"},{"$f":"+ITV_CD!C47","v":4},{"$f":"+ITV_CD!D47","v":"Agropecuario"},{"$f":"+ITV_CD!E47","v":"Et"},{"$f":"+ITV_CD!F47","v":"Pp"},{"$f":"+ITV_CD!G47","v":0.05},"MTD4EtCPG","MTD4Et-","MTD4PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H48,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I48,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.257E-2},null,{"$f":"+($M48*(EnergíaVig!V47-$R$4*12*ClientesVig!Q47)+$M39*(($R$4-$Q$4)*12*ClientesVig!Q47)+$M30*(($Q$4-$P$4)*12*ClientesVig!Q47)+$M21*($P$4*12*ClientesVig!Q47))*(1-$G48)*1000","v":0},{"$f":"+($M48*(EnergíaVig!W47-$R$4*12*ClientesVig!R47)+$M39*(($R$4-$Q$4)*12*ClientesVig!R47)+$M30*(($Q$4-$P$4)*12*ClientesVig!R47)+$M21*($P$4*12*ClientesVig!R47))*(1-$G48)*1000","v":0},{"$f":"+($M48*(EnergíaVig!X47-$R$4*12*ClientesVig!S47)+$M39*(($R$4-$Q$4)*12*ClientesVig!S47)+$M30*(($Q$4-$P$4)*12*ClientesVig!S47)+$M21*($P$4*12*ClientesVig!S47))*(1-$G48)*1000","v":0},{"$f":"+($M48*(EnergíaVig!Y47-$R$4*12*ClientesVig!T47)+$M39*(($R$4-$Q$4)*12*ClientesVig!T47)+$M30*(($Q$4-$P$4)*12*ClientesVig!T47)+$M21*($P$4*12*ClientesVig!T47))*(1-$G48)*1000","v":0},{"$f":"+SUMPRODUCT(O48:R48,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J48,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.75},null,{"$f":"+PotenciaVig!Q47*U48*12*(1-$G48)*1000","v":0},{"$f":"+PotenciaVig!R47*V48*12*(1-$G48)*1000","v":0}]
[{"$f":"+EnergíaVig!A48","v":"MTD_4 Jub. 1"},{"$f":"+ITV_CD!B48","v":"MTD"},{"$f":"+ITV_CD!C48","v":4},{"$f":"+ITV_CD!D48","v":"Jubilados - 1"},{"$f":"+ITV_CD!E48","v":"Et"},{"$f":"+ITV_CD!F48","v":"Pp"},{"$f":"+ITV_CD!G48","v":0.25},"MTD4EtCPG","MTD4Et-","MTD4PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H49,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I49,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.257E-2},null,{"$f":"+($M49*(EnergíaVig!V48-$R$4*12*ClientesVig!Q48)+$M38*(($R$4-$Q$4)*12*ClientesVig!Q48)+$M29*(($Q$4-$P$4)*12*ClientesVig!Q48)+$M20*($P$4*12*ClientesVig!Q48))*(1-$G49)*1000","v":0},{"$f":"+($M49*(EnergíaVig!W48-$R$4*12*ClientesVig!R48)+$M38*(($R$4-$Q$4)*12*ClientesVig!R48)+$M29*(($Q$4-$P$4)*12*ClientesVig!R48)+$M20*($P$4*12*ClientesVig!R48))*(1-$G49)*1000","v":0},{"$f":"+($M49*(EnergíaVig!X48-$R$4*12*ClientesVig!S48)+$M38*(($R$4-$Q$4)*12*ClientesVig!S48)+$M29*(($Q$4-$P$4)*12*ClientesVig!S48)+$M20*($P$4*12*ClientesVig!S48))*(1-$G49)*1000","v":0},{"$f":"+($M49*(EnergíaVig!Y48-$R$4*12*ClientesVig!T48)+$M38*(($R$4-$Q$4)*12*ClientesVig!T48)+$M29*(($Q$4-$P$4)*12*ClientesVig!T48)+$M20*($P$4*12*ClientesVig!T48))*(1-$G49)*1000","v":0},{"$f":"+SUMPRODUCT(O49:R49,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J49,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.75},null,{"$f":"+PotenciaVig!Q48*U49*12*(1-$G49)*1000","v":0},{"$f":"+PotenciaVig!R48*V49*12*(1-$G49)*1000","v":0}]
[{"$f":"+EnergíaVig!A49","v":"MTD_4 Jub. 2"},{"$f":"+ITV_CD!B49","v":"MTD"},{"$f":"+ITV_CD!C49","v":4},{"$f":"+ITV_CD!D49","v":"Jubilados - 2"},{"$f":"+ITV_CD!E49","v":"Et"},{"$f":"+ITV_CD!F49","v":"Pp"},{"$f":"+ITV_CD!G49","v":0.25},"MTD4EtCPG","MTD4Et-","MTD4PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H50,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I50,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.257E-2},null,{"$f":"+($M50*(EnergíaVig!V49-$R$4*12*ClientesVig!Q49)+$M39*(($R$4-$Q$4)*12*ClientesVig!Q49)+$M30*(($Q$4-$P$4)*12*ClientesVig!Q49)+$M21*(($P$4-$P$5)*12*ClientesVig!Q49)+$M21*$P$5*12*ClientesVig!Q49*(1-$G50))*1000","v":0},{"$f":"+($M50*(EnergíaVig!W49-$R$4*12*ClientesVig!R49)+$M39*(($R$4-$Q$4)*12*ClientesVig!R49)+$M30*(($Q$4-$P$4)*12*ClientesVig!R49)+$M21*(($P$4-$P$5)*12*ClientesVig!R49)+$M21*$P$5*12*ClientesVig!R49*(1-$G50))*1000","v":0},{"$f":"+($M50*(EnergíaVig!X49-$R$4*12*ClientesVig!S49)+$M39*(($R$4-$Q$4)*12*ClientesVig!S49)+$M30*(($Q$4-$P$4)*12*ClientesVig!S49)+$M21*(($P$4-$P$5)*12*ClientesVig!S49)+$M21*$P$5*12*ClientesVig!S49*(1-$G50))*1000","v":0},{"$f":"+($M50*(EnergíaVig!Y49-$R$4*12*ClientesVig!T49)+$M39*(($R$4-$Q$4)*12*ClientesVig!T49)+$M30*(($Q$4-$P$4)*12*ClientesVig!T49)+$M21*(($P$4-$P$5)*12*ClientesVig!T49)+$M21*$P$5*12*ClientesVig!T49*(1-$G50))*1000","v":0},{"$f":"+SUMPRODUCT(O50:R50,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J50,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.75},null,{"$f":"+PotenciaVig!Q49*U50*12*(1-$G50)*1000","v":0},{"$f":"+PotenciaVig!R49*V50*12*(1-$G50)*1000","v":0}]
[{"$f":"+EnergíaVig!A50","v":"MTD_4 Discap."},{"$f":"+ITV_CD!B50","v":"MTD"},{"$f":"+ITV_CD!C50","v":4},{"$f":"+ITV_CD!D50","v":"Jubilados - 1"},{"$f":"+ITV_CD!E50","v":"Et"},{"$f":"+ITV_CD!F50","v":"Pp"},{"$f":"+ITV_CD!G50","v":0.25},"MTD4EtCPG","MTD4Et-","MTD4PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H51,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I51,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.257E-2},null,{"$f":"+($M51*(EnergíaVig!V50-$R$4*12*ClientesVig!Q50)+$M40*(($R$4-$Q$4)*12*ClientesVig!Q50)+$M31*(($Q$4-$P$4)*12*ClientesVig!Q50)+$M22*($P$4*12*ClientesVig!Q50))*(1-$G51)*1000","v":0},{"$f":"+($M51*(EnergíaVig!W50-$R$4*12*ClientesVig!R50)+$M40*(($R$4-$Q$4)*12*ClientesVig!R50)+$M31*(($Q$4-$P$4)*12*ClientesVig!R50)+$M22*($P$4*12*ClientesVig!R50))*(1-$G51)*1000","v":0},{"$f":"+($M51*(EnergíaVig!X50-$R$4*12*ClientesVig!S50)+$M40*(($R$4-$Q$4)*12*ClientesVig!S50)+$M31*(($Q$4-$P$4)*12*ClientesVig!S50)+$M22*($P$4*12*ClientesVig!S50))*(1-$G51)*1000","v":0},{"$f":"+($M51*(EnergíaVig!Y50-$R$4*12*ClientesVig!T50)+$M40*(($R$4-$Q$4)*12*ClientesVig!T50)+$M31*(($Q$4-$P$4)*12*ClientesVig!T50)+$M22*($P$4*12*ClientesVig!T50))*(1-$G51)*1000","v":0},{"$f":"+SUMPRODUCT(O51:R51,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J51,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.75},null,{"$f":"+PotenciaVig!Q50*U51*12*(1-$G51)*1000","v":0},{"$f":"+PotenciaVig!R50*V51*12*(1-$G51)*1000","v":0}]
[{"$f":"+EnergíaVig!A51","v":"MTD_4 Discapacitados 601-más"},{"$f":"+ITV_CD!B51","v":"MTD"},{"$f":"+ITV_CD!C51","v":4},{"$f":"+ITV_CD!D51","v":"Jubilados - 2"},{"$f":"+ITV_CD!E51","v":"Et"},{"$f":"+ITV_CD!F51","v":"Pp"},{"$f":"+ITV_CD!G51","v":0.25},"MTD4EtCPG","MTD4Et-","MTD4PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H52,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I52,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.257E-2},null,{"$f":"+($M52*(EnergíaVig!V51-$R$4*12*ClientesVig!Q51)+$M41*(($R$4-$Q$4)*12*ClientesVig!Q51)+$M32*(($Q$4-$P$4)*12*ClientesVig!Q51)+$M23*(($P$4-$P$5)*12*ClientesVig!Q51)+$M23*$P$5*12*ClientesVig!Q51*(1-$G52))*1000","v":0},{"$f":"+($M52*(EnergíaVig!W51-$R$4*12*ClientesVig!R51)+$M41*(($R$4-$Q$4)*12*ClientesVig!R51)+$M32*(($Q$4-$P$4)*12*ClientesVig!R51)+$M23*(($P$4-$P$5)*12*ClientesVig!R51)+$M23*$P$5*12*ClientesVig!R51*(1-$G52))*1000","v":0},{"$f":"+($M52*(EnergíaVig!X51-$R$4*12*ClientesVig!S51)+$M41*(($R$4-$Q$4)*12*ClientesVig!S51)+$M32*(($Q$4-$P$4)*12*ClientesVig!S51)+$M23*(($P$4-$P$5)*12*ClientesVig!S51)+$M23*$P$5*12*ClientesVig!S51*(1-$G52))*1000","v":0},{"$f":"+($M52*(EnergíaVig!Y51-$R$4*12*ClientesVig!T51)+$M41*(($R$4-$Q$4)*12*ClientesVig!T51)+$M32*(($Q$4-$P$4)*12*ClientesVig!T51)+$M23*(($P$4-$P$5)*12*ClientesVig!T51)+$M23*$P$5*12*ClientesVig!T51*(1-$G52))*1000","v":0},{"$f":"+SUMPRODUCT(O52:R52,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J52,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.75},null,{"$f":"+PotenciaVig!Q51*U52*12*(1-$G52)*1000","v":0},{"$f":"+PotenciaVig!R51*V52*12*(1-$G52)*1000","v":0}]
[{"$f":"+EnergíaVig!A52","v":"MTD_4 Político"},{"$f":"+ITV_CD!B52","v":"MTD"},{"$f":"+ITV_CD!C52","v":4},{"$f":"+ITV_CD!D52","v":"Político"},{"$f":"+ITV_CD!E52","v":"Et"},{"$f":"+ITV_CD!F52","v":"Pp"},{"$f":"+ITV_CD!G52","v":0.5},"MTD4EtCPG","MTD4Et-","MTD4PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H53,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I53,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.257E-2},null,{"$f":"+($M53*(EnergíaVig!V52-$R$4*12*ClientesVig!Q52)+$M44*(($R$4-$Q$4)*12*ClientesVig!Q52)+$M35*(($Q$4-$P$4)*12*ClientesVig!Q52)+$M26*($P$4*12*ClientesVig!Q52))*(1-$G53)*1000","v":0},{"$f":"+($M53*(EnergíaVig!W52-$R$4*12*ClientesVig!R52)+$M44*(($R$4-$Q$4)*12*ClientesVig!R52)+$M35*(($Q$4-$P$4)*12*ClientesVig!R52)+$M26*($P$4*12*ClientesVig!R52))*(1-$G53)*1000","v":0},{"$f":"+($M53*(EnergíaVig!X52-$R$4*12*ClientesVig!S52)+$M44*(($R$4-$Q$4)*12*ClientesVig!S52)+$M35*(($Q$4-$P$4)*12*ClientesVig!S52)+$M26*($P$4*12*ClientesVig!S52))*(1-$G53)*1000","v":0},{"$f":"+($M53*(EnergíaVig!Y52-$R$4*12*ClientesVig!T52)+$M44*(($R$4-$Q$4)*12*ClientesVig!T52)+$M35*(($Q$4-$P$4)*12*ClientesVig!T52)+$M26*($P$4*12*ClientesVig!T52))*(1-$G53)*1000","v":0},{"$f":"+SUMPRODUCT(O53:R53,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J53,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.75},null,{"$f":"+PotenciaVig!Q52*U53*12*(1-$G53)*1000","v":0},{"$f":"+PotenciaVig!R52*V53*12*(1-$G53)*1000","v":0}]
[{"$f":"+EnergíaVig!A53","v":"MTD_4 Cruz Roja"},{"$f":"+ITV_CD!B53","v":"MTD"},{"$f":"+ITV_CD!C53","v":4},{"$f":"+ITV_CD!D53","v":"Cruz Roja"},{"$f":"+ITV_CD!E53","v":"Et"},{"$f":"+ITV_CD!F53","v":"Pp"},{"$f":"+ITV_CD!G53","v":0.5},{"$f":"+B54&C54&E54&$A$4","v":"MTD4EtCPG"},{"$f":"+B54&C54&E54&$A$5","v":"MTD4Et-"},{"$f":"+B54&C54&F54&$A$4","v":"MTD4PpCPG"},null,null,{"$f":"+IFERROR(VLOOKUP(H54,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I54,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.257E-2},null,{"$f":"+EnergíaVig!V53*$M54*(1-$G54)*1000","v":0},{"$f":"+EnergíaVig!W53*$M54*(1-$G54)*1000","v":0},{"$f":"+EnergíaVig!X53*$M54*(1-$G54)*1000","v":0},{"$f":"+EnergíaVig!Y53*$M54*(1-$G54)*1000","v":0},{"$f":"+EnergíaVig!Z53*$M54*(1-$G54)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J54,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.75},null,{"$f":"+PotenciaVig!Q53*U54*12*(1-$G54)*1000","v":0},{"$f":"+PotenciaVig!R53*V54*12*(1-$G54)*1000","v":0}]
[{"$f":"+EnergíaVig!A54","v":"BTH"},{"$f":"+ITV_CD!B54","v":"BTH"},{"$f":"+ITV_CD!C54","v":1},null,null,null,null,"BTH1CPG","BTH1-","BTH1CPG",null,null,{"$f":"+IFERROR(VLOOKUP(H55,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I55,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O56:O58)","v":33285.801704699319},{"$f":"+SUM(P56:P58)","v":33871.416476417922},{"$f":"+SUM(Q56:Q58)","v":34484.083338921293},{"$f":"+SUM(R56:R58)","v":35070.973783762587},{"$f":"+SUM(S56:S58)","v":112097.04736224853},null,{"$f":"+IFERROR(VLOOKUP(J55,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W56:W58)","v":5996.1304631746598},{"$f":"+SUM(X56:X58)","v":6104.7065658167148},null,{"$f":"+SUM(W55,O55)/SUM($W$8,$O$8)","v":2.8828859529666124E-4}]
[{"$f":"+EnergíaVig!A55","v":"BTH Punta"},{"$f":"+ITV_CD!B55","v":"BTH"},{"$f":"+ITV_CD!C55","v":1},{"$f":"+ITV_CD!D55","v":"Regular"},"Et",{"$f":"+ITV_CD!F55","v":"Pp"},{"$f":"+ITV_CD!G55","v":0},"BTH1EtCPG","BTH1Et-","BTH1PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H56,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I56,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.3600000000000001E-3},null,{"$f":"+EnergíaVig!V55*$M56*(1-$G56)*1000","v":8270.6051582503806},{"$f":"+EnergíaVig!W55*$M56*(1-$G56)*1000","v":8416.2857230501977},{"$f":"+EnergíaVig!X55*$M56*(1-$G56)*1000","v":8568.6814411320629},{"$f":"+EnergíaVig!Y55*$M56*(1-$G56)*1000","v":8714.6303280776938},{"$f":"+SUMPRODUCT(O56:R56,PremisaCosto!$F$69:$I$69)","v":27853.759339239612},null,{"$f":"+IFERROR(VLOOKUP(J56,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.09},null,{"$f":"+PotenciaVig!Q55*U56*12*(1-$G56)*1000","v":5996.1304631746598},{"$f":"+PotenciaVig!R55*U56*12*(1-$G56)*1000","v":6104.7065658167148},null,{"$f":"+SUM(W56,O56)/SUM($W$8,$O$8)","v":1.0470302616970444E-4}]
[{"$f":"+EnergíaVig!A56","v":"BTH Fuera de Punta Medio"},{"$f":"+ITV_CD!B56","v":"BTH"},{"$f":"+ITV_CD!C56","v":1},{"$f":"+ITV_CD!D56","v":"Regular"},"Et",{"$f":"+ITV_CD!F56","v":"Pfp"},{"$f":"+ITV_CD!G56","v":0},{"$f":"+B57&C57&E57&$A$4","v":"BTH1EtCPG"},{"$f":"+B57&C57&E57&$A$5","v":"BTH1Et-"},{"$f":"+B57&C57&F57&$A$4","v":"BTH1PfpCPG"},null,null,{"$f":"+IFERROR(VLOOKUP(H57,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I57,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.3600000000000001E-3},null,{"$f":"+EnergíaVig!V56*$M57*(1-$G57)*1000","v":9886.0172251715976},{"$f":"+EnergíaVig!W56*$M57*(1-$G57)*1000","v":10059.732255847362},{"$f":"+EnergíaVig!X56*$M57*(1-$G57)*1000","v":10241.49007394605},{"$f":"+EnergíaVig!Y56*$M57*(1-$G57)*1000","v":10415.644976129348},{"$f":"+SUMPRODUCT(O57:R57,PremisaCosto!$F$69:$I$69)","v":33292.359759835599},null,{"$f":"+IFERROR(VLOOKUP(J57,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q56*U57*12*(1-$G57)*1000","v":0},{"$f":"+PotenciaVig!R56*U57*12*(1-$G57)*1000","v":0},null,{"$f":"+SUM(W57,O57)/SUM($W$8,$O$8)","v":7.2553101684090762E-5}]
[{"$f":"+EnergíaVig!A57","v":"BTH Fuera de Punta Bajo"},{"$f":"+ITV_CD!B57","v":"BTH"},{"$f":"+ITV_CD!C57","v":1},{"$f":"+ITV_CD!D57","v":"Regular"},"Et",{"$f":"+ITV_CD!F57","v":"Pfp"},{"$f":"+ITV_CD!G57","v":0},"BTH1EtCPG","BTH1Et-","BTH1PfpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H58,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I58,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.3600000000000001E-3},null,{"$f":"+EnergíaVig!V57*$M58*(1-$G58)*1000","v":15129.179321277341},{"$f":"+EnergíaVig!W57*$M58*(1-$G58)*1000","v":15395.398497520364},{"$f":"+EnergíaVig!X57*$M58*(1-$G58)*1000","v":15673.911823843178},{"$f":"+EnergíaVig!Y57*$M58*(1-$G58)*1000","v":15940.698479555547},{"$f":"+SUMPRODUCT(O58:R58,PremisaCosto!$F$69:$I$69)","v":50950.928263173322},null,{"$f":"+IFERROR(VLOOKUP(J58,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q57*U58*12*(1-$G58)*1000","v":0},{"$f":"+PotenciaVig!R57*U58*12*(1-$G58)*1000","v":0},null,{"$f":"+SUM(W58,O58)/SUM($W$8,$O$8)","v":1.1103246744286602E-4}]
[{"$f":"+EnergíaVig!A58","v":"BTD"},{"$f":"+ITV_CD!B58","v":"BTD"},{"$f":"+ITV_CD!C58","v":1},null,null,null,null,"BTD1CPG","BTD1-","BTD1CPG",null,null,{"$f":"+IFERROR(VLOOKUP(H59,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I59,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O60:O94)","v":31465799.157645635},{"$f":"+SUM(P60:P94)","v":32016326.725719642},{"$f":"+SUM(Q60:Q94)","v":32592300.703489747},{"$f":"+SUM(R60:R94)","v":33140201.457461603},{"$f":"+SUM(S60:S94)","v":105951869.26405168},null,{"$f":"+IFERROR(VLOOKUP(J59,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W60:W94)","v":3210851.7980326195},{"$f":"+SUM(X60:X94)","v":3271388.9889629455},null,{"$f":"+SUM(W59,O59)/SUM($W$8,$O$8)","v":0.254490612907806}]
[{"$f":"+EnergíaVig!A59","v":"BTD_1 (0-10,000)"},{"$f":"+ITV_CD!B59","v":"BTD"},{"$f":"+ITV_CD!C59","v":1},null,null,null,null,"BTD1CPG","BTD1-","BTD1CPG",null,null,{"$f":"+M61","v":1.975E-2},null,null,null,null,null,{"$f":"+SUMPRODUCT(O60:R60,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U61","v":1.07}]
[{"$f":"+EnergíaVig!A60","v":"BTD_1 Regular"},{"$f":"+ITV_CD!B60","v":"BTD"},{"$f":"+ITV_CD!C60","v":1},{"$f":"+ITV_CD!D60","v":"Regular"},{"$f":"+ITV_CD!E60","v":"Et"},{"$f":"+ITV_CD!F60","v":"Pp"},{"$f":"+ITV_CD!G60","v":0},"BTD1EtCPG","BTD1Et-","BTD1PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H61,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I61,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.975E-2},null,{"$f":"+EnergíaVig!V60*$M61*(1-$G61)*1000","v":12405294.388309507},{"$f":"+EnergíaVig!W60*$M61*(1-$G61)*1000","v":12626340.921630668},{"$f":"+EnergíaVig!X60*$M61*(1-$G61)*1000","v":12857362.82056547},{"$f":"+EnergíaVig!Y60*$M61*(1-$G61)*1000","v":13078091.982089551},{"$f":"+EnergíaVig!Z60*$M61*(1-$G61)*1000","v":41789372.183532901},null,{"$f":"+IFERROR(VLOOKUP(J61,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.07},null,{"$f":"+PotenciaVig!Q60*U61*12*(1-$G76)*1000","v":1345021.0621855459},{"$f":"+PotenciaVig!R60*U61*12*(1-$G76)*1000","v":1369579.3737370754}]
[{"$f":"+EnergíaVig!A61","v":"BTD_1 Agro"},{"$f":"+ITV_CD!B61","v":"BTD"},{"$f":"+ITV_CD!C61","v":1},{"$f":"+ITV_CD!D61","v":"Agropecuario"},{"$f":"+ITV_CD!E61","v":"Et"},{"$f":"+ITV_CD!F61","v":"Pp"},{"$f":"+ITV_CD!G61","v":0.05},"BTD1EtCPG","BTD1Et-","BTD1PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H62,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I62,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.975E-2},null,{"$f":"+EnergíaVig!V61*$M62*(1-$G62)*1000","v":49823.902383775763},{"$f":"+EnergíaVig!W61*$M62*(1-$G62)*1000","v":50712.664675103137},{"$f":"+EnergíaVig!X61*$M62*(1-$G62)*1000","v":51641.454635343645},{"$f":"+EnergíaVig!Y61*$M62*(1-$G62)*1000","v":52528.668717459506},{"$f":"+EnergíaVig!Z61*$M62*(1-$G62)*1000","v":167844.50578780772},null,{"$f":"+IFERROR(VLOOKUP(J62,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.07},null,{"$f":"+PotenciaVig!Q61*U62*12*(1-$G78)*1000","v":16566.035073740586},{"$f":"+PotenciaVig!R61*U62*12*(1-$G78)*1000","v":16869.445190514241}]
[{"$f":"+EnergíaVig!A62","v":"BTD_1 Jub. 1"},{"$f":"+ITV_CD!B62","v":"BTD"},{"$f":"+ITV_CD!C62","v":1},{"$f":"+ITV_CD!D62","v":"Jubilados - 1"},{"$f":"+ITV_CD!E62","v":"Et"},{"$f":"+ITV_CD!F62","v":"Pp"},{"$f":"+ITV_CD!G62","v":0.25},"BTD1EtCPG","BTD1Et-","BTD1PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H63,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I63,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.975E-2},null,{"$f":"+EnergíaVig!V62*$M63*(1-$G63)*1000","v":0},{"$f":"+EnergíaVig!W62*$M63*(1-$G63)*1000","v":0},{"$f":"+EnergíaVig!X62*$M63*(1-$G63)*1000","v":0},{"$f":"+EnergíaVig!Y62*$M63*(1-$G63)*1000","v":0},{"$f":"+EnergíaVig!Z62*$M63*(1-$G63)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J63,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.07},null,{"$f":"+PotenciaVig!Q62*U63*12*(1-$G79)*1000","v":0},{"$f":"+PotenciaVig!R62*U63*12*(1-$G79)*1000","v":0}]
[{"$f":"+EnergíaVig!A63","v":"BTD_1 Jub. 2"},{"$f":"+ITV_CD!B63","v":"BTD"},{"$f":"+ITV_CD!C63","v":1},{"$f":"+ITV_CD!D63","v":"Jubilados - 2"},{"$f":"+ITV_CD!E63","v":"Et"},{"$f":"+ITV_CD!F63","v":"Pp"},{"$f":"+ITV_CD!G63","v":0.25},"BTD1EtCPG","BTD1Et-","BTD1PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H64,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I64,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.975E-2},null,{"$f":"+((EnergíaVig!V63-ClientesVig!Q63*0.6*12)+(ClientesVig!Q63*0.6*12)*(1-$G64))*$M64*1000","v":8273.3669947849357},{"$f":"+((EnergíaVig!W63-ClientesVig!R63*0.6*12)+(ClientesVig!R63*0.6*12)*(1-$G64))*$M64*1000","v":8358.7365225644098},{"$f":"+((EnergíaVig!X63-ClientesVig!S63*0.6*12)+(ClientesVig!S63*0.6*12)*(1-$G64))*$M64*1000","v":8452.9595986897093},{"$f":"+((EnergíaVig!Y63-ClientesVig!T63*0.6*12)+(ClientesVig!T63*0.6*12)*(1-$G64))*$M64*1000","v":8554.3477323865645},{"$f":"+((EnergíaVig!Z63-ClientesVig!U63*0.6*12)+(ClientesVig!U63*0.6*12)*(1-$G64))*$M64*1000","v":28385.827345152753},null,{"$f":"+IFERROR(VLOOKUP(J64,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.07},null,{"$f":"+PotenciaVig!Q63*U64*12*(1-$G80)*1000","v":2690.0863255585423},{"$f":"+PotenciaVig!R63*U64*12*(1-$G80)*1000","v":2721.9264237482521}]
[{"$f":"+EnergíaVig!A64","v":"BTD_1 Discap."},{"$f":"+ITV_CD!B64","v":"BTD"},{"$f":"+ITV_CD!C64","v":1},{"$f":"+ITV_CD!D64","v":"Jubilados - 1"},{"$f":"+ITV_CD!E64","v":"Et"},{"$f":"+ITV_CD!F64","v":"Pp"},{"$f":"+ITV_CD!G64","v":0.25},"BTD1EtCPG","BTD1Et-","BTD1PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H65,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I65,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.975E-2},null,{"$f":"+EnergíaVig!V64*$M65*(1-$G65)*1000","v":0},{"$f":"+EnergíaVig!W64*$M65*(1-$G65)*1000","v":0},{"$f":"+EnergíaVig!X64*$M65*(1-$G65)*1000","v":0},{"$f":"+EnergíaVig!Y64*$M65*(1-$G65)*1000","v":0},{"$f":"+EnergíaVig!Z64*$M65*(1-$G65)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J65,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.07},null,{"$f":"+PotenciaVig!Q64*U65*12*(1-$G81)*1000","v":0},{"$f":"+PotenciaVig!R64*U65*12*(1-$G81)*1000","v":0}]
[{"$f":"+EnergíaVig!A65","v":"BTD_1 Discapacitados 601-más"},{"$f":"+ITV_CD!B65","v":"BTD"},{"$f":"+ITV_CD!C65","v":1},{"$f":"+ITV_CD!D65","v":"Jubilados - 2"},{"$f":"+ITV_CD!E65","v":"Et"},{"$f":"+ITV_CD!F65","v":"Pp"},{"$f":"+ITV_CD!G65","v":0.25},"BTD1EtCPG","BTD1Et-","BTD1PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H66,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I66,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.975E-2},null,{"$f":"+((EnergíaVig!V65-ClientesVig!Q65*0.6*12)+(ClientesVig!Q65*0.6*12)*(1-$G66))*$M66*1000","v":0},{"$f":"+((EnergíaVig!W65-ClientesVig!R65*0.6*12)+(ClientesVig!R65*0.6*12)*(1-$G66))*$M66*1000","v":0},{"$f":"+((EnergíaVig!X65-ClientesVig!S65*0.6*12)+(ClientesVig!S65*0.6*12)*(1-$G66))*$M66*1000","v":0},{"$f":"+((EnergíaVig!Y65-ClientesVig!T65*0.6*12)+(ClientesVig!T65*0.6*12)*(1-$G66))*$M66*1000","v":0},{"$f":"+((EnergíaVig!Z65-ClientesVig!U65*0.6*12)+(ClientesVig!U65*0.6*12)*(1-$G66))*$M66*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J66,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.07},null,{"$f":"+PotenciaVig!Q65*U66*12*(1-$G82)*1000","v":0},{"$f":"+PotenciaVig!R65*U66*12*(1-$G82)*1000","v":0}]
[{"$f":"+EnergíaVig!A66","v":"BTD_1 Político"},{"$f":"+ITV_CD!B66","v":"BTD"},{"$f":"+ITV_CD!C66","v":1},{"$f":"+ITV_CD!D66","v":"Político"},{"$f":"+ITV_CD!E66","v":"Et"},{"$f":"+ITV_CD!F66","v":"Pp"},{"$f":"+ITV_CD!G66","v":0.5},"BTD1EtCPG","BTD1Et-","BTD1PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H67,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I67,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.975E-2},null,{"$f":"+EnergíaVig!V66*$M67*(1-$G67)*1000","v":861.44570802480018},{"$f":"+EnergíaVig!W66*$M67*(1-$G67)*1000","v":876.81223743514136},{"$f":"+EnergíaVig!X66*$M67*(1-$G67)*1000","v":892.87083755728372},{"$f":"+EnergíaVig!Y66*$M67*(1-$G67)*1000","v":908.21059872755166},{"$f":"+EnergíaVig!Z66*$M67*(1-$G67)*1000","v":2901.9992856587933},null,{"$f":"+IFERROR(VLOOKUP(J67,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.07},null,{"$f":"+PotenciaVig!Q66*U67*12*(1-$G81)*1000","v":754.90580626341659},{"$f":"+PotenciaVig!R66*U67*12*(1-$G83)*1000","v":768.73205121653541}]
[{"$f":"+EnergíaVig!A67","v":"BTD_1 Cruz Roja"},{"$f":"+ITV_CD!B67","v":"BTD"},{"$f":"+ITV_CD!C67","v":1},{"$f":"+ITV_CD!D67","v":"Cruz Roja"},{"$f":"+ITV_CD!E67","v":"Et"},{"$f":"+ITV_CD!F67","v":"Pp"},{"$f":"+ITV_CD!G67","v":1},{"$f":"+B68&C68&E68&$A$4","v":"BTD1EtCPG"},{"$f":"+B68&C68&E68&$A$5","v":"BTD1Et-"},{"$f":"+B68&C68&F68&$A$4","v":"BTD1PpCPG"},null,null,{"$f":"+IFERROR(VLOOKUP(H68,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I68,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.975E-2},null,{"$f":"+EnergíaVig!V67*$M68*(1-$G68)*1000","v":0},{"$f":"+EnergíaVig!W67*$M68*(1-$G68)*1000","v":0},{"$f":"+EnergíaVig!X67*$M68*(1-$G68)*1000","v":0},{"$f":"+EnergíaVig!Y67*$M68*(1-$G68)*1000","v":0},{"$f":"+EnergíaVig!Z67*$M68*(1-$G68)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J68,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.07},null,{"$f":"+PotenciaVig!Q67*U68*12*(1-$G68)*1000","v":0},{"$f":"+PotenciaVig!R67*V68*12*(1-$G68)*1000","v":0}]
[{"$f":"+EnergíaVig!A68","v":"BTD_2 (10,001-30,000)"},{"$f":"+ITV_CD!B68","v":"BTD"},{"$f":"+ITV_CD!C68","v":2},null,null,null,null,"BTD2CPG","BTD2-","BTD2CPG",null,null,{"$f":"+M70","v":2.0820000000000002E-2},null,null,null,null,null,{"$f":"+SUMPRODUCT(O69:R69,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U70","v":1.07}]
[{"$f":"+EnergíaVig!A69","v":"BTD_2 Regular"},{"$f":"+ITV_CD!B69","v":"BTD"},{"$f":"+ITV_CD!C69","v":2},{"$f":"+ITV_CD!D69","v":"Regular"},{"$f":"+ITV_CD!E69","v":"Et"},{"$f":"+ITV_CD!F69","v":"Pp"},{"$f":"+ITV_CD!G69","v":0},"BTD2EtCPG","BTD2Et-","BTD2PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H70,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I70,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.0820000000000002E-2},null,{"$f":"+($M70*(EnergíaVig!V69-$P$4*12*ClientesVig!Q69)+$M61*($P$4*12*ClientesVig!Q69))*(1-$G70)*1000","v":8147258.1648668926},{"$f":"+($M70*(EnergíaVig!W69-$P$4*12*ClientesVig!R69)+$M61*($P$4*12*ClientesVig!R69))*(1-$G70)*1000","v":8290137.9592814865},{"$f":"+($M70*(EnergíaVig!X69-$P$4*12*ClientesVig!S69)+$M61*($P$4*12*ClientesVig!S69))*(1-$G70)*1000","v":8439601.5647925157},{"$f":"+($M70*(EnergíaVig!Y69-$P$4*12*ClientesVig!T69)+$M61*($P$4*12*ClientesVig!T69))*(1-$G70)*1000","v":8581859.2527808975},{"$f":"+SUMPRODUCT(O70:R70,PremisaCosto!$F$69:$I$69)","v":27434849.670632299},null,{"$f":"+IFERROR(VLOOKUP(J70,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.07},null,{"$f":"+PotenciaVig!Q69*U70*12*(1-$G85)*1000","v":806401.5957758138},{"$f":"+PotenciaVig!R69*U70*12*(1-$G85)*1000","v":821128.09959279874}]
[{"$f":"+EnergíaVig!A70","v":"BTD_2 Agro"},{"$f":"+ITV_CD!B70","v":"BTD"},{"$f":"+ITV_CD!C70","v":2},{"$f":"+ITV_CD!D70","v":"Agropecuario"},{"$f":"+ITV_CD!E70","v":"Et"},{"$f":"+ITV_CD!F70","v":"Pp"},{"$f":"+ITV_CD!G70","v":0.05},"BTD2EtCPG","BTD2Et-","BTD2PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H71,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I71,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.0820000000000002E-2},null,{"$f":"+($M71*(EnergíaVig!V70-$P$4*12*ClientesVig!Q70)+$M62*($P$4*12*ClientesVig!Q70))*(1-$G71)*1000","v":42162.171098902101},{"$f":"+($M71*(EnergíaVig!W70-$P$4*12*ClientesVig!R70)+$M62*($P$4*12*ClientesVig!R70))*(1-$G71)*1000","v":42902.628018263145},{"$f":"+($M71*(EnergíaVig!X70-$P$4*12*ClientesVig!S70)+$M62*($P$4*12*ClientesVig!S70))*(1-$G71)*1000","v":43677.122399536645},{"$f":"+($M71*(EnergíaVig!Y70-$P$4*12*ClientesVig!T70)+$M62*($P$4*12*ClientesVig!T70))*(1-$G71)*1000","v":44414.150170147273},{"$f":"+SUMPRODUCT(O71:R71,PremisaCosto!$F$69:$I$69)","v":141980.26834082697},null,{"$f":"+IFERROR(VLOOKUP(J71,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.07},null,{"$f":"+PotenciaVig!Q70*U71*12*(1-$G87)*1000","v":8513.70647359748},{"$f":"+PotenciaVig!R70*U71*12*(1-$G87)*1000","v":8669.6366442045364}]
[{"$f":"+EnergíaVig!A71","v":"BTD_2 Jub. 1"},{"$f":"+ITV_CD!B71","v":"BTD"},{"$f":"+ITV_CD!C71","v":2},{"$f":"+ITV_CD!D71","v":"Jubilados - 1"},{"$f":"+ITV_CD!E71","v":"Et"},{"$f":"+ITV_CD!F71","v":"Pp"},{"$f":"+ITV_CD!G71","v":0.25},"BTD2EtCPG","BTD2Et-","BTD2PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H72,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I72,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.0820000000000002E-2},null,{"$f":"+($M72*(EnergíaVig!V71-$P$4*12*ClientesVig!Q71)+$M63*($P$4*12*ClientesVig!Q71))*(1-$G72)*1000","v":0},{"$f":"+($M72*(EnergíaVig!W71-$P$4*12*ClientesVig!R71)+$M63*($P$4*12*ClientesVig!R71))*(1-$G72)*1000","v":0},{"$f":"+($M72*(EnergíaVig!X71-$P$4*12*ClientesVig!S71)+$M63*($P$4*12*ClientesVig!S71))*(1-$G72)*1000","v":0},{"$f":"+($M72*(EnergíaVig!Y71-$P$4*12*ClientesVig!T71)+$M63*($P$4*12*ClientesVig!T71))*(1-$G72)*1000","v":0},{"$f":"+SUMPRODUCT(O72:R72,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J72,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.07},null,{"$f":"+PotenciaVig!Q71*U72*12*(1-$G88)*1000","v":0},{"$f":"+PotenciaVig!R71*U72*12*(1-$G88)*1000","v":0}]
[{"$f":"+EnergíaVig!A72","v":"BTD_2 Jub. 2"},{"$f":"+ITV_CD!B72","v":"BTD"},{"$f":"+ITV_CD!C72","v":2},{"$f":"+ITV_CD!D72","v":"Jubilados - 2"},{"$f":"+ITV_CD!E72","v":"Et"},{"$f":"+ITV_CD!F72","v":"Pp"},{"$f":"+ITV_CD!G72","v":0.25},"BTD2EtCPG","BTD2Et-","BTD2PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H73,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I73,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.0820000000000002E-2},null,{"$f":"+($M73*(EnergíaVig!V72-$P$4*12*ClientesVig!Q72)+$M64*($P$4*12*ClientesVig!Q72-$P$5*12*ClientesVig!Q72)+$M64*$P$5*12*ClientesVig!Q72*(1-$G73))*1000","v":8024.6643042418136},{"$f":"+($M73*(EnergíaVig!W72-$P$4*12*ClientesVig!R72)+$M64*($P$4*12*ClientesVig!R72-$P$5*12*ClientesVig!R72)+$M64*$P$5*12*ClientesVig!R72*(1-$G73))*1000","v":8104.9657054110612},{"$f":"+($M73*(EnergíaVig!X72-$P$4*12*ClientesVig!S72)+$M64*($P$4*12*ClientesVig!S72-$P$5*12*ClientesVig!S72)+$M64*$P$5*12*ClientesVig!S72*(1-$G73))*1000","v":8193.8615311380381},{"$f":"+($M73*(EnergíaVig!Y72-$P$4*12*ClientesVig!T72)+$M64*($P$4*12*ClientesVig!T72-$P$5*12*ClientesVig!T72)+$M64*$P$5*12*ClientesVig!T72*(1-$G73))*1000","v":8289.6871764049156},{"$f":"+SUMPRODUCT(O73:R73,PremisaCosto!$F$69:$I$69)","v":26763.761966908332},null,{"$f":"+IFERROR(VLOOKUP(J73,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.07},null,{"$f":"+PotenciaVig!Q72*U73*12*(1-$G89)*1000","v":1589.0277364927197},{"$f":"+PotenciaVig!R72*U73*12*(1-$G89)*1000","v":1607.8356084466418}]
[{"$f":"+EnergíaVig!A73","v":"BTD_2 Discap."},{"$f":"+ITV_CD!B73","v":"BTD"},{"$f":"+ITV_CD!C73","v":2},{"$f":"+ITV_CD!D73","v":"Jubilados - 1"},{"$f":"+ITV_CD!E73","v":"Et"},{"$f":"+ITV_CD!F73","v":"Pp"},{"$f":"+ITV_CD!G73","v":0.25},"BTD2EtCPG","BTD2Et-","BTD2PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H74,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I74,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.0820000000000002E-2},null,{"$f":"+($M74*(EnergíaVig!V73-$P$4*12*ClientesVig!Q73)+$M65*($P$4*12*ClientesVig!Q73))*(1-$G74)*1000","v":0},{"$f":"+($M74*(EnergíaVig!W73-$P$4*12*ClientesVig!R73)+$M65*($P$4*12*ClientesVig!R73))*(1-$G74)*1000","v":0},{"$f":"+($M74*(EnergíaVig!X73-$P$4*12*ClientesVig!S73)+$M65*($P$4*12*ClientesVig!S73))*(1-$G74)*1000","v":0},{"$f":"+($M74*(EnergíaVig!Y73-$P$4*12*ClientesVig!T73)+$M65*($P$4*12*ClientesVig!T73))*(1-$G74)*1000","v":0},{"$f":"+SUMPRODUCT(O74:R74,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J74,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.07},null,{"$f":"+PotenciaVig!Q73*U74*12*(1-$G90)*1000","v":0},{"$f":"+PotenciaVig!R73*U74*12*(1-$G90)*1000","v":0}]
[{"$f":"+EnergíaVig!A74","v":"BTD_2 Discapacitados 601-más"},{"$f":"+ITV_CD!B74","v":"BTD"},{"$f":"+ITV_CD!C74","v":2},{"$f":"+ITV_CD!D74","v":"Jubilados - 2"},{"$f":"+ITV_CD!E74","v":"Et"},{"$f":"+ITV_CD!F74","v":"Pp"},{"$f":"+ITV_CD!G74","v":0.25},"BTD2EtCPG","BTD2Et-","BTD2PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H75,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I75,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.0820000000000002E-2},null,{"$f":"+($M75*(EnergíaVig!V74-$P$4*12*ClientesVig!Q74)+$M66*($P$4*12*ClientesVig!Q74-$P$5*12*ClientesVig!Q74)+$M66*$P$5*12*ClientesVig!Q74*(1-$G75))*1000","v":0},{"$f":"+($M75*(EnergíaVig!W74-$P$4*12*ClientesVig!R74)+$M66*($P$4*12*ClientesVig!R74-$P$5*12*ClientesVig!R74)+$M66*$P$5*12*ClientesVig!R74*(1-$G75))*1000","v":0},{"$f":"+($M75*(EnergíaVig!X74-$P$4*12*ClientesVig!S74)+$M66*($P$4*12*ClientesVig!S74-$P$5*12*ClientesVig!S74)+$M66*$P$5*12*ClientesVig!S74*(1-$G75))*1000","v":0},{"$f":"+($M75*(EnergíaVig!Y74-$P$4*12*ClientesVig!T74)+$M66*($P$4*12*ClientesVig!T74-$P$5*12*ClientesVig!T74)+$M66*$P$5*12*ClientesVig!T74*(1-$G75))*1000","v":0},{"$f":"+SUMPRODUCT(O75:R75,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J75,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.07},null,{"$f":"+PotenciaVig!Q74*U75*12*(1-$G91)*1000","v":0},{"$f":"+PotenciaVig!R74*U75*12*(1-$G91)*1000","v":0}]
[{"$f":"+EnergíaVig!A75","v":"BTD_2 Político"},{"$f":"+ITV_CD!B75","v":"BTD"},{"$f":"+ITV_CD!C75","v":2},{"$f":"+ITV_CD!D75","v":"Político"},{"$f":"+ITV_CD!E75","v":"Et"},{"$f":"+ITV_CD!F75","v":"Pp"},{"$f":"+ITV_CD!G75","v":0.5},"BTD2EtCPG","BTD2Et-","BTD2PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H76,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I76,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.0820000000000002E-2},null,{"$f":"+($M76*(EnergíaVig!V75-$P$4*12*ClientesVig!Q75)+$M67*($P$4*12*ClientesVig!Q75))*(1-$G76)*1000","v":1119.735086805819},{"$f":"+($M76*(EnergíaVig!W75-$P$4*12*ClientesVig!R75)+$M67*($P$4*12*ClientesVig!R75))*(1-$G76)*1000","v":1139.1437436647175},{"$f":"+($M76*(EnergíaVig!X75-$P$4*12*ClientesVig!S75)+$M67*($P$4*12*ClientesVig!S75))*(1-$G76)*1000","v":1159.4599973787406},{"$f":"+($M76*(EnergíaVig!Y75-$P$4*12*ClientesVig!T75)+$M67*($P$4*12*ClientesVig!T75))*(1-$G76)*1000","v":1178.7309118017795},{"$f":"+SUMPRODUCT(O76:R76,PremisaCosto!$F$69:$I$69)","v":3769.5017973717636},null,{"$f":"+IFERROR(VLOOKUP(J76,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.07},null,{"$f":"+PotenciaVig!Q75*U76*12*(1-$G90)*1000","v":723.90523486303221},{"$f":"+PotenciaVig!R75*U76*12*(1-$G92)*1000","v":737.1636983918828}]
[{"$f":"+EnergíaVig!A76","v":"BTD_2 Cruz Roja"},{"$f":"+ITV_CD!B76","v":"BTD"},{"$f":"+ITV_CD!C76","v":2},{"$f":"+ITV_CD!D76","v":"Cruz Roja"},{"$f":"+ITV_CD!E76","v":"Et"},{"$f":"+ITV_CD!F76","v":"Pp"},{"$f":"+ITV_CD!G76","v":1},{"$f":"+B77&C77&E77&$A$4","v":"BTD2EtCPG"},{"$f":"+B77&C77&E77&$A$5","v":"BTD2Et-"},{"$f":"+B77&C77&F77&$A$4","v":"BTD2PpCPG"},null,null,{"$f":"+IFERROR(VLOOKUP(H77,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I77,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.0820000000000002E-2},null,{"$f":"+EnergíaVig!V76*$M77*(1-$G77)*1000","v":0},{"$f":"+EnergíaVig!W76*$M77*(1-$G77)*1000","v":0},{"$f":"+EnergíaVig!X76*$M77*(1-$G77)*1000","v":0},{"$f":"+EnergíaVig!Y76*$M77*(1-$G77)*1000","v":0},{"$f":"+EnergíaVig!Z76*$M77*(1-$G77)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J77,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.07},null,{"$f":"+PotenciaVig!Q76*U77*12*(1-$G77)*1000","v":0},{"$f":"+PotenciaVig!R76*V77*12*(1-$G77)*1000","v":0}]
[{"$f":"+EnergíaVig!A77","v":"BTD_3 (30,001-50,000)"},{"$f":"+ITV_CD!B77","v":"BTD"},{"$f":"+ITV_CD!C77","v":3},null,null,null,null,"BTD3CPG","BTD3-","BTD3CPG",null,null,{"$f":"+M79","v":2.2859999999999998E-2},null,null,null,null,null,{"$f":"+SUMPRODUCT(O78:R78,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U79","v":1.07}]
[{"$f":"+EnergíaVig!A78","v":"BTD_3 Regular"},{"$f":"+ITV_CD!B78","v":"BTD"},{"$f":"+ITV_CD!C78","v":3},{"$f":"+ITV_CD!D78","v":"Regular"},{"$f":"+ITV_CD!E78","v":"Et"},{"$f":"+ITV_CD!F78","v":"Pp"},{"$f":"+ITV_CD!G78","v":0},"BTD3EtCPG","BTD3Et-","BTD3PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H79,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I79,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.2859999999999998E-2},null,{"$f":"+($M79*(EnergíaVig!V78-$Q$4*12*ClientesVig!Q78)+$M70*(($Q$4-$P$4)*12*ClientesVig!Q78)+$M61*($P$4*12*ClientesVig!Q78))*(1-$G79)*1000","v":3795832.7231873507},{"$f":"+($M79*(EnergíaVig!W78-$Q$4*12*ClientesVig!R78)+$M70*(($Q$4-$P$4)*12*ClientesVig!R78)+$M61*($P$4*12*ClientesVig!R78))*(1-$G79)*1000","v":3860462.3950299257},{"$f":"+($M79*(EnergíaVig!X78-$Q$4*12*ClientesVig!S78)+$M70*(($Q$4-$P$4)*12*ClientesVig!S78)+$M61*($P$4*12*ClientesVig!S78))*(1-$G79)*1000","v":3928187.4564861283},{"$f":"+($M79*(EnergíaVig!Y78-$Q$4*12*ClientesVig!T78)+$M70*(($Q$4-$P$4)*12*ClientesVig!T78)+$M61*($P$4*12*ClientesVig!T78))*(1-$G79)*1000","v":3992191.2533727721},{"$f":"+SUMPRODUCT(O79:R79,PremisaCosto!$F$69:$I$69)","v":12773039.524429951},null,{"$f":"+IFERROR(VLOOKUP(J79,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.07},null,{"$f":"+PotenciaVig!Q78*U79*12*(1-$G94)*1000","v":319660.2718371388},{"$f":"+PotenciaVig!R78*U79*12*(1-$G94)*1000","v":325506.89343496528}]
[{"$f":"+EnergíaVig!A79","v":"BTD_3 Agro"},{"$f":"+ITV_CD!B79","v":"BTD"},{"$f":"+ITV_CD!C79","v":3},{"$f":"+ITV_CD!D79","v":"Agropecuario"},{"$f":"+ITV_CD!E79","v":"Et"},{"$f":"+ITV_CD!F79","v":"Pp"},{"$f":"+ITV_CD!G79","v":0.05},"BTD3EtCPG","BTD3Et-","BTD3PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H80,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I80,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.2859999999999998E-2},null,{"$f":"+($M80*(EnergíaVig!V79-$Q$4*12*ClientesVig!Q79)+$M71*(($Q$4-$P$4)*12*ClientesVig!Q79)+$M62*($P$4*12*ClientesVig!Q79))*(1-$G80)*1000","v":13397.42145577785},{"$f":"+($M80*(EnergíaVig!W79-$Q$4*12*ClientesVig!R79)+$M71*(($Q$4-$P$4)*12*ClientesVig!R79)+$M62*($P$4*12*ClientesVig!R79))*(1-$G80)*1000","v":13626.564520135669},{"$f":"+($M80*(EnergíaVig!X79-$Q$4*12*ClientesVig!S79)+$M71*(($Q$4-$P$4)*12*ClientesVig!S79)+$M62*($P$4*12*ClientesVig!S79))*(1-$G80)*1000","v":13866.610486313737},{"$f":"+($M80*(EnergíaVig!Y79-$Q$4*12*ClientesVig!T79)+$M71*(($Q$4-$P$4)*12*ClientesVig!T79)+$M62*($P$4*12*ClientesVig!T79))*(1-$G80)*1000","v":14093.544922042587},{"$f":"+SUMPRODUCT(O80:R80,PremisaCosto!$F$69:$I$69)","v":45087.168405974007},null,{"$f":"+IFERROR(VLOOKUP(J80,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.07},null,{"$f":"+PotenciaVig!Q79*U80*12*(1-$G96)*1000","v":2312.4750558124638},{"$f":"+PotenciaVig!R79*U80*12*(1-$G96)*1000","v":2354.8284809740703}]
[{"$f":"+EnergíaVig!A80","v":"BTD_3 Jub. 1"},{"$f":"+ITV_CD!B80","v":"BTD"},{"$f":"+ITV_CD!C80","v":3},{"$f":"+ITV_CD!D80","v":"Jubilados - 1"},{"$f":"+ITV_CD!E80","v":"Et"},{"$f":"+ITV_CD!F80","v":"Pp"},{"$f":"+ITV_CD!G80","v":0.25},"BTD3EtCPG","BTD3Et-","BTD3PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H81,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I81,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.2859999999999998E-2},null,{"$f":"+($M81*(EnergíaVig!V80-$Q$4*12*ClientesVig!Q80)+$M72*(($Q$4-$P$4)*12*ClientesVig!Q80)+$M63*($P$4*12*ClientesVig!Q80))*(1-$G81)*1000","v":0},{"$f":"+($M81*(EnergíaVig!W80-$Q$4*12*ClientesVig!R80)+$M72*(($Q$4-$P$4)*12*ClientesVig!R80)+$M63*($P$4*12*ClientesVig!R80))*(1-$G81)*1000","v":0},{"$f":"+($M81*(EnergíaVig!X80-$Q$4*12*ClientesVig!S80)+$M72*(($Q$4-$P$4)*12*ClientesVig!S80)+$M63*($P$4*12*ClientesVig!S80))*(1-$G81)*1000","v":0},{"$f":"+($M81*(EnergíaVig!Y80-$Q$4*12*ClientesVig!T80)+$M72*(($Q$4-$P$4)*12*ClientesVig!T80)+$M63*($P$4*12*ClientesVig!T80))*(1-$G81)*1000","v":0},{"$f":"+SUMPRODUCT(O81:R81,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J81,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.07},null,{"$f":"+PotenciaVig!Q80*U81*12*(1-$G97)*1000","v":0},{"$f":"+PotenciaVig!R80*U81*12*(1-$G97)*1000","v":0}]
[{"$f":"+EnergíaVig!A81","v":"BTD_3 Jub. 2"},{"$f":"+ITV_CD!B81","v":"BTD"},{"$f":"+ITV_CD!C81","v":3},{"$f":"+ITV_CD!D81","v":"Jubilados - 2"},{"$f":"+ITV_CD!E81","v":"Et"},{"$f":"+ITV_CD!F81","v":"Pp"},{"$f":"+ITV_CD!G81","v":0.25},"BTD3EtCPG","BTD3Et-","BTD3PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H82,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I82,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.2859999999999998E-2},null,{"$f":"+($M82*(EnergíaVig!V81-$Q$4*12*ClientesVig!Q81)+$M73*(($Q$4-$P$4)*12*ClientesVig!Q81)+$M64*(($P$4-$P$5)*12*ClientesVig!Q81)+$M64*$P$5*12*ClientesVig!Q81*(1-$G82))*1000","v":0},{"$f":"+($M82*(EnergíaVig!W81-$Q$4*12*ClientesVig!R81)+$M73*(($Q$4-$P$4)*12*ClientesVig!R81)+$M64*(($P$4-$P$5)*12*ClientesVig!R81)+$M64*$P$5*12*ClientesVig!R81*(1-$G82))*1000","v":0},{"$f":"+($M82*(EnergíaVig!X81-$Q$4*12*ClientesVig!S81)+$M73*(($Q$4-$P$4)*12*ClientesVig!S81)+$M64*(($P$4-$P$5)*12*ClientesVig!S81)+$M64*$P$5*12*ClientesVig!S81*(1-$G82))*1000","v":0},{"$f":"+($M82*(EnergíaVig!Y81-$Q$4*12*ClientesVig!T81)+$M73*(($Q$4-$P$4)*12*ClientesVig!T81)+$M64*(($P$4-$P$5)*12*ClientesVig!T81)+$M64*$P$5*12*ClientesVig!T81*(1-$G82))*1000","v":0},{"$f":"+SUMPRODUCT(O82:R82,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J82,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.07},null,{"$f":"+PotenciaVig!Q81*U82*12*(1-$G98)*1000","v":0},{"$f":"+PotenciaVig!R81*U82*12*(1-$G98)*1000","v":0}]
[{"$f":"+EnergíaVig!A82","v":"BTD_3 Discap."},{"$f":"+ITV_CD!B82","v":"BTD"},{"$f":"+ITV_CD!C82","v":3},{"$f":"+ITV_CD!D82","v":"Jubilados - 1"},{"$f":"+ITV_CD!E82","v":"Et"},{"$f":"+ITV_CD!F82","v":"Pp"},{"$f":"+ITV_CD!G82","v":0.25},"BTD3EtCPG","BTD3Et-","BTD3PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H83,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I83,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.2859999999999998E-2},null,{"$f":"+($M83*(EnergíaVig!V82-$Q$4*12*ClientesVig!Q82)+$M74*(($Q$4-$P$4)*12*ClientesVig!Q82)+$M65*($P$4*12*ClientesVig!Q82))*(1-$G83)*1000","v":0},{"$f":"+($M83*(EnergíaVig!W82-$Q$4*12*ClientesVig!R82)+$M74*(($Q$4-$P$4)*12*ClientesVig!R82)+$M65*($P$4*12*ClientesVig!R82))*(1-$G83)*1000","v":0},{"$f":"+($M83*(EnergíaVig!X82-$Q$4*12*ClientesVig!S82)+$M74*(($Q$4-$P$4)*12*ClientesVig!S82)+$M65*($P$4*12*ClientesVig!S82))*(1-$G83)*1000","v":0},{"$f":"+($M83*(EnergíaVig!Y82-$Q$4*12*ClientesVig!T82)+$M74*(($Q$4-$P$4)*12*ClientesVig!T82)+$M65*($P$4*12*ClientesVig!T82))*(1-$G83)*1000","v":0},{"$f":"+SUMPRODUCT(O83:R83,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J83,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.07},null,{"$f":"+PotenciaVig!Q82*U83*12*(1-$G99)*1000","v":0},{"$f":"+PotenciaVig!R82*U83*12*(1-$G99)*1000","v":0}]
[{"$f":"+EnergíaVig!A83","v":"BTD_3 Discapacitados 601-más"},{"$f":"+ITV_CD!B83","v":"BTD"},{"$f":"+ITV_CD!C83","v":3},{"$f":"+ITV_CD!D83","v":"Jubilados - 2"},{"$f":"+ITV_CD!E83","v":"Et"},{"$f":"+ITV_CD!F83","v":"Pp"},{"$f":"+ITV_CD!G83","v":0.25},"BTD3EtCPG","BTD3Et-","BTD3PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H84,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I84,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.2859999999999998E-2},null,{"$f":"+($M84*(EnergíaVig!V83-$Q$4*12*ClientesVig!Q83)+$M75*(($Q$4-$P$4)*12*ClientesVig!Q83)+$M66*(($P$4-$P$5)*12*ClientesVig!Q83)+$M66*$P$5*12*ClientesVig!Q83*(1-$G84))*1000","v":0},{"$f":"+($M84*(EnergíaVig!W83-$Q$4*12*ClientesVig!R83)+$M75*(($Q$4-$P$4)*12*ClientesVig!R83)+$M66*(($P$4-$P$5)*12*ClientesVig!R83)+$M66*$P$5*12*ClientesVig!R83*(1-$G84))*1000","v":0},{"$f":"+($M84*(EnergíaVig!X83-$Q$4*12*ClientesVig!S83)+$M75*(($Q$4-$P$4)*12*ClientesVig!S83)+$M66*(($P$4-$P$5)*12*ClientesVig!S83)+$M66*$P$5*12*ClientesVig!S83*(1-$G84))*1000","v":0},{"$f":"+($M84*(EnergíaVig!Y83-$Q$4*12*ClientesVig!T83)+$M75*(($Q$4-$P$4)*12*ClientesVig!T83)+$M66*(($P$4-$P$5)*12*ClientesVig!T83)+$M66*$P$5*12*ClientesVig!T83*(1-$G84))*1000","v":0},{"$f":"+SUMPRODUCT(O84:R84,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J84,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.07},null,{"$f":"+PotenciaVig!Q83*U84*12*(1-$G100)*1000","v":0},{"$f":"+PotenciaVig!R83*U84*12*(1-$G100)*1000","v":0}]
[{"$f":"+EnergíaVig!A84","v":"BTD_3 Político"},{"$f":"+ITV_CD!B84","v":"BTD"},{"$f":"+ITV_CD!C84","v":3},{"$f":"+ITV_CD!D84","v":"Político"},{"$f":"+ITV_CD!E84","v":"Et"},{"$f":"+ITV_CD!F84","v":"Pp"},{"$f":"+ITV_CD!G84","v":0.5},"BTD3EtCPG","BTD3Et-","BTD3PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H85,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I85,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.2859999999999998E-2},null,{"$f":"+($M85*(EnergíaVig!V84-$Q$4*12*ClientesVig!Q84)+$M76*(($Q$4-$P$4)*12*ClientesVig!Q84)+$M67*($P$4*12*ClientesVig!Q84))*(1-$G85)*1000","v":0},{"$f":"+($M85*(EnergíaVig!W84-$Q$4*12*ClientesVig!R84)+$M76*(($Q$4-$P$4)*12*ClientesVig!R84)+$M67*($P$4*12*ClientesVig!R84))*(1-$G85)*1000","v":0},{"$f":"+($M85*(EnergíaVig!X84-$Q$4*12*ClientesVig!S84)+$M76*(($Q$4-$P$4)*12*ClientesVig!S84)+$M67*($P$4*12*ClientesVig!S84))*(1-$G85)*1000","v":0},{"$f":"+($M85*(EnergíaVig!Y84-$Q$4*12*ClientesVig!T84)+$M76*(($Q$4-$P$4)*12*ClientesVig!T84)+$M67*($P$4*12*ClientesVig!T84))*(1-$G85)*1000","v":0},{"$f":"+SUMPRODUCT(O85:R85,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J85,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.07},null,{"$f":"+PotenciaVig!Q84*U85*12*(1-$G99)*1000","v":0},{"$f":"+PotenciaVig!R84*U85*12*(1-$G101)*1000","v":0}]
[{"$f":"+EnergíaVig!A85","v":"BTD_3 Cruz Roja"},{"$f":"+ITV_CD!B85","v":"BTD"},{"$f":"+ITV_CD!C85","v":3},{"$f":"+ITV_CD!D85","v":"Cruz Roja"},{"$f":"+ITV_CD!E85","v":"Et"},{"$f":"+ITV_CD!F85","v":"Pp"},{"$f":"+ITV_CD!G85","v":1},{"$f":"+B86&C86&E86&$A$4","v":"BTD3EtCPG"},{"$f":"+B86&C86&E86&$A$5","v":"BTD3Et-"},{"$f":"+B86&C86&F86&$A$4","v":"BTD3PpCPG"},null,null,{"$f":"+IFERROR(VLOOKUP(H86,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I86,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.2859999999999998E-2},null,{"$f":"+EnergíaVig!V85*$M86*(1-$G86)*1000","v":0},{"$f":"+EnergíaVig!W85*$M86*(1-$G86)*1000","v":0},{"$f":"+EnergíaVig!X85*$M86*(1-$G86)*1000","v":0},{"$f":"+EnergíaVig!Y85*$M86*(1-$G86)*1000","v":0},{"$f":"+EnergíaVig!Z85*$M86*(1-$G86)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J86,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.07},null,{"$f":"+PotenciaVig!Q85*U86*12*(1-$G86)*1000","v":0},{"$f":"+PotenciaVig!R85*V86*12*(1-$G86)*1000","v":0}]
[{"$f":"+EnergíaVig!A86","v":"BTD_4 (50,001-más)"},{"$f":"+ITV_CD!B86","v":"BTD"},{"$f":"+ITV_CD!C86","v":4},null,null,null,null,"BTD4CPG","BTD4-","BTD4CPG",null,null,{"$f":"+M88","v":2.4889999999999999E-2},null,null,null,null,null,{"$f":"+SUMPRODUCT(O87:R87,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U88","v":1.07}]
[{"$f":"+EnergíaVig!A87","v":"BTD_4 Regular"},{"$f":"+ITV_CD!B87","v":"BTD"},{"$f":"+ITV_CD!C87","v":4},{"$f":"+ITV_CD!D87","v":"Regular"},{"$f":"+ITV_CD!E87","v":"Et"},{"$f":"+ITV_CD!F87","v":"Pp"},{"$f":"+ITV_CD!G87","v":0},"BTD4EtCPG","BTD4Et-","BTD4PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H88,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I88,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.4889999999999999E-2},null,{"$f":"+($M88*(EnergíaVig!V87-$R$4*12*ClientesVig!Q87)+$M79*(($R$4-$Q$4)*12*ClientesVig!Q87)+$M70*(($Q$4-$P$4)*12*ClientesVig!Q87)+$M61*($P$4*12*ClientesVig!Q87))*(1-$G88)*1000","v":6952298.8552048206},{"$f":"+($M88*(EnergíaVig!W87-$R$4*12*ClientesVig!R87)+$M79*(($R$4-$Q$4)*12*ClientesVig!R87)+$M70*(($Q$4-$P$4)*12*ClientesVig!R87)+$M61*($P$4*12*ClientesVig!R87))*(1-$G88)*1000","v":7071506.9951637601},{"$f":"+($M88*(EnergíaVig!X87-$R$4*12*ClientesVig!S87)+$M79*(($R$4-$Q$4)*12*ClientesVig!S87)+$M70*(($Q$4-$P$4)*12*ClientesVig!S87)+$M61*($P$4*12*ClientesVig!S87))*(1-$G88)*1000","v":7196369.1668029875},{"$f":"+($M88*(EnergíaVig!Y87-$R$4*12*ClientesVig!T87)+$M79*(($R$4-$Q$4)*12*ClientesVig!T87)+$M70*(($Q$4-$P$4)*12*ClientesVig!T87)+$M61*($P$4*12*ClientesVig!T87))*(1-$G88)*1000","v":7314499.2812454179},{"$f":"+SUMPRODUCT(O88:R88,PremisaCosto!$F$69:$I$69)","v":23398392.949374542},null,{"$f":"+IFERROR(VLOOKUP(J88,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.07},null,{"$f":"+PotenciaVig!Q87*U88*12*(1-$G101)*1000","v":702912.73389486875},{"$f":"+PotenciaVig!R87*U88*12*(1-$G101)*1000","v":715784.2512000429}]
[{"$f":"+EnergíaVig!A88","v":"BTD_4 Agro"},{"$f":"+ITV_CD!B88","v":"BTD"},{"$f":"+ITV_CD!C88","v":4},{"$f":"+ITV_CD!D88","v":"Agropecuario"},{"$f":"+ITV_CD!E88","v":"Et"},{"$f":"+ITV_CD!F88","v":"Pp"},{"$f":"+ITV_CD!G88","v":0.05},"BTD4EtCPG","BTD4Et-","BTD4PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H89,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I89,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.4889999999999999E-2},null,{"$f":"+($M89*(EnergíaVig!V88-$R$4*12*ClientesVig!Q88)+$M80*(($R$4-$Q$4)*12*ClientesVig!Q88)+$M71*(($Q$4-$P$4)*12*ClientesVig!Q88)+$M62*($P$4*12*ClientesVig!Q88))*(1-$G89)*1000","v":41452.319044749893},{"$f":"+($M89*(EnergíaVig!W88-$R$4*12*ClientesVig!R88)+$M80*(($R$4-$Q$4)*12*ClientesVig!R88)+$M71*(($Q$4-$P$4)*12*ClientesVig!R88)+$M62*($P$4*12*ClientesVig!R88))*(1-$G89)*1000","v":42156.939191225138},{"$f":"+($M89*(EnergíaVig!X88-$R$4*12*ClientesVig!S88)+$M80*(($R$4-$Q$4)*12*ClientesVig!S88)+$M71*(($Q$4-$P$4)*12*ClientesVig!S88)+$M62*($P$4*12*ClientesVig!S88))*(1-$G89)*1000","v":42895.355356684457},{"$f":"+($M89*(EnergíaVig!Y88-$R$4*12*ClientesVig!T88)+$M80*(($R$4-$Q$4)*12*ClientesVig!T88)+$M71*(($Q$4-$P$4)*12*ClientesVig!T88)+$M62*($P$4*12*ClientesVig!T88))*(1-$G89)*1000","v":43592.34774398923},{"$f":"+SUMPRODUCT(O89:R89,PremisaCosto!$F$69:$I$69)","v":139481.90315227391},null,{"$f":"+IFERROR(VLOOKUP(J89,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.07},null,{"$f":"+PotenciaVig!Q88*U89*12*(1-$G104)*1000","v":3705.9926329238006},{"$f":"+PotenciaVig!R88*U89*12*(1-$G102)*1000","v":5660.8029005676663}]
[{"$f":"+EnergíaVig!A89","v":"BTD_4 Jub. 1"},{"$f":"+ITV_CD!B89","v":"BTD"},{"$f":"+ITV_CD!C89","v":4},{"$f":"+ITV_CD!D89","v":"Jubilados - 1"},{"$f":"+ITV_CD!E89","v":"Et"},{"$f":"+ITV_CD!F89","v":"Pp"},{"$f":"+ITV_CD!G89","v":0.25},"BTD4EtCPG","BTD4Et-","BTD4PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H90,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I90,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.4889999999999999E-2},null,{"$f":"+($M90*(EnergíaVig!V89-$R$4*12*ClientesVig!Q89)+$M81*(($R$4-$Q$4)*12*ClientesVig!Q89)+$M72*(($Q$4-$P$4)*12*ClientesVig!Q89)+$M63*($P$4*12*ClientesVig!Q89))*(1-$G90)*1000","v":0},{"$f":"+($M90*(EnergíaVig!W89-$R$4*12*ClientesVig!R89)+$M81*(($R$4-$Q$4)*12*ClientesVig!R89)+$M72*(($Q$4-$P$4)*12*ClientesVig!R89)+$M63*($P$4*12*ClientesVig!R89))*(1-$G90)*1000","v":0},{"$f":"+($M90*(EnergíaVig!X89-$R$4*12*ClientesVig!S89)+$M81*(($R$4-$Q$4)*12*ClientesVig!S89)+$M72*(($Q$4-$P$4)*12*ClientesVig!S89)+$M63*($P$4*12*ClientesVig!S89))*(1-$G90)*1000","v":0},{"$f":"+($M90*(EnergíaVig!Y89-$R$4*12*ClientesVig!T89)+$M81*(($R$4-$Q$4)*12*ClientesVig!T89)+$M72*(($Q$4-$P$4)*12*ClientesVig!T89)+$M63*($P$4*12*ClientesVig!T89))*(1-$G90)*1000","v":0},{"$f":"+SUMPRODUCT(O90:R90,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J90,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.07},null,{"$f":"+PotenciaVig!Q89*U90*12*(1-$G106)*1000","v":0},{"$f":"+PotenciaVig!R89*U90*12*(1-$G103)*1000","v":0}]
[{"$f":"+EnergíaVig!A90","v":"BTD_4 Jub. 2"},{"$f":"+ITV_CD!B90","v":"BTD"},{"$f":"+ITV_CD!C90","v":4},{"$f":"+ITV_CD!D90","v":"Jubilados - 2"},{"$f":"+ITV_CD!E90","v":"Et"},{"$f":"+ITV_CD!F90","v":"Pp"},{"$f":"+ITV_CD!G90","v":0.25},"BTD4EtCPG","BTD4Et-","BTD4PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H91,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I91,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.4889999999999999E-2},null,{"$f":"+($M91*(EnergíaVig!V90-$R$4*12*ClientesVig!Q90)+$M82*(($R$4-$Q$4)*12*ClientesVig!Q90)+$M73*(($Q$4-$P$4)*12*ClientesVig!Q90)+$M64*(($P$4-$P$5)*12*ClientesVig!Q90)+$M64*$P$5*12*ClientesVig!Q90*(1-$G91))*1000","v":0},{"$f":"+($M91*(EnergíaVig!W90-$R$4*12*ClientesVig!R90)+$M82*(($R$4-$Q$4)*12*ClientesVig!R90)+$M73*(($Q$4-$P$4)*12*ClientesVig!R90)+$M64*(($P$4-$P$5)*12*ClientesVig!R90)+$M64*$P$5*12*ClientesVig!R90*(1-$G91))*1000","v":0},{"$f":"+($M91*(EnergíaVig!X90-$R$4*12*ClientesVig!S90)+$M82*(($R$4-$Q$4)*12*ClientesVig!S90)+$M73*(($Q$4-$P$4)*12*ClientesVig!S90)+$M64*(($P$4-$P$5)*12*ClientesVig!S90)+$M64*$P$5*12*ClientesVig!S90*(1-$G91))*1000","v":0},{"$f":"+($M91*(EnergíaVig!Y90-$R$4*12*ClientesVig!T90)+$M82*(($R$4-$Q$4)*12*ClientesVig!T90)+$M73*(($Q$4-$P$4)*12*ClientesVig!T90)+$M64*(($P$4-$P$5)*12*ClientesVig!T90)+$M64*$P$5*12*ClientesVig!T90*(1-$G91))*1000","v":0},{"$f":"+SUMPRODUCT(O91:R91,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J91,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.07},null,{"$f":"+PotenciaVig!Q90*U91*12*(1-$G107)*1000","v":0},{"$f":"+PotenciaVig!R90*U91*12*(1-$G104)*1000","v":0}]
[{"$f":"+EnergíaVig!A91","v":"BTD_4 Discap."},{"$f":"+ITV_CD!B91","v":"BTD"},{"$f":"+ITV_CD!C91","v":4},{"$f":"+ITV_CD!D91","v":"Jubilados - 1"},{"$f":"+ITV_CD!E91","v":"Et"},{"$f":"+ITV_CD!F91","v":"Pp"},{"$f":"+ITV_CD!G91","v":0.25},"BTD4EtCPG","BTD4Et-","BTD4PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H92,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I92,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.4889999999999999E-2},null,{"$f":"+($M92*(EnergíaVig!V91-$R$4*12*ClientesVig!Q91)+$M83*(($R$4-$Q$4)*12*ClientesVig!Q91)+$M74*(($Q$4-$P$4)*12*ClientesVig!Q91)+$M65*($P$4*12*ClientesVig!Q91))*(1-$G92)*1000","v":0},{"$f":"+($M92*(EnergíaVig!W91-$R$4*12*ClientesVig!R91)+$M83*(($R$4-$Q$4)*12*ClientesVig!R91)+$M74*(($Q$4-$P$4)*12*ClientesVig!R91)+$M65*($P$4*12*ClientesVig!R91))*(1-$G92)*1000","v":0},{"$f":"+($M92*(EnergíaVig!X91-$R$4*12*ClientesVig!S91)+$M83*(($R$4-$Q$4)*12*ClientesVig!S91)+$M74*(($Q$4-$P$4)*12*ClientesVig!S91)+$M65*($P$4*12*ClientesVig!S91))*(1-$G92)*1000","v":0},{"$f":"+($M92*(EnergíaVig!Y91-$R$4*12*ClientesVig!T91)+$M83*(($R$4-$Q$4)*12*ClientesVig!T91)+$M74*(($Q$4-$P$4)*12*ClientesVig!T91)+$M65*($P$4*12*ClientesVig!T91))*(1-$G92)*1000","v":0},{"$f":"+SUMPRODUCT(O92:R92,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J92,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.07},null,{"$f":"+PotenciaVig!Q91*U92*12*(1-$G108)*1000","v":0},{"$f":"+PotenciaVig!R91*U92*12*(1-$G106)*1000","v":0}]
[{"$f":"+EnergíaVig!A92","v":"BTD_4 Discapacitados 601-más"},{"$f":"+ITV_CD!B92","v":"BTD"},{"$f":"+ITV_CD!C92","v":4},{"$f":"+ITV_CD!D92","v":"Jubilados - 2"},{"$f":"+ITV_CD!E92","v":"Et"},{"$f":"+ITV_CD!F92","v":"Pp"},{"$f":"+ITV_CD!G92","v":0.25},"BTD4EtCPG","BTD4Et-","BTD4PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H93,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I93,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.4889999999999999E-2},null,{"$f":"+($M93*(EnergíaVig!V92-$R$4*12*ClientesVig!Q92)+$M84*(($R$4-$Q$4)*12*ClientesVig!Q92)+$M75*(($Q$4-$P$4)*12*ClientesVig!Q92)+$M66*(($P$4-$P$5)*12*ClientesVig!Q92)+$M66*$P$5*12*ClientesVig!Q92*(1-$G93))*1000","v":0},{"$f":"+($M93*(EnergíaVig!W92-$R$4*12*ClientesVig!R92)+$M84*(($R$4-$Q$4)*12*ClientesVig!R92)+$M75*(($Q$4-$P$4)*12*ClientesVig!R92)+$M66*(($P$4-$P$5)*12*ClientesVig!R92)+$M66*$P$5*12*ClientesVig!R92*(1-$G93))*1000","v":0},{"$f":"+($M93*(EnergíaVig!X92-$R$4*12*ClientesVig!S92)+$M84*(($R$4-$Q$4)*12*ClientesVig!S92)+$M75*(($Q$4-$P$4)*12*ClientesVig!S92)+$M66*(($P$4-$P$5)*12*ClientesVig!S92)+$M66*$P$5*12*ClientesVig!S92*(1-$G93))*1000","v":0},{"$f":"+($M93*(EnergíaVig!Y92-$R$4*12*ClientesVig!T92)+$M84*(($R$4-$Q$4)*12*ClientesVig!T92)+$M75*(($Q$4-$P$4)*12*ClientesVig!T92)+$M66*(($P$4-$P$5)*12*ClientesVig!T92)+$M66*$P$5*12*ClientesVig!T92*(1-$G93))*1000","v":0},{"$f":"+SUMPRODUCT(O93:R93,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J93,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.07},null,{"$f":"+PotenciaVig!Q92*U93*12*(1-$G109)*1000","v":0},{"$f":"+PotenciaVig!R92*U93*12*(1-$G107)*1000","v":0}]
[{"$f":"+EnergíaVig!A93","v":"BTD_4 Político"},{"$f":"+ITV_CD!B93","v":"BTD"},{"$f":"+ITV_CD!C93","v":4},{"$f":"+ITV_CD!D93","v":"Político"},{"$f":"+ITV_CD!E93","v":"Et"},{"$f":"+ITV_CD!F93","v":"Pp"},{"$f":"+ITV_CD!G93","v":0.5},"BTD4EtCPG","BTD4Et-","BTD4PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H94,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I94,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.4889999999999999E-2},null,{"$f":"+($M94*(EnergíaVig!V93-$R$4*12*ClientesVig!Q93)+$M85*(($R$4-$Q$4)*12*ClientesVig!Q93)+$M76*(($Q$4-$P$4)*12*ClientesVig!Q93)+$M67*($P$4*12*ClientesVig!Q93))*(1-$G94)*1000","v":0},{"$f":"+($M94*(EnergíaVig!W93-$R$4*12*ClientesVig!R93)+$M85*(($R$4-$Q$4)*12*ClientesVig!R93)+$M76*(($Q$4-$P$4)*12*ClientesVig!R93)+$M67*($P$4*12*ClientesVig!R93))*(1-$G94)*1000","v":0},{"$f":"+($M94*(EnergíaVig!X93-$R$4*12*ClientesVig!S93)+$M85*(($R$4-$Q$4)*12*ClientesVig!S93)+$M76*(($Q$4-$P$4)*12*ClientesVig!S93)+$M67*($P$4*12*ClientesVig!S93))*(1-$G94)*1000","v":0},{"$f":"+($M94*(EnergíaVig!Y93-$R$4*12*ClientesVig!T93)+$M85*(($R$4-$Q$4)*12*ClientesVig!T93)+$M76*(($Q$4-$P$4)*12*ClientesVig!T93)+$M67*($P$4*12*ClientesVig!T93))*(1-$G94)*1000","v":0},{"$f":"+SUMPRODUCT(O94:R94,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J94,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.07},null,{"$f":"+PotenciaVig!Q93*U94*12*(1-$G108)*1000","v":0},{"$f":"+PotenciaVig!R93*U94*12*(1-$G108)*1000","v":0}]
[{"$f":"+EnergíaVig!A94","v":"BTD_4 Cruz Roja"},{"$f":"+ITV_CD!B94","v":"BTD"},{"$f":"+ITV_CD!C94","v":4},{"$f":"+ITV_CD!D94","v":"Cruz Roja"},{"$f":"+ITV_CD!E94","v":"Et"},{"$f":"+ITV_CD!F94","v":"Pp"},{"$f":"+ITV_CD!G94","v":1},{"$f":"+B95&C95&E95&$A$4","v":"BTD4EtCPG"},{"$f":"+B95&C95&E95&$A$5","v":"BTD4Et-"},{"$f":"+B95&C95&F95&$A$4","v":"BTD4PpCPG"},null,null,{"$f":"+IFERROR(VLOOKUP(H95,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I95,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.4889999999999999E-2},null,{"$f":"+EnergíaVig!V94*$M95*(1-$G95)*1000","v":0},{"$f":"+EnergíaVig!W94*$M95*(1-$G95)*1000","v":0},{"$f":"+EnergíaVig!X94*$M95*(1-$G95)*1000","v":0},{"$f":"+EnergíaVig!Y94*$M95*(1-$G95)*1000","v":0},{"$f":"+EnergíaVig!Z94*$M95*(1-$G95)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J95,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.07},null,{"$f":"+PotenciaVig!Q94*U95*12*(1-$G95)*1000","v":0},{"$f":"+PotenciaVig!R94*V95*12*(1-$G95)*1000","v":0}]
[{"$f":"+EnergíaVig!A95","v":"BTS"},{"$f":"+ITV_CD!B95","v":"BTS"},{"$f":"+ITV_CD!C95","v":1},null,null,null,null,"BTS1CPG","BTS1-","BTS1CPG",null,null,{"$f":"+IFERROR(VLOOKUP(H96,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I96,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O97:O122)","v":73473397.877359346},{"$f":"+SUM(P97:P122)","v":95631000.658195153},{"$f":"+SUM(Q97:Q122)","v":96868164.454909325},{"$f":"+SUM(R97:R122)","v":98130751.565863177},{"$f":"+SUM(S97:S122)","v":328077022.15075791},null,{"$f":"+IFERROR(VLOOKUP(J96,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W97:W122)","v":0},{"$f":"+SUM(X97:X122)","v":0},null,{"$f":"+SUM(W96,O96)/SUM($W$8,$O$8)","v":0.53921845227001231}]
[{"$f":"+EnergíaVig!A96","v":"BTS_1 (0-300)"},{"$f":"+ITV_CD!B96","v":"BTS"},{"$f":"+ITV_CD!C96","v":1},null,null,null,null,"BTS1CPG","BTS1-","BTS1CPG",null,null,{"$f":"+M98","v":1.9416758538241197E-2},null,null,null,null,null,{"$f":"+SUMPRODUCT(O97:R97,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U98","v":0}]
[{"$f":"+EnergíaVig!A97","v":"BTS_1 Regular"},{"$f":"+ITV_CD!B97","v":"BTS"},{"$f":"+ITV_CD!C97","v":1},{"$f":"+ITV_CD!D97","v":"Regular"},{"$f":"+ITV_CD!E97","v":"Et"},{"$f":"+ITV_CD!F97","v":"Pp"},{"$f":"+ITV_CD!G97","v":0},"BTS1EtCPG","BTS1Et-","BTS1PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H98,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I98,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.9416758538241197E-2},null,{"$f":"+EnergíaVig!V97*$M98*(1-$G98)*1000","v":8251868.9977691937},{"$f":"+EnergíaVig!W97*$M98*(1-$G98)*1000","v":8329825.0286476538},{"$f":"+EnergíaVig!X97*$M98*(1-$G98)*1000","v":8416508.0631350409},{"$f":"+EnergíaVig!Y97*$M98*(1-$G98)*1000","v":8509234.8032458294},{"$f":"+SUMPRODUCT(O98:R98,PremisaCosto!$F$69:$I$69)","v":27499689.431300994},null,{"$f":"+IFERROR(VLOOKUP(J98,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q97*U98*12*(1-$G98)*1000","v":0},{"$f":"+PotenciaVig!R97*V98*12*(1-$G98)*1000","v":0}]
[{"$f":"+EnergíaVig!A98","v":"BTS_1 Agro"},{"$f":"+ITV_CD!B98","v":"BTS"},{"$f":"+ITV_CD!C98","v":1},{"$f":"+ITV_CD!D98","v":"Agropecuario"},{"$f":"+ITV_CD!E98","v":"Et"},{"$f":"+ITV_CD!F98","v":"Pp"},{"$f":"+ITV_CD!G98","v":0.05},"BTS1EtCPG","BTS1Et-","BTS1PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H99,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I99,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.9416758538241197E-2},null,{"$f":"+EnergíaVig!V98*$M99*(1-$G99)*1000","v":3300.0916548949945},{"$f":"+EnergíaVig!W98*$M99*(1-$G99)*1000","v":3356.998642036287},{"$f":"+EnergíaVig!X98*$M99*(1-$G99)*1000","v":3416.5846822429085},{"$f":"+EnergíaVig!Y98*$M99*(1-$G99)*1000","v":3473.0321045419118},{"$f":"+SUMPRODUCT(O99:R99,PremisaCosto!$F$69:$I$69)","v":11108.144319779283},null,{"$f":"+IFERROR(VLOOKUP(J99,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q98*U99*12*(1-$G99)*1000","v":0},{"$f":"+PotenciaVig!R98*V99*12*(1-$G99)*1000","v":0}]
[{"$f":"+EnergíaVig!A99","v":"BTS_1 Jub. 1"},{"$f":"+ITV_CD!B99","v":"BTS"},{"$f":"+ITV_CD!C99","v":1},{"$f":"+ITV_CD!D99","v":"Jubilados - 1"},{"$f":"+ITV_CD!E99","v":"Et"},{"$f":"+ITV_CD!F99","v":"Pp"},{"$f":"+ITV_CD!G99","v":0.25},{"$f":"+B100&C100&E100&$A$4","v":"BTS1EtCPG"},"BTS1Et-",{"$f":"+B100&C100&F100&$A$4","v":"BTS1PpCPG"},null,null,{"$f":"+IFERROR(VLOOKUP(H100,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I100,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.9416758538241197E-2},null,{"$f":"+EnergíaVig!V99*$M100*(1-$G100)*1000","v":2311865.5335672083},{"$f":"+EnergíaVig!W99*$M100*(1-$G100)*1000","v":2333279.069890087},{"$f":"+EnergíaVig!X99*$M100*(1-$G100)*1000","v":2357173.4306003228},{"$f":"+EnergíaVig!Y99*$M100*(1-$G100)*1000","v":2383050.4682035726},{"$f":"+SUMPRODUCT(O100:R100,PremisaCosto!$F$69:$I$69)","v":7702740.7241698708},null,{"$f":"+IFERROR(VLOOKUP(J100,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q99*U100*12*(1-$G100)*1000","v":0},{"$f":"+PotenciaVig!R99*V100*12*(1-$G100)*1000","v":0}]
[{"$f":"+EnergíaVig!A100","v":"BTS_1 Jub. 2"},{"$f":"+ITV_CD!B100","v":"BTS"},{"$f":"+ITV_CD!C100","v":1},{"$f":"+ITV_CD!D100","v":"Jubilados - 2"},{"$f":"+ITV_CD!E100","v":"Et"},{"$f":"+ITV_CD!F100","v":"Pp"},{"$f":"+ITV_CD!G100","v":0.25},"BTS1EtCPG",{"$f":"+B101&C101&E101&$A$5","v":"BTS1Et-"},"BTS1PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H101,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I101,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.9416758538241197E-2},null,{"$f":"+((EnergíaVig!V100-ClientesVig!Q100*(0.6*12-0.01*12))+(ClientesVig!Q100*(0.6*12-0.01*12))*(1-$G101))*$M101*1000","v":0},{"$f":"+((EnergíaVig!W100-ClientesVig!R100*0.6*12)+(ClientesVig!R100*0.6*12)*(1-$G101))*$M101*1000","v":0},{"$f":"+((EnergíaVig!X100-ClientesVig!S100*0.6*12)+(ClientesVig!S100*0.6*12)*(1-$G101))*$M101*1000","v":0},{"$f":"+((EnergíaVig!Y100-ClientesVig!T100*0.6*12)+(ClientesVig!T100*0.6*12)*(1-$G101))*$M101*1000","v":0},{"$f":"+SUMPRODUCT(O101:R101,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J101,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q100*U101*12*(1-$G101)*1000","v":0},{"$f":"+PotenciaVig!R100*V101*12*(1-$G101)*1000","v":0}]
[{"$f":"+EnergíaVig!A101","v":"BTS_1 Discap."},{"$f":"+ITV_CD!B101","v":"BTS"},{"$f":"+ITV_CD!C101","v":1},{"$f":"+ITV_CD!D101","v":"Jubilados - 1"},{"$f":"+ITV_CD!E101","v":"Et"},{"$f":"+ITV_CD!F101","v":"Pp"},{"$f":"+ITV_CD!G101","v":0.25},"BTS1EtCPG","BTS1Et-","BTS1PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H102,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I102,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.9416758538241197E-2},null,{"$f":"+EnergíaVig!V101*$M102*(1-$G102)*1000","v":40923.02982363732},{"$f":"+EnergíaVig!W101*$M102*(1-$G102)*1000","v":41314.961878099406},{"$f":"+EnergíaVig!X101*$M102*(1-$G102)*1000","v":41750.771861323257},{"$f":"+EnergíaVig!Y101*$M102*(1-$G102)*1000","v":42221.78206823222},{"$f":"+SUMPRODUCT(O102:R102,PremisaCosto!$F$69:$I$69)","v":136406.67689389136},null,{"$f":"+IFERROR(VLOOKUP(J102,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q101*U102*12*(1-$G102)*1000","v":0},{"$f":"+PotenciaVig!R101*V102*12*(1-$G102)*1000","v":0}]
[{"$f":"+EnergíaVig!A102","v":"BTS_1 Discapacitados 601-más"},{"$f":"+ITV_CD!B102","v":"BTS"},{"$f":"+ITV_CD!C102","v":1},{"$f":"+ITV_CD!D102","v":"Jubilados - 2"},{"$f":"+ITV_CD!E102","v":"Et"},{"$f":"+ITV_CD!F102","v":"Pp"},{"$f":"+ITV_CD!G102","v":0.25},"BTS1EtCPG","BTS1Et-","BTS1PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H103,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I103,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.9416758538241197E-2},null,{"$f":"+((EnergíaVig!V102-ClientesVig!P102*0.6*12)+(ClientesVig!P102*0.6*12)*(1-$G103))*$M103*1000","v":0},{"$f":"+((EnergíaVig!W102-ClientesVig!Q102*0.6*12)+(ClientesVig!Q102*0.6*12)*(1-$G103))*$M103*1000","v":0},{"$f":"+((EnergíaVig!X102-ClientesVig!R102*0.6*12)+(ClientesVig!R102*0.6*12)*(1-$G103))*$M103*1000","v":0},{"$f":"+((EnergíaVig!Y102-ClientesVig!S102*0.6*12)+(ClientesVig!S102*0.6*12)*(1-$G103))*$M103*1000","v":0},{"$f":"+SUMPRODUCT(O103:R103,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J103,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q102*U103*12*(1-$G103)*1000","v":0},{"$f":"+PotenciaVig!R102*V103*12*(1-$G103)*1000","v":0}]
[{"$f":"+EnergíaVig!A103","v":"BTS_1 Político"},{"$f":"+ITV_CD!B103","v":"BTS"},{"$f":"+ITV_CD!C103","v":1},{"$f":"+ITV_CD!D103","v":"Político"},{"$f":"+ITV_CD!E103","v":"Et"},{"$f":"+ITV_CD!F103","v":"Pp"},{"$f":"+ITV_CD!G103","v":0.5},"BTS1EtCPG","BTS1Et-","BTS1PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H104,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I104,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.9416758538241197E-2},null,{"$f":"+EnergíaVig!V103*$M104*(1-$G104)*1000","v":36.86090833822346},{"$f":"+EnergíaVig!W103*$M104*(1-$G104)*1000","v":37.476551306390782},{"$f":"+EnergíaVig!X103*$M104*(1-$G104)*1000","v":38.122402029625611},{"$f":"+EnergíaVig!Y103*$M104*(1-$G104)*1000","v":38.729271316576686},{"$f":"+SUMPRODUCT(O104:R104,PremisaCosto!$F$69:$I$69)","v":123.98188443333156},null,{"$f":"+IFERROR(VLOOKUP(J104,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q103*U104*12*(1-$G104)*1000","v":0},{"$f":"+PotenciaVig!R103*V104*12*(1-$G104)*1000","v":0}]
[{"$f":"+EnergíaVig!A104","v":"BTS_1 Cruz Roja"},{"$f":"+ITV_CD!B104","v":"BTS"},{"$f":"+ITV_CD!C104","v":1},{"$f":"+ITV_CD!D104","v":"Cruz Roja"},{"$f":"+ITV_CD!E104","v":"Et"},{"$f":"+ITV_CD!F104","v":"Pp"},{"$f":"+ITV_CD!G104","v":1},"BTS1EtCPG","BTS1Et-","BTS1PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H105,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I105,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.9416758538241197E-2},null,{"$f":"+EnergíaVig!V104*$M105*(1-$G105)*1000","v":0},{"$f":"+EnergíaVig!W104*$M105*(1-$G105)*1000","v":0},{"$f":"+EnergíaVig!X104*$M105*(1-$G105)*1000","v":0},{"$f":"+EnergíaVig!Y104*$M105*(1-$G105)*1000","v":0},{"$f":"+EnergíaVig!Z104*$M105*(1-$G105)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J105,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q104*U105*12*(1-$G105)*1000","v":0},{"$f":"+PotenciaVig!R104*V105*12*(1-$G105)*1000","v":0}]
[{"$f":"+EnergíaVig!A105","v":"BTS_2 (301-750)"},{"$f":"+ITV_CD!B105","v":"BTS"},{"$f":"+ITV_CD!C105","v":2},null,null,null,null,"BTS2CPG","BTS2-","BTS2CPG",null,null,{"$f":"+M107","v":3.8535140922009929E-2},null,null,null,null,null,{"$f":"+SUMPRODUCT(O106:R106,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U107","v":0}]
[{"$f":"+EnergíaVig!A106","v":"BTS_2 Regular"},{"$f":"+ITV_CD!B106","v":"BTS"},{"$f":"+ITV_CD!C106","v":2},{"$f":"+ITV_CD!D106","v":"Regular"},{"$f":"+ITV_CD!E106","v":"Et"},{"$f":"+ITV_CD!F106","v":"Pp"},{"$f":"+ITV_CD!G106","v":0},"BTS2EtCPG","BTS2Et-","BTS2PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H107,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I107,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.8535140922009929E-2},null,{"$f":"+($M107*(EnergíaVig!V106-$P$3*12*ClientesVig!Q106)+$M98*($P$3*12*ClientesVig!Q106))*(1-$G107)*1000","v":11380146.995685227},{"$f":"+EnergíaVig!W106*$M107*(1-$G107)*1000","v":17592779.086154111},{"$f":"+EnergíaVig!X106*$M107*(1-$G107)*1000","v":17813155.216118578},{"$f":"+EnergíaVig!Y106*$M107*(1-$G107)*1000","v":18043428.291702084},{"$f":"+EnergíaVig!Z106*$M107*(1-$G107)*1000","v":58123085.015983261},null,{"$f":"+IFERROR(VLOOKUP(J107,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q106*U107*12*(1-$G107)*1000","v":0},{"$f":"+PotenciaVig!R106*V107*12*(1-$G107)*1000","v":0}]
[{"$f":"+EnergíaVig!A107","v":"BTS_2 Agro"},{"$f":"+ITV_CD!B107","v":"BTS"},{"$f":"+ITV_CD!C107","v":2},{"$f":"+ITV_CD!D107","v":"Agropecuario"},{"$f":"+ITV_CD!E107","v":"Et"},{"$f":"+ITV_CD!F107","v":"Pp"},{"$f":"+ITV_CD!G107","v":0.05},"BTS2EtCPG","BTS2Et-","BTS2PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H108,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I108,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.8535140922009929E-2},null,{"$f":"+($M108*(EnergíaVig!V107-$P$3*12*ClientesVig!Q107)+$M99*($P$3*12*ClientesVig!Q107))*(1-$G108)*1000","v":10369.149159741506},{"$f":"+EnergíaVig!W107*$M108*(1-$G108)*1000","v":15805.678743902645},{"$f":"+EnergíaVig!X107*$M108*(1-$G108)*1000","v":16092.464625152154},{"$f":"+EnergíaVig!Y107*$M108*(1-$G108)*1000","v":16365.744138075066},{"$f":"+EnergíaVig!Z107*$M108*(1-$G108)*1000","v":52308.661524300223},null,{"$f":"+IFERROR(VLOOKUP(J108,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q107*U108*12*(1-$G108)*1000","v":0},{"$f":"+PotenciaVig!R107*V108*12*(1-$G108)*1000","v":0}]
[{"$f":"+EnergíaVig!A108","v":"BTS_2 Jub. 1"},{"$f":"+ITV_CD!B108","v":"BTS"},{"$f":"+ITV_CD!C108","v":2},{"$f":"+ITV_CD!D108","v":"Jubilados - 1"},{"$f":"+ITV_CD!E108","v":"Et"},{"$f":"+ITV_CD!F108","v":"Pp"},{"$f":"+ITV_CD!G108","v":0.25},"BTS2EtCPG","BTS2Et-","BTS2PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H109,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I109,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.8535140922009929E-2},null,{"$f":"+($M109*(EnergíaVig!V108-$P$3*12*ClientesVig!Q108)+$M100*($P$3*12*ClientesVig!Q108))*(1-$G109)*1000","v":2632113.7318053115},{"$f":"+((EnergíaVig!W108-($P$5*12-0.01*12)*ClientesVig!R108)+($P$5*12-0.01*12)*ClientesVig!R108*(1-$G109))*$M109*1000","v":3519368.5117623094},{"$f":"+((EnergíaVig!X108-($P$5*12-0.01*12)*ClientesVig!S108)+($P$5*12-0.01*12)*ClientesVig!S108*(1-$G109))*$M109*1000","v":3513725.5736359437},{"$f":"+((EnergíaVig!Y108-($P$5*12-0.01*12)*ClientesVig!T108)+($P$5*12-0.01*12)*ClientesVig!T108*(1-$G109))*$M109*1000","v":3510773.996100496},{"$f":"+((EnergíaVig!Z108-$P$5*12*ClientesVig!U108)+$P$5*12*ClientesVig!U108*(1-$G109))*$M109*1000","v":18920082.848919109},null,{"$f":"+IFERROR(VLOOKUP(J109,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q108*U109*12*(1-$G109)*1000","v":0},{"$f":"+PotenciaVig!R108*V109*12*(1-$G109)*1000","v":0}]
[{"$f":"+EnergíaVig!A109","v":"BTS_2 Jub. 2"},{"$f":"+ITV_CD!B109","v":"BTS"},{"$f":"+ITV_CD!C109","v":2},{"$f":"+ITV_CD!D109","v":"Jubilados - 2"},{"$f":"+ITV_CD!E109","v":"Et"},{"$f":"+ITV_CD!F109","v":"Pp"},{"$f":"+ITV_CD!G109","v":0.25},"BTS2EtCPG","BTS2Et-","BTS2PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H110,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I110,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.8535140922009929E-2},null,{"$f":"+IF($Q$3<$P$5,0,(ClientesVig!Q109*($P$5*12-0.01*12)*(1-$G110)+(EnergíaVig!V109-ClientesVig!Q109*($P$5*12-0.01*12)))*$M110*1000)","v":1222723.8362477177},{"$f":"+((EnergíaVig!W109-($P$5*12-0.01*12)*ClientesVig!R109)+($P$5*12-0.01*12)*ClientesVig!R109*(1-$G110))*$M110*1000","v":1227770.3218652282},{"$f":"+((EnergíaVig!X109-($P$5*12-0.01*12)*ClientesVig!S109)+($P$5*12-0.01*12)*ClientesVig!S109*(1-$G110))*$M110*1000","v":1234146.4966681874},{"$f":"+((EnergíaVig!Y109-($P$5*12-0.01*12)*ClientesVig!T109)+($P$5*12-0.01*12)*ClientesVig!T109*(1-$G110))*$M110*1000","v":1241521.3855599151},{"$f":"+((EnergíaVig!Z109-$P$5*12*ClientesVig!U109)+$P$5*12*ClientesVig!U109*(1-$G110))*$M110*1000","v":5313446.0833986746},null,{"$f":"+IFERROR(VLOOKUP(J110,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q109*U110*12*(1-$G110)*1000","v":0},{"$f":"+PotenciaVig!R109*V110*12*(1-$G110)*1000","v":0}]
[{"$f":"+EnergíaVig!A110","v":"BTS_2 Discap."},{"$f":"+ITV_CD!B110","v":"BTS"},{"$f":"+ITV_CD!C110","v":2},{"$f":"+ITV_CD!D110","v":"Jubilados - 1"},{"$f":"+ITV_CD!E110","v":"Et"},{"$f":"+ITV_CD!F110","v":"Pp"},{"$f":"+ITV_CD!G110","v":0.25},"BTS2EtCPG","BTS2Et-","BTS2PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H111,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I111,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.8535140922009929E-2},null,{"$f":"+($M111*(EnergíaVig!V110-$P$3*12*ClientesVig!Q110)+$M102*($P$3*12*ClientesVig!Q110))*(1-$G111)*1000","v":59219.145365053308},{"$f":"+((EnergíaVig!W110-($P$5*12-0.01*12)*ClientesVig!R110)+($P$5*12-0.01*12)*ClientesVig!R110*(1-$G111))*$M111*1000","v":79242.89893068478},{"$f":"+((EnergíaVig!X110-($P$5*12-0.01*12)*ClientesVig!S110)+($P$5*12-0.01*12)*ClientesVig!S110*(1-$G111))*$M111*1000","v":79219.545190168283},{"$f":"+((EnergíaVig!Y110-($P$5*12-0.01*12)*ClientesVig!T110)+($P$5*12-0.01*12)*ClientesVig!T110*(1-$G111))*$M111*1000","v":79257.537908555329},{"$f":"+((EnergíaVig!Z110-$P$5*12*ClientesVig!U110)+$P$5*12*ClientesVig!U110*(1-$G111))*$M111*1000","v":410012.08269599057},null,{"$f":"+IFERROR(VLOOKUP(J111,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q110*U111*12*(1-$G111)*1000","v":0},{"$f":"+PotenciaVig!R110*V111*12*(1-$G111)*1000","v":0}]
[{"$f":"+EnergíaVig!A111","v":"BTS_2 Discapacitados 601-más"},{"$f":"+ITV_CD!B111","v":"BTS"},{"$f":"+ITV_CD!C111","v":2},{"$f":"+ITV_CD!D111","v":"Jubilados - 2"},{"$f":"+ITV_CD!E111","v":"Et"},{"$f":"+ITV_CD!F111","v":"Pp"},{"$f":"+ITV_CD!G111","v":0.25},"BTS2EtCPG","BTS2Et-","BTS2PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H112,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I112,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.8535140922009929E-2},null,{"$f":"+($M112*(EnergíaVig!V111-$P$3*12*ClientesVig!Q111)+$M103*($P$3*12*ClientesVig!Q111-$P$5*12*ClientesVig!Q111)+$M103*$P$5*12*ClientesVig!Q111*(1-$G112))*1000","v":0},{"$f":"+((EnergíaVig!W111-($P$5*12-0.01*12)*ClientesVig!R111)+($P$5*12-0.01*12)*ClientesVig!R111*(1-$G112))*$M112*1000","v":0},{"$f":"+((EnergíaVig!X111-($P$5*12-0.01*12)*ClientesVig!S111)+($P$5*12-0.01*12)*ClientesVig!S111*(1-$G112))*$M112*1000","v":0},{"$f":"+((EnergíaVig!Y111-($P$5*12-0.01*12)*ClientesVig!T111)+($P$5*12-0.01*12)*ClientesVig!T111*(1-$G112))*$M112*1000","v":0},{"$f":"+((EnergíaVig!Z111-$P$5*12*ClientesVig!U111)+$P$5*12*ClientesVig!U111*(1-$G112))*$M112*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J112,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q111*U112*12*(1-$G112)*1000","v":0},{"$f":"+PotenciaVig!R111*V112*12*(1-$G112)*1000","v":0}]
[{"$f":"+EnergíaVig!A112","v":"BTS_2 Político"},{"$f":"+ITV_CD!B112","v":"BTS"},{"$f":"+ITV_CD!C112","v":2},{"$f":"+ITV_CD!D112","v":"Político"},{"$f":"+ITV_CD!E112","v":"Et"},{"$f":"+ITV_CD!F112","v":"Pp"},{"$f":"+ITV_CD!G112","v":0.5},"BTS2EtCPG","BTS2Et-","BTS2PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H113,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I113,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.8535140922009929E-2},null,{"$f":"+($M113*(EnergíaVig!V112-$P$3*12*ClientesVig!Q112)+$M104*($P$3*12*ClientesVig!Q112))*(1-$G113)*1000","v":74.493839943285451},{"$f":"+EnergíaVig!W112*$M113*(1-$G113)*1000","v":144.14819213163881},{"$f":"+EnergíaVig!X112*$M113*(1-$G113)*1000","v":146.75321646909708},{"$f":"+EnergíaVig!Y112*$M113*(1-$G113)*1000","v":149.23292898564173},{"$f":"+EnergíaVig!Z112*$M113*(1-$G113)*1000","v":477.04215199525771},null,{"$f":"+IFERROR(VLOOKUP(J113,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q112*U113*12*(1-$G113)*1000","v":0},{"$f":"+PotenciaVig!R112*V113*12*(1-$G113)*1000","v":0}]
[{"$f":"+EnergíaVig!A113","v":"BTS_2 Cruz Roja"},{"$f":"+ITV_CD!B113","v":"BTS"},{"$f":"+ITV_CD!C113","v":2},{"$f":"+ITV_CD!D113","v":"Cruz Roja"},{"$f":"+ITV_CD!E113","v":"Et"},{"$f":"+ITV_CD!F113","v":"Pp"},{"$f":"+ITV_CD!G113","v":1},"BTS2EtCPG","BTS2Et-","BTS2PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H114,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I114,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.8535140922009929E-2},null,{"$f":"+EnergíaVig!V113*$M114*(1-$G114)*1000","v":0},{"$f":"+EnergíaVig!W113*$M114*(1-$G114)*1000","v":0},{"$f":"+EnergíaVig!X113*$M114*(1-$G114)*1000","v":0},{"$f":"+EnergíaVig!Y113*$M114*(1-$G114)*1000","v":0},{"$f":"+EnergíaVig!Z113*$M114*(1-$G114)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J114,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q113*U114*12*(1-$G114)*1000","v":0},{"$f":"+PotenciaVig!R113*V114*12*(1-$G114)*1000","v":0}]
[{"$f":"+EnergíaVig!A114","v":"BTS_3 (751-más)"},{"$f":"+ITV_CD!B114","v":"BTS"},{"$f":"+ITV_CD!C114","v":3},null,null,null,null,"BTS3CPG","BTS3-","BTS3CPG",null,null,{"$f":"+M116","v":6.8944411618479889E-2},null,null,null,null,null,{"$f":"+SUMPRODUCT(O115:R115,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U116","v":0}]
[{"$f":"+EnergíaVig!A115","v":"BTS_3 Regular"},{"$f":"+ITV_CD!B115","v":"BTS"},{"$f":"+ITV_CD!C115","v":3},{"$f":"+ITV_CD!D115","v":"Regular"},{"$f":"+ITV_CD!E115","v":"Et"},{"$f":"+ITV_CD!F115","v":"Pp"},{"$f":"+ITV_CD!G115","v":0},"BTS3EtCPG","BTS3Et-","BTS3PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H116,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I116,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":6.8944411618479889E-2},null,{"$f":"+($M116*(EnergíaVig!V115-$Q$3*12*ClientesVig!Q115)+$M107*(($Q$3-$P$3)*12*ClientesVig!Q115)+$M98*($P$3*12*ClientesVig!Q115))*(1-$G116)*1000","v":40744790.631048024},{"$f":"+EnergíaVig!W115*$M116*(1-$G116)*1000","v":55565468.004149131},{"$f":"+EnergíaVig!X115*$M116*(1-$G116)*1000","v":56408114.756919913},{"$f":"+EnergíaVig!Y115*$M116*(1-$G116)*1000","v":57249045.948440231},{"$f":"+EnergíaVig!Z115*$M116*(1-$G116)*1000","v":183728846.74163908},null,{"$f":"+IFERROR(VLOOKUP(J116,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q115*U116*12*(1-$G116)*1000","v":0},{"$f":"+PotenciaVig!R115*V116*12*(1-$G116)*1000","v":0}]
[{"$f":"+EnergíaVig!A116","v":"BTS_3 Agro"},{"$f":"+ITV_CD!B116","v":"BTS"},{"$f":"+ITV_CD!C116","v":3},{"$f":"+ITV_CD!D116","v":"Agropecuario"},{"$f":"+ITV_CD!E116","v":"Et"},{"$f":"+ITV_CD!F116","v":"Pp"},{"$f":"+ITV_CD!G116","v":0.05},"BTS3EtCPG","BTS3Et-","BTS3PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H117,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I117,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":6.8944411618479889E-2},null,{"$f":"+($M117*(EnergíaVig!V116-$Q$3*12*ClientesVig!Q116)+$M108*(($Q$3-$P$3)*12*ClientesVig!Q116)+$M99*($P$3*12*ClientesVig!Q116))*(1-$G117)*1000","v":157665.1296486863},{"$f":"+EnergíaVig!W116*$M117*(1-$G117)*1000","v":203978.52060347001},{"$f":"+EnergíaVig!X116*$M117*(1-$G117)*1000","v":207706.32503440487},{"$f":"+EnergíaVig!Y116*$M117*(1-$G117)*1000","v":211265.26879224123},{"$f":"+EnergíaVig!Z116*$M117*(1-$G117)*1000","v":675100.08128150739},null,{"$f":"+IFERROR(VLOOKUP(J117,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q116*U117*12*(1-$G117)*1000","v":0},{"$f":"+PotenciaVig!R116*V117*12*(1-$G117)*1000","v":0}]
[{"$f":"+EnergíaVig!A117","v":"BTS_3 Jub. 1"},{"$f":"+ITV_CD!B117","v":"BTS"},{"$f":"+ITV_CD!C117","v":3},{"$f":"+ITV_CD!D117","v":"Jubilados - 1"},{"$f":"+ITV_CD!E117","v":"Et"},{"$f":"+ITV_CD!F117","v":"Pp"},{"$f":"+ITV_CD!G117","v":0.25},"BTS3EtCPG","BTS3Et-","BTS3PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H118,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I118,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":6.8944411618479889E-2},null,{"$f":"+($M118*(EnergíaVig!V117-$Q$3*12*ClientesVig!Q117)+$M109*(($Q$3-$P$3)*12*ClientesVig!Q117)+$M100*($P$3*12*ClientesVig!Q117))*(1-$G118)*1000","v":0},null,null,null,{"$f":"+EnergíaVig!Z117*$M118*(1-$G118)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J118,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q117*U118*12*(1-$G118)*1000","v":0},{"$f":"+PotenciaVig!R117*V118*12*(1-$G118)*1000","v":0}]
[{"$f":"+EnergíaVig!A118","v":"BTS_3 Jub. 2"},{"$f":"+ITV_CD!B118","v":"BTS"},{"$f":"+ITV_CD!C118","v":3},{"$f":"+ITV_CD!D118","v":"Jubilados - 2"},{"$f":"+ITV_CD!E118","v":"Et"},{"$f":"+ITV_CD!F118","v":"Pp"},{"$f":"+ITV_CD!G118","v":0.25},"BTS3EtCPG","BTS3Et-","BTS3PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H119,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I119,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":6.8944411618479889E-2},null,{"$f":"+IF($R$3<$P$5,0,(ClientesVig!Q118*($P$5*12-0.01*12)*(1-$G119)+(EnergíaVig!V118-ClientesVig!Q118*($P$5*12-0.01*12)))*$M119*1000)","v":6666502.1131708585},{"$f":"+((EnergíaVig!W118-($P$5*12-0.01*12)*ClientesVig!R118)+($P$5*12-0.01*12)*ClientesVig!R118*(1-$G119))*$M119*1000","v":6717643.4510386856},{"$f":"+((EnergíaVig!X118-($P$5*12-0.01*12)*ClientesVig!S118)+($P$5*12-0.01*12)*ClientesVig!S118*(1-$G119))*$M119*1000","v":6775965.8408775982},{"$f":"+((EnergíaVig!Y118-($P$5*12-0.01*12)*ClientesVig!T118)+($P$5*12-0.01*12)*ClientesVig!T118*(1-$G119))*$M119*1000","v":6839903.6473937044},{"$f":"+((EnergíaVig!Z118-$P$5*12*ClientesVig!U118)+$P$5*12*ClientesVig!U118*(1-$G119))*$M119*1000","v":25467578.441144709},null,{"$f":"+IFERROR(VLOOKUP(J119,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q118*U119*12*(1-$G119)*1000","v":0},{"$f":"+PotenciaVig!R118*V119*12*(1-$G119)*1000","v":0}]
[{"$f":"+EnergíaVig!A119","v":"BTS_3 Discap."},{"$f":"+ITV_CD!B119","v":"BTS"},{"$f":"+ITV_CD!C119","v":3},{"$f":"+ITV_CD!D119","v":"Jubilados - 1"},{"$f":"+ITV_CD!E119","v":"Et"},{"$f":"+ITV_CD!F119","v":"Pp"},{"$f":"+ITV_CD!G119","v":0.25},"BTS3EtCPG","BTS3Et-","BTS3PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H120,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I120,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":6.8944411618479889E-2},null,{"$f":"+($M120*(EnergíaVig!V119-$Q$3*12*ClientesVig!Q119)+$M111*(($Q$3-$P$3)*12*ClientesVig!Q119)+$M102*($P$3*12*ClientesVig!Q119))*(1-$G120)*1000","v":-8857.7878753677087},null,null,null,{"$f":"+EnergíaVig!Z119*$M120*(1-$G120)*1000","v":32751.234544886407},null,{"$f":"+IFERROR(VLOOKUP(J120,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q119*U120*12*(1-$G120)*1000","v":0},{"$f":"+PotenciaVig!R119*V120*12*(1-$G120)*1000","v":0}]
[{"$f":"+EnergíaVig!A120","v":"BTS_3 Discapacitados 601-más"},{"$f":"+ITV_CD!B120","v":"BTS"},{"$f":"+ITV_CD!C120","v":3},{"$f":"+ITV_CD!D120","v":"Jubilados - 2"},{"$f":"+ITV_CD!E120","v":"Et"},{"$f":"+ITV_CD!F120","v":"Pp"},{"$f":"+ITV_CD!G120","v":0.25},"BTS3EtCPG","BTS3Et-","BTS3PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H121,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I121,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":6.8944411618479889E-2},null,{"$f":"+($M121*(EnergíaVig!V120-$Q$3*12*ClientesVig!Q120)+$M112*(($Q$3-$P$3)*12*ClientesVig!Q120)+$M103*(($P$3-$P$5)*12*ClientesVig!Q120)+$M103*$P$5*12*ClientesVig!Q120*(1-$G121))*1000","v":0},{"$f":"+((EnergíaVig!W120-($P$5*12-0.01*12)*ClientesVig!R120)+($P$5*12-0.01*12)*ClientesVig!R120*(1-$G121))*$M121*1000","v":0},{"$f":"+((EnergíaVig!X120-($P$5*12-0.01*12)*ClientesVig!S120)+($P$5*12-0.01*12)*ClientesVig!S120*(1-$G121))*$M121*1000","v":0},{"$f":"+((EnergíaVig!Y120-($P$5*12-0.01*12)*ClientesVig!T120)+($P$5*12-0.01*12)*ClientesVig!T120*(1-$G121))*$M121*1000","v":0},{"$f":"+((EnergíaVig!Z120-$P$5*12*ClientesVig!U120)+$P$5*12*ClientesVig!U120*(1-$G121))*$M121*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J121,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q120*U121*12*(1-$G121)*1000","v":0},{"$f":"+PotenciaVig!R120*V121*12*(1-$G121)*1000","v":0}]
[{"$f":"+EnergíaVig!A121","v":"BTS_3 Político"},{"$f":"+ITV_CD!B121","v":"BTS"},{"$f":"+ITV_CD!C121","v":3},{"$f":"+ITV_CD!D121","v":"Político"},{"$f":"+ITV_CD!E121","v":"Et"},{"$f":"+ITV_CD!F121","v":"Pp"},{"$f":"+ITV_CD!G121","v":0.5},"BTS3EtCPG","BTS3Et-","BTS3PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H122,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I122,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":6.8944411618479889E-2},null,{"$f":"+($M122*(EnergíaVig!V121-$Q$3*12*ClientesVig!Q121)+$M113*(($Q$3-$P$3)*12*ClientesVig!Q121)+$M104*($P$3*12*ClientesVig!Q121))*(1-$G122)*1000","v":655.92554087250028},{"$f":"+EnergíaVig!W121*$M122*(1-$G122)*1000","v":986.50114631622864},{"$f":"+EnergíaVig!X121*$M122*(1-$G122)*1000","v":1004.5099419557147},{"$f":"+EnergíaVig!Y121*$M122*(1-$G122)*1000","v":1021.6980053953835},{"$f":"+EnergíaVig!Z121*$M122*(1-$G122)*1000","v":3264.9589054720136},null,{"$f":"+IFERROR(VLOOKUP(J122,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q121*U122*12*(1-$G122)*1000","v":0},{"$f":"+PotenciaVig!R121*V122*12*(1-$G122)*1000","v":0}]
[{"$f":"+EnergíaVig!A122","v":"BTS_3 Cruz Roja"},{"$f":"+ITV_CD!B122","v":"BTS"},{"$f":"+ITV_CD!C122","v":3},{"$f":"+ITV_CD!D122","v":"Cruz Roja"},{"$f":"+ITV_CD!E122","v":"Et"},{"$f":"+ITV_CD!F122","v":"Pp"},{"$f":"+ITV_CD!G122","v":1},{"$f":"+B123&C123&E123&$A$4","v":"BTS3EtCPG"},{"$f":"+B123&C123&E123&$A$5","v":"BTS3Et-"},{"$f":"+B123&C123&F123&$A$4","v":"BTS3PpCPG"},null,null,{"$f":"+IFERROR(VLOOKUP(H123,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I123,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":6.8944411618479889E-2},null,{"$f":"+EnergíaVig!V122*$M123*(1-$G123)*1000","v":0},{"$f":"+EnergíaVig!W122*$M123*(1-$G123)*1000","v":0},{"$f":"+EnergíaVig!X122*$M123*(1-$G123)*1000","v":0},{"$f":"+EnergíaVig!Y122*$M123*(1-$G123)*1000","v":0},{"$f":"+EnergíaVig!Z122*$M123*(1-$G123)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J123,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q122*U123*12*(1-$G123)*1000","v":0},{"$f":"+PotenciaVig!R122*V123*12*(1-$G123)*1000","v":0}]
[{"$f":"+EnergíaVig!A123","v":"Alumbrado Público"},{"$f":"+ITV_CD!B123","v":0},{"$f":"+ITV_CD!C123","v":0},null,null,null,null,"00CPG","00-","00CPG",null,null,{"$f":"+IFERROR(VLOOKUP(H124,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I124,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V123*$M124*(1-$G124)*1000","v":0},{"$f":"+EnergíaVig!W123*$M124*(1-$G124)*1000","v":0},{"$f":"+EnergíaVig!X123*$M124*(1-$G124)*1000","v":0},{"$f":"+EnergíaVig!Y123*$M124*(1-$G124)*1000","v":0},{"$f":"+SUMPRODUCT(O124:R124,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J124,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q123*U124*12*(1-$G144)*1000","v":0},{"$f":"+PotenciaVig!R123*V124*12*(1-$G144)*1000","v":0}]
[{"$f":"+EnergíaVig!A124","v":"GRANDES CLIENTES"},{"$f":"+ITV_CD!B124","v":0},{"$f":"+ITV_CD!C124","v":0}]
[{"$f":"+EnergíaVig!A125","v":"MTD_GC"},{"$f":"+ITV_CD!B125","v":0},{"$f":"+ITV_CD!C125","v":0}]
[{"$f":"+EnergíaVig!A126","v":"BTD_GC"},{"$f":"+ITV_CD!B126","v":0},{"$f":"+ITV_CD!C126","v":0}]
[{"$f":"+EnergíaVig!A127","v":"BTSH"},{"$f":"+ITV_CD!B127","v":"BTSH"},{"$f":"+ITV_CD!C127","v":1},null,null,null,null,{"$f":"+B128&C128&E128&$A$4","v":"BTSH1CPG"},{"$f":"+B128&C128&E128&$A$5","v":"BTSH1-"},{"$f":"+B128&C128&F128&$A$4","v":"BTSH1CPG"},null,null,{"$f":"+IFERROR(VLOOKUP(H128,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I128,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+O129+O133+O137","v":42127.520800701503},{"$f":"+P129+P133+P137","v":42781.996237304244},43473.920182271475,44153.39499329438,141503.3231999033,null,{"$f":"+IFERROR(VLOOKUP(J128,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+W129+W133+W137","v":0},null,null,{"$f":"+SUM(W128,O128)/SUM($W$8,$O$8)","v":3.0917226125902199E-4}]
[{"$f":"+EnergíaVig!A128","v":"BTSH_1"},{"$f":"+ITV_CD!B128","v":"BTSH"},{"$f":"+ITV_CD!C128","v":1},null,null,null,null,{"$f":"+B129&C129&E129&$A$4","v":"BTSH1CPG"},{"$f":"+B129&C129&E129&$A$5","v":"BTSH1-"},{"$f":"+B129&C129&F129&$A$4","v":"BTSH1CPG"},null,null,{"$f":"+IFERROR(VLOOKUP(H129,PliegoVig!$B$7:$C$369,2,FALSE),0)+IFERROR(VLOOKUP(I129,PliegoVig!$B$7:$C$369,2,FALSE),0)","v":0},null,{"$f":"+SUM(O130:O132)","v":42127.520800701503},{"$f":"+SUM(P130:P132)","v":42781.996237304244},43473.920182271475,44153.39499329438,{"$f":"+SUMPRODUCT(O129:R129,PremisaCosto!$F$69:$I$69)","v":141503.3231999033},null,{"$f":"+IFERROR(VLOOKUP(J129,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q128*U129*12*(1-$G129)*1000","v":0},{"$f":"+PotenciaVig!R128*V129*12*(1-$G129)*1000","v":0}]
[{"$f":"+EnergíaVig!A129","v":"BTSH_1 Punta"},{"$f":"+ITV_CD!B129","v":"BTSH"},{"$f":"+ITV_CD!C129","v":1},{"$f":"+ITV_CD!D129","v":"Regular"},"Et",{"$f":"+ITV_CD!F129","v":"Pp"},{"$f":"+ITV_CD!G129","v":0},"BTSH1EtCPG","BTSH1Et-","BTSH1PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H130,PliegoVig!$B$7:$C$369,2,FALSE),0)+IFERROR(VLOOKUP(I130,PliegoVig!$B$7:$C$369,2,FALSE),0)","v":3.3450000000000001E-2},null,{"$f":"+EnergíaVig!V129*$M130*(1-$G130)*1000","v":7459.9357212768873},{"$f":"+EnergíaVig!W129*$M130*(1-$G130)*1000","v":7571.9195422920884},{"$f":"+EnergíaVig!X129*$M130*(1-$G130)*1000","v":7690.6015456778796},{"$f":"+EnergíaVig!Y129*$M130*(1-$G130)*1000","v":7807.1190045496933},{"$f":"+SUMPRODUCT(O130:R130,PremisaCosto!$F$69:$I$69)","v":25039.915954907028},null,{"$f":"+IFERROR(VLOOKUP(J130,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q129*U130*12*(1-$G130)*1000","v":0},{"$f":"+PotenciaVig!R129*V130*12*(1-$G130)*1000","v":0}]
[{"$f":"+EnergíaVig!A130","v":"BTSH_1 Fuera de Punta Medio"},{"$f":"+ITV_CD!B130","v":"BTSH"},{"$f":"+ITV_CD!C130","v":1},{"$f":"+ITV_CD!D130","v":"Regular"},"Et",{"$f":"+ITV_CD!F130","v":"Pfp"},{"$f":"+ITV_CD!G130","v":0},"BTSH1EtCPG","BTSH1Et-","BTSH1PfpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H131,PliegoVig!$B$7:$C$369,2,FALSE),0)+IFERROR(VLOOKUP(I131,PliegoVig!$B$7:$C$369,2,FALSE),0)","v":3.3450000000000001E-2},null,{"$f":"+EnergíaVig!V130*$M131*(1-$G131)*1000","v":12786.87621244016},{"$f":"+EnergíaVig!W130*$M131*(1-$G131)*1000","v":12988.721573280502},{"$f":"+EnergíaVig!X130*$M131*(1-$G131)*1000","v":13201.842073155372},{"$f":"+EnergíaVig!Y130*$M131*(1-$G131)*1000","v":13410.73902245345},{"$f":"+SUMPRODUCT(O131:R131,PremisaCosto!$F$69:$I$69)","v":42964.102303398802},null,{"$f":"+IFERROR(VLOOKUP(J131,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q130*U131*12*(1-$G131)*1000","v":0},{"$f":"+PotenciaVig!R130*V131*12*(1-$G131)*1000","v":0}]
[{"$f":"+EnergíaVig!A131","v":"BTSH_1 Fuera de Punta Bajo"},{"$f":"+ITV_CD!B131","v":"BTSH"},{"$f":"+ITV_CD!C131","v":1},{"$f":"+ITV_CD!D131","v":"Regular"},"Et",{"$f":"+ITV_CD!F131","v":"Pfp"},{"$f":"+ITV_CD!G131","v":0},"BTSH1EtCPG","BTSH1Et-","BTSH1PfpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H132,PliegoVig!$B$7:$C$369,2,FALSE),0)+IFERROR(VLOOKUP(I132,PliegoVig!$B$7:$C$369,2,FALSE),0)","v":3.3450000000000001E-2},null,{"$f":"+EnergíaVig!V131*$M132*(1-$G132)*1000","v":21880.708866984452},{"$f":"+EnergíaVig!W131*$M132*(1-$G132)*1000","v":22221.355121731653},{"$f":"+EnergíaVig!X131*$M132*(1-$G132)*1000","v":22581.476563438224},{"$f":"+EnergíaVig!Y131*$M132*(1-$G132)*1000","v":22935.536966291231},{"$f":"+SUMPRODUCT(O132:R132,PremisaCosto!$F$69:$I$69)","v":73499.304941597453},null,{"$f":"+IFERROR(VLOOKUP(J132,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q131*U132*12*(1-$G132)*1000","v":0},{"$f":"+PotenciaVig!R131*V132*12*(1-$G132)*1000","v":0}]
[{"$f":"+EnergíaVig!A132","v":"BTSH_2"},{"$f":"+ITV_CD!B132","v":"BTSH"},{"$f":"+ITV_CD!C132","v":2},null,null,null,null,"BTSH2CPG","BTSH2-","BTSH2CPG",null,null,{"$f":"+IFERROR(VLOOKUP(H133,PliegoVig!$B$7:$C$369,2,FALSE),0)+IFERROR(VLOOKUP(I133,PliegoVig!$B$7:$C$369,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V132*$M133*(1-$G133)*1000","v":0},{"$f":"+EnergíaVig!W132*$M133*(1-$G133)*1000","v":0},{"$f":"+EnergíaVig!X132*$M133*(1-$G133)*1000","v":0},{"$f":"+EnergíaVig!Y132*$M133*(1-$G133)*1000","v":0},{"$f":"+SUMPRODUCT(O133:R133,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J133,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q132*U133*12*(1-$G133)*1000","v":0},{"$f":"+PotenciaVig!R132*V133*12*(1-$G133)*1000","v":0}]
[{"$f":"+EnergíaVig!A133","v":"BTSH_2 Punta"},{"$f":"+ITV_CD!B133","v":"BTSH"},{"$f":"+ITV_CD!C133","v":2},{"$f":"+ITV_CD!D133","v":"Regular"},"Et",{"$f":"+ITV_CD!F133","v":"Pp"},{"$f":"+ITV_CD!G133","v":0},"BTSH2EtCPG","BTSH2Et-","BTSH2PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H134,PliegoVig!$B$7:$C$369,2,FALSE),0)+IFERROR(VLOOKUP(I134,PliegoVig!$B$7:$C$369,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V133*$M134*(1-$G134)*1000","v":0},{"$f":"+EnergíaVig!W133*$M134*(1-$G134)*1000","v":0},{"$f":"+EnergíaVig!X133*$M134*(1-$G134)*1000","v":0},{"$f":"+EnergíaVig!Y133*$M134*(1-$G134)*1000","v":0},{"$f":"+SUMPRODUCT(O134:R134,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J134,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q133*U134*12*(1-$G134)*1000","v":0},{"$f":"+PotenciaVig!R133*V134*12*(1-$G134)*1000","v":0}]
[{"$f":"+EnergíaVig!A134","v":"BTSH_2 Fuera de Punta Medio"},{"$f":"+ITV_CD!B134","v":"BTSH"},{"$f":"+ITV_CD!C134","v":2},{"$f":"+ITV_CD!D134","v":"Regular"},"Et",{"$f":"+ITV_CD!F134","v":"Pfp"},{"$f":"+ITV_CD!G134","v":0},"BTSH2EtCPG","BTSH2Et-","BTSH2PfpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H135,PliegoVig!$B$7:$C$369,2,FALSE),0)+IFERROR(VLOOKUP(I135,PliegoVig!$B$7:$C$369,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V134*$M135*(1-$G135)*1000","v":0},{"$f":"+EnergíaVig!W134*$M135*(1-$G135)*1000","v":0},{"$f":"+EnergíaVig!X134*$M135*(1-$G135)*1000","v":0},{"$f":"+EnergíaVig!Y134*$M135*(1-$G135)*1000","v":0},{"$f":"+SUMPRODUCT(O135:R135,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J135,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q134*U135*12*(1-$G135)*1000","v":0},{"$f":"+PotenciaVig!R134*V135*12*(1-$G135)*1000","v":0}]
[{"$f":"+EnergíaVig!A135","v":"BTSH_2 Fuera de Punta Bajo"},{"$f":"+ITV_CD!B135","v":"BTSH"},{"$f":"+ITV_CD!C135","v":2},{"$f":"+ITV_CD!D135","v":"Regular"},"Et",{"$f":"+ITV_CD!F135","v":"Pfp"},{"$f":"+ITV_CD!G135","v":0},"BTSH2EtCPG","BTSH2Et-","BTSH2PfpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H136,PliegoVig!$B$7:$C$369,2,FALSE),0)+IFERROR(VLOOKUP(I136,PliegoVig!$B$7:$C$369,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V135*$M136*(1-$G136)*1000","v":0},{"$f":"+EnergíaVig!W135*$M136*(1-$G136)*1000","v":0},{"$f":"+EnergíaVig!X135*$M136*(1-$G136)*1000","v":0},{"$f":"+EnergíaVig!Y135*$M136*(1-$G136)*1000","v":0},{"$f":"+SUMPRODUCT(O136:R136,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J136,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q135*U136*12*(1-$G136)*1000","v":0},{"$f":"+PotenciaVig!R135*V136*12*(1-$G136)*1000","v":0}]
[{"$f":"+EnergíaVig!A136","v":"BTSH_3"},{"$f":"+ITV_CD!B136","v":"BTSH"},{"$f":"+ITV_CD!C136","v":3},null,null,null,null,"BTSH3CPG","BTSH3-","BTSH3CPG",null,null,{"$f":"+IFERROR(VLOOKUP(H137,PliegoVig!$B$7:$C$369,2,FALSE),0)+IFERROR(VLOOKUP(I137,PliegoVig!$B$7:$C$369,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V136*$M137*(1-$G137)*1000","v":0},{"$f":"+EnergíaVig!W136*$M137*(1-$G137)*1000","v":0},{"$f":"+EnergíaVig!X136*$M137*(1-$G137)*1000","v":0},{"$f":"+EnergíaVig!Y136*$M137*(1-$G137)*1000","v":0},{"$f":"+SUMPRODUCT(O137:R137,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J137,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q136*U137*12*(1-$G137)*1000","v":0},{"$f":"+PotenciaVig!R136*V137*12*(1-$G137)*1000","v":0}]
[{"$f":"+EnergíaVig!A137","v":"BTSH_3 Punta"},{"$f":"+ITV_CD!B137","v":"BTSH"},{"$f":"+ITV_CD!C137","v":3},{"$f":"+ITV_CD!D137","v":"Regular"},"Et",{"$f":"+ITV_CD!F137","v":"Pp"},{"$f":"+ITV_CD!G137","v":0},"BTSH3EtCPG","BTSH3Et-","BTSH3PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H138,PliegoVig!$B$7:$C$369,2,FALSE),0)+IFERROR(VLOOKUP(I138,PliegoVig!$B$7:$C$369,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V137*$M138*(1-$G138)*1000","v":0},{"$f":"+EnergíaVig!W137*$M138*(1-$G138)*1000","v":0},{"$f":"+EnergíaVig!X137*$M138*(1-$G138)*1000","v":0},{"$f":"+EnergíaVig!Y137*$M138*(1-$G138)*1000","v":0},{"$f":"+SUMPRODUCT(O138:R138,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J138,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q137*U138*12*(1-$G138)*1000","v":0},{"$f":"+PotenciaVig!R137*V138*12*(1-$G138)*1000","v":0}]
[{"$f":"+EnergíaVig!A138","v":"BTSH_3 Fuera de Punta Medio"},{"$f":"+ITV_CD!B138","v":"BTSH"},{"$f":"+ITV_CD!C138","v":3},{"$f":"+ITV_CD!D138","v":"Regular"},"Et",{"$f":"+ITV_CD!F138","v":"Pfp"},{"$f":"+ITV_CD!G138","v":0},"BTSH3EtCPG","BTSH3Et-","BTSH3PfpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H139,PliegoVig!$B$7:$C$369,2,FALSE),0)+IFERROR(VLOOKUP(I139,PliegoVig!$B$7:$C$369,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V138*$M139*(1-$G139)*1000","v":0},{"$f":"+EnergíaVig!W138*$M139*(1-$G139)*1000","v":0},{"$f":"+EnergíaVig!X138*$M139*(1-$G139)*1000","v":0},{"$f":"+EnergíaVig!Y138*$M139*(1-$G139)*1000","v":0},{"$f":"+SUMPRODUCT(O139:R139,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J139,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q138*U139*12*(1-$G139)*1000","v":0},{"$f":"+PotenciaVig!R138*V139*12*(1-$G139)*1000","v":0}]
[{"$f":"+EnergíaVig!A139","v":"BTSH_3 Fuera de Punta Bajo"},{"$f":"+ITV_CD!B139","v":"BTSH"},{"$f":"+ITV_CD!C139","v":3},{"$f":"+ITV_CD!D139","v":"Regular"},"Et",{"$f":"+ITV_CD!F139","v":"Pfp"},{"$f":"+ITV_CD!G139","v":0},"BTSH3EtCPG","BTSH3Et-","BTSH3PfpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H140,PliegoVig!$B$7:$C$369,2,FALSE),0)+IFERROR(VLOOKUP(I140,PliegoVig!$B$7:$C$369,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V139*$M140*(1-$G140)*1000","v":0},{"$f":"+EnergíaVig!W139*$M140*(1-$G140)*1000","v":0},{"$f":"+EnergíaVig!X139*$M140*(1-$G140)*1000","v":0},{"$f":"+EnergíaVig!Y139*$M140*(1-$G140)*1000","v":0},{"$f":"+SUMPRODUCT(O140:R140,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J140,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q139*U140*12*(1-$G140)*1000","v":0},{"$f":"+PotenciaVig!R139*V140*12*(1-$G140)*1000","v":0}]
[{"$f":"+EnergíaVig!A140","v":"BTS Prepago"},{"$f":"+ITV_CD!B140","v":"BTS Prepago"},{"$f":"+ITV_CD!C140","v":1},null,null,null,null,{"$f":"+B141&C141&E141&$A$4","v":"BTS Prepago1CPG"},{"$f":"+B141&C141&E141&$A$5","v":"BTS Prepago1-"},{"$f":"+B141&C141&F141&$A$4","v":"BTS Prepago1CPG"},null,null,{"$f":"+IFERROR(VLOOKUP(H141,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I141,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O142:O149)","v":157890.5595060341},{"$f":"+SUM(P142:P149)","v":159071.47390540046},{"$f":"+SUM(Q142:Q149)","v":160421.62362270502},{"$f":"+SUM(R142:R149)","v":161896.83623388215},{"$f":"+SUM(S142:S149)","v":524786.21272632445},null,{"$f":"+IFERROR(VLOOKUP(J141,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W142:W149)","v":0},{"$f":"+SUM(X142:X149)","v":0},null,{"$f":"+SUM(W141,O141)/SUM($W$8,$O$8)","v":1.1587527674574161E-3}]
[{"$f":"+EnergíaVig!A141","v":"BTS Prep"},{"$f":"+ITV_CD!B141","v":"BTS Prepago"},{"$f":"+ITV_CD!C141","v":1},null,null,null,null,"BTS Prepago1CPG","BTS Prepago1-","BTS Prepago1CPG",null,null,{"$f":"+M143","v":1.6893109755086198E-2},null,null,null,null,null,{"$f":"+SUMPRODUCT(O142:R142,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U143","v":0}]
[{"$f":"+EnergíaVig!A142","v":"BTS Prepago Regular"},{"$f":"+ITV_CD!B142","v":"BTS Prepago"},{"$f":"+ITV_CD!C142","v":1},{"$f":"+ITV_CD!D142","v":"Regular"},{"$f":"+ITV_CD!E142","v":"Et"},{"$f":"+ITV_CD!F142","v":"Pp"},{"$f":"+ITV_CD!G142","v":0},"BTS Prepago1EtCPG","BTS Prepago1Et-","BTS Prepago1PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H143,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I143,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.6893109755086198E-2},null,{"$f":"+EnergíaVig!V142*$M143*(1-$G143)*1000","v":126806.29810651069},{"$f":"+EnergíaVig!W142*$M143*(1-$G143)*1000","v":127764.56359822935},{"$f":"+EnergíaVig!X142*$M143*(1-$G143)*1000","v":128858.49164634825},{"$f":"+EnergíaVig!Y142*$M143*(1-$G143)*1000","v":130051.31604571361},{"$f":"+SUMPRODUCT(O143:R143,PremisaCosto!$F$69:$I$69)","v":421513.16538381274},null,{"$f":"+IFERROR(VLOOKUP(J143,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q142*U143*12*(1-$G143)*1000","v":0},{"$f":"+PotenciaVig!R142*V143*12*(1-$G143)*1000","v":0}]
[{"$f":"+EnergíaVig!A143","v":"BTS Prepago Agro"},{"$f":"+ITV_CD!B143","v":"BTS Prepago"},{"$f":"+ITV_CD!C143","v":1},{"$f":"+ITV_CD!D143","v":"Agropecuario"},{"$f":"+ITV_CD!E143","v":"Et"},{"$f":"+ITV_CD!F143","v":"Pp"},{"$f":"+ITV_CD!G143","v":0.05},"BTS Prepago1EtCPG","BTS Prepago1Et-","BTS Prepago1PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H144,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I144,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.6893109755086198E-2},null,{"$f":"+EnergíaVig!V143*$M144*(1-$G144)*1000","v":0},{"$f":"+EnergíaVig!W143*$M144*(1-$G144)*1000","v":0},{"$f":"+EnergíaVig!X143*$M144*(1-$G144)*1000","v":0},{"$f":"+EnergíaVig!Y143*$M144*(1-$G144)*1000","v":0},{"$f":"+SUMPRODUCT(O144:R144,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J144,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q143*U144*12*(1-$G144)*1000","v":0},{"$f":"+PotenciaVig!R143*V144*12*(1-$G144)*1000","v":0}]
[{"$f":"+EnergíaVig!A144","v":"BTS Prepago Jub. 1"},{"$f":"+ITV_CD!B144","v":"BTS Prepago"},{"$f":"+ITV_CD!C144","v":1},{"$f":"+ITV_CD!D144","v":"Jubilados - 1"},{"$f":"+ITV_CD!E144","v":"Et"},{"$f":"+ITV_CD!F144","v":"Pp"},{"$f":"+ITV_CD!G144","v":0.25},"BTS Prepago1EtCPG","BTS Prepago1Et-","BTS Prepago1PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H145,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I145,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.6893109755086198E-2},null,{"$f":"+EnergíaVig!V144*$M145*(1-$G145)*1000","v":30646.403893343744},{"$f":"+EnergíaVig!W144*$M145*(1-$G145)*1000","v":30865.916535528933},{"$f":"+EnergíaVig!X144*$M145*(1-$G145)*1000","v":31118.529028364628},{"$f":"+EnergíaVig!Y144*$M145*(1-$G145)*1000","v":31396.939478034688},{"$f":"+SUMPRODUCT(O145:R145,PremisaCosto!$F$69:$I$69)","v":101818.32791444592},null,{"$f":"+IFERROR(VLOOKUP(J145,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q144*U145*12*(1-$G145)*1000","v":0},{"$f":"+PotenciaVig!R144*V145*12*(1-$G145)*1000","v":0}]
[{"$f":"+EnergíaVig!A145","v":"BTS Prepago Jub. 2"},{"$f":"+ITV_CD!B145","v":"BTS Prepago"},{"$f":"+ITV_CD!C145","v":1},{"$f":"+ITV_CD!D145","v":"Jubilados - 2"},{"$f":"+ITV_CD!E145","v":"Et"},{"$f":"+ITV_CD!F145","v":"Pp"},{"$f":"+ITV_CD!G145","v":0.25},"BTS Prepago1EtCPG","BTS Prepago1Et-","BTS Prepago1PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H146,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I146,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.6893109755086198E-2},null,{"$f":"+((EnergíaVig!V145-ClientesVig!Q145*(0.6*12-0.01*12))+(ClientesVig!Q145*(0.6*12-0.01*12))*(1-$G146))*$M146*1000","v":0},{"$f":"+((EnergíaVig!W145-ClientesVig!R145*0.6*12)+(ClientesVig!R145*0.6*12)*(1-$G146))*$M146*1000","v":0},{"$f":"+((EnergíaVig!X145-ClientesVig!S145*0.6*12)+(ClientesVig!S145*0.6*12)*(1-$G146))*$M146*1000","v":0},{"$f":"+((EnergíaVig!Y145-ClientesVig!T145*0.6*12)+(ClientesVig!T145*0.6*12)*(1-$G146))*$M146*1000","v":0},{"$f":"+SUMPRODUCT(O146:R146,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J146,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q145*U146*12*(1-$G146)*1000","v":0},{"$f":"+PotenciaVig!R145*V146*12*(1-$G146)*1000","v":0}]
[{"$f":"+EnergíaVig!A146","v":"BTS Prepago Discap."},{"$f":"+ITV_CD!B146","v":"BTS Prepago"},{"$f":"+ITV_CD!C146","v":1},{"$f":"+ITV_CD!D146","v":"Jubilados - 1"},{"$f":"+ITV_CD!E146","v":"Et"},{"$f":"+ITV_CD!F146","v":"Pp"},{"$f":"+ITV_CD!G146","v":0.25},"BTS Prepago1EtCPG","BTS Prepago1Et-","BTS Prepago1PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H147,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I147,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.6893109755086198E-2},null,{"$f":"+EnergíaVig!V146*$M147*(1-$G147)*1000","v":437.85750617964447},{"$f":"+EnergíaVig!W146*$M147*(1-$G147)*1000","v":440.99377164219635},{"$f":"+EnergíaVig!X146*$M147*(1-$G147)*1000","v":444.60294799214591},{"$f":"+EnergíaVig!Y146*$M147*(1-$G147)*1000","v":448.58071013386871},{"$f":"+SUMPRODUCT(O147:R147,PremisaCosto!$F$69:$I$69)","v":1454.7194280658666},null,{"$f":"+IFERROR(VLOOKUP(J147,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q146*U147*12*(1-$G147)*1000","v":0},{"$f":"+PotenciaVig!R146*V147*12*(1-$G147)*1000","v":0}]
[{"$f":"+EnergíaVig!A147","v":"BTS Prepago Discapacitados 601-más"},{"$f":"+ITV_CD!B147","v":"BTS Prepago"},{"$f":"+ITV_CD!C147","v":1},{"$f":"+ITV_CD!D147","v":"Jubilados - 2"},{"$f":"+ITV_CD!E147","v":"Et"},{"$f":"+ITV_CD!F147","v":"Pp"},{"$f":"+ITV_CD!G147","v":0.25},"BTS Prepago1EtCPG","BTS Prepago1Et-","BTS Prepago1PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H148,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I148,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.6893109755086198E-2},null,{"$f":"+((EnergíaVig!V147-ClientesVig!P147*0.6*12)+(ClientesVig!P147*0.6*12)*(1-$G148))*$M148*1000","v":0},{"$f":"+((EnergíaVig!W147-ClientesVig!Q147*0.6*12)+(ClientesVig!Q147*0.6*12)*(1-$G148))*$M148*1000","v":0},{"$f":"+((EnergíaVig!X147-ClientesVig!R147*0.6*12)+(ClientesVig!R147*0.6*12)*(1-$G148))*$M148*1000","v":0},{"$f":"+((EnergíaVig!Y147-ClientesVig!S147*0.6*12)+(ClientesVig!S147*0.6*12)*(1-$G148))*$M148*1000","v":0},{"$f":"+SUMPRODUCT(O148:R148,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J148,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q147*U148*12*(1-$G148)*1000","v":0},{"$f":"+PotenciaVig!R147*V148*12*(1-$G148)*1000","v":0}]
[{"$f":"+EnergíaVig!A148","v":"BTS Prepago Político"},{"$f":"+ITV_CD!B148","v":"BTS Prepago"},{"$f":"+ITV_CD!C148","v":1},{"$f":"+ITV_CD!D148","v":"Político"},{"$f":"+ITV_CD!E148","v":"Et"},{"$f":"+ITV_CD!F148","v":"Pp"},{"$f":"+ITV_CD!G148","v":0.5},"BTS Prepago1EtCPG","BTS Prepago1Et-","BTS Prepago1PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H149,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I149,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.6893109755086198E-2},null,{"$f":"+EnergíaVig!V148*$M149*(1-$G149)*1000","v":0},{"$f":"+EnergíaVig!W148*$M149*(1-$G149)*1000","v":0},{"$f":"+EnergíaVig!X148*$M149*(1-$G149)*1000","v":0},{"$f":"+EnergíaVig!Y148*$M149*(1-$G149)*1000","v":0},{"$f":"+SUMPRODUCT(O149:R149,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J149,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q148*U149*12*(1-$G149)*1000","v":0},{"$f":"+PotenciaVig!R148*V149*12*(1-$G149)*1000","v":0}]
[{"$f":"+EnergíaVig!A149","v":"BTS Prepago Cruz Roja"},{"$f":"+ITV_CD!B149","v":"BTS Prepago"},{"$f":"+ITV_CD!C149","v":1},{"$f":"+ITV_CD!D149","v":"Cruz Roja"},{"$f":"+ITV_CD!E149","v":"Et"},{"$f":"+ITV_CD!F149","v":"Pp"},{"$f":"+ITV_CD!G149","v":1}]

{"sheet":"ITV_CPT","index":28,"n_rows":149,"n_cols":26,"rows_kept":149,"cut":false,"hidden":false,"merged":[[4,14,4,18],[4,20,5,20],[4,25,5,25],[1,15,1,17],[4,2,5,2],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,12,5,12]]}
["Ingreso a Tarifa Vigente - Cargo por Potencia en Transmisión"]
["Componente de Costo:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Escalones/Bloques en (MWh mes)"]
["CUCOST",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+ClientesVig!Q100","v":0},null,"MTD/BTD",10,30,50]
["-",null,null,null,null,null,null,null,null,null,null,null,null,null,"Jubilados - 2",0.6]
[null,null,"Bloque","Sub Categoría","Vble Cobro Energia","Vble Cobro Potencia","Descuento","Auxiliar Energia p","Auxiliar Energia fp","Auxiliar Potencia",null,null,"Tarifa Vigente Energía ($/kWh)",null,"Ingreso por Energia a Tarifa Vigente ",null,null,null,null,null,"Tarifa Vigente Potencia ($/kWh)",null,"Ingreso por Potencia a Tarifa Vigente",null,null,"% Asignacion"]
["Estructura Tarifaria Vigente","Categoría",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+PotenciaVig!J6","v":"2026/2027"},{"$f":"+PotenciaVig!K6","v":"2027/2028"},{"$f":"+PotenciaVig!L6","v":"2028/2029"},{"$f":"+PotenciaVig!M6","v":"2029/2030"},"VP",null,null,null,{"$f":"+O6","v":"2026/2027"},{"$f":"+P6","v":"2027/2028"}]
[{"$f":"+EnergíaVig!A7","v":"TOTAL"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(O8,O12,O13,O17,O54,O95,O123,O58,O140,O127)","v":32349316.332822159},{"$f":"+SUM(P8,P12,P13,P17,P54,P95,P123,P58,P140,P127)","v":32775246.591812901},33231719.811576448,33689389.533969574,111404805.60681388,null,null,null,{"$f":"+SUM(W8,W12,W13,W17,W54,W95,W123,W58,W140,W127)","v":10399013.54809746},{"$f":"+SUM(X8,X12,X13,X17,X54,X95,X123,X58,X140,X127)","v":10589074.933978936},null,{"$f":"+SUM(Z8,Z12:Z13,Z17,Z54,Z58,Z95,Z140,Z127)","v":1}]
[{"$f":"+EnergíaVig!A8","v":"ATH"},{"$f":"+ITV_CD!B8","v":"ATH"},{"$f":"+ITV_CD!C8","v":1},null,null,null,null,{"$f":"+B8&C8&E8&$A$3","v":"ATH1CUCOST"},{"$f":"+B8&C8&E8&$A$4","v":"ATH1-"},{"$f":"+B8&C8&F8&$A$3","v":"ATH1CUCOST"},null,null,{"$f":"+IFERROR(VLOOKUP(H8,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I8,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O9:O11)","v":2.0287688794737622},null,null,null,{"$f":"+SUM(S9:S11)","v":6.8344247166765744},null,null,null,{"$f":"+SUM(W9:W11)","v":2.2426278477065202},{"$f":"+SUM(X9:X11)","v":2.2837020078253207},null,{"$f":"+SUM(W8,O8)/SUM($W$7,$O$7)","v":9.9919616487445194E-8}]
[{"$f":"+EnergíaVig!A9","v":"ATH Punta"},{"$f":"+ITV_CD!B9","v":"ATH"},{"$f":"+ITV_CD!C9","v":1},{"$f":"+ITV_CD!D9","v":"Regular"},"Et",{"$f":"+ITV_CD!F9","v":"Pp"},{"$f":"+ITV_CD!G9","v":0},"ATH1EtCUCOST",{"$f":"+B9&C9&E9&$A$4","v":"ATH1Et-"},"ATH1PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H9,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I9,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.5200000000000001E-3},null,{"$f":"+EnergíaVig!V9*$M9*(1-$G9)*1000","v":0.46817743372471426},{"$f":"+EnergíaVig!W9*$M9*(1-$G9)*1000","v":0.47652881586937024},{"$f":"+EnergíaVig!X9*$M9*(1-$G9)*1000","v":0.48525632373708555},{"$f":"+EnergíaVig!Y9*$M9*(1-$G9)*1000","v":0.49359315791217589},{"$f":"+SUMPRODUCT(O9:R9,PremisaCosto!$F$69:$I$69)","v":1.5771749346176713},null,{"$f":"+IFERROR(VLOOKUP(J9,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.36},null,{"$f":"+PotenciaVig!Q9*U9*12*(1-$G9)*1000","v":1.6788387239814175},{"$f":"+PotenciaVig!R9*U9*12*(1-$G9)*1000","v":1.7095869779251007},null,5.0224562308911057E-8]
[{"$f":"+EnergíaVig!A10","v":"ATH Fuera de Punta Medio"},{"$f":"+ITV_CD!B10","v":"ATH"},{"$f":"+ITV_CD!C10","v":1},{"$f":"+ITV_CD!D10","v":"Regular"},"Et",{"$f":"+ITV_CD!F10","v":"Pfp"},{"$f":"+ITV_CD!G10","v":0},{"$f":"+B10&C10&E10&$A$3","v":"ATH1EtCUCOST"},{"$f":"+B10&C10&E10&$A$4","v":"ATH1Et-"},{"$f":"+B10&C10&F10&$A$3","v":"ATH1PfpCUCOST"},null,null,{"$f":"+IFERROR(VLOOKUP(H10,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I10,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.5200000000000001E-3},null,{"$f":"+EnergíaVig!V10*$M10*(1-$G10)*1000","v":0.78029572287452387},{"$f":"+EnergíaVig!W10*$M10*(1-$G10)*1000","v":0.79421469311561721},{"$f":"+EnergíaVig!X10*$M10*(1-$G10)*1000","v":0.80876053956180916},{"$f":"+EnergíaVig!Y10*$M10*(1-$G10)*1000","v":0.82265526318695992},{"$f":"+SUMPRODUCT(O10:R10,PremisaCosto!$F$69:$I$69)","v":2.6286248910294518},null,{"$f":"+IFERROR(VLOOKUP(J10,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.15},null,{"$f":"+PotenciaVig!Q10*U10*12*(1-$G10)*1000","v":0.28189456186255141},{"$f":"+PotenciaVig!R10*U10*12*(1-$G10)*1000","v":0.28705751495011012},null,{"$f":"+SUM(W10,O10)/SUM($W$7,$O$7)","v":2.4847527089267072E-8}]
[{"$f":"+EnergíaVig!A11","v":"ATH Fuera de Punta Bajo"},{"$f":"+ITV_CD!B11","v":"ATH"},{"$f":"+ITV_CD!C11","v":1},{"$f":"+ITV_CD!D11","v":"Regular"},"Et",{"$f":"+ITV_CD!F11","v":"Pfp"},{"$f":"+ITV_CD!G11","v":0},"ATH1EtCUCOST","ATH1Et-","ATH1PfpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H11,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I11,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.5200000000000001E-3},null,{"$f":"+EnergíaVig!V11*$M11*(1-$G11)*1000","v":0.78029572287452387},{"$f":"+EnergíaVig!W11*$M11*(1-$G11)*1000","v":0.79421469311561721},{"$f":"+EnergíaVig!X11*$M11*(1-$G11)*1000","v":0.80876053956180916},{"$f":"+EnergíaVig!Y11*$M11*(1-$G11)*1000","v":0.82265526318695992},{"$f":"+SUMPRODUCT(O11:R11,PremisaCosto!$F$69:$I$69)","v":2.6286248910294518},null,{"$f":"+IFERROR(VLOOKUP(J11,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.15},null,{"$f":"+PotenciaVig!Q11*U11*12*(1-$G11)*1000","v":0.28189456186255141},{"$f":"+PotenciaVig!R11*U11*12*(1-$G11)*1000","v":0.28705751495011012},null,2.4847527089267072E-8]
[{"$f":"+EnergíaVig!A12","v":"ATD"},{"$f":"+ITV_CD!B12","v":"ATD"},{"$f":"+ITV_CD!C12","v":1},{"$f":"+ITV_CD!D12","v":"Regular"},{"$f":"+ITV_CD!E12","v":"Et"},{"$f":"+ITV_CD!F12","v":"Pp"},{"$f":"+ITV_CD!G12","v":0},"ATD1EtCUCOST","ATD1Et-","ATD1PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H12,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I12,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.657E-2},null,{"$f":"+EnergíaVig!V12*$M12*(1-$G12)*1000","v":627.42963053401331},{"$f":"+EnergíaVig!W12*$M12*(1-$G12)*1000","v":638.62176461826948},{"$f":"+EnergíaVig!X12*$M12*(1-$G12)*1000","v":650.31796491002262},{"$f":"+EnergíaVig!Y12*$M12*(1-$G12)*1000","v":661.49060248181968},{"$f":"+SUMPRODUCT(O12:R12,PremisaCosto!$F$69:$I$69)","v":2113.656522575011},null,{"$f":"+IFERROR(VLOOKUP(J12,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.5499999999999998},null,{"$f":"+PotenciaVig!Q12*U12*12*(1-$G12)*1000","v":702.85710757729498},{"$f":"+PotenciaVig!R12*U12*12*(1-$G12)*1000","v":715.73007060894122},null,{"$f":"+SUM(W12,O12)/SUM($W$7,$O$7)","v":3.1119034166176193E-5}]
[{"$f":"+EnergíaVig!A13","v":"MTH"},{"$f":"+ITV_CD!B13","v":"MTH"},{"$f":"+ITV_CD!C13","v":1},{"$f":"+ITV_CD!D13","v":""},null,null,{"$f":"+ITV_CD!G13","v":""},"MTH1CUCOST","MTH1-","MTH1CUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H13,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I13,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O14:O16)","v":68352.075663809766},{"$f":"+SUM(P14:P16)","v":69571.344819325212},{"$f":"+SUM(Q14:Q16)","v":70845.526860489816},{"$f":"+SUM(R14:R16)","v":72062.672069302847},{"$f":"+SUM(S14:S16)","v":230261.37677844369},null,{"$f":"+IFERROR(VLOOKUP(J13,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W14:W16)","v":77599.632213882549},{"$f":"+SUM(X14:X16)","v":79020.884394431647},null,3.4142084213408461E-3]
[{"$f":"+EnergíaVig!A14","v":"MTH Punta"},{"$f":"+ITV_CD!B14","v":"MTH"},{"$f":"+ITV_CD!C14","v":1},{"$f":"+ITV_CD!D14","v":"Regular"},"Et",{"$f":"+ITV_CD!F14","v":"Pp"},{"$f":"+ITV_CD!G14","v":0},"MTH1EtCUCOST","MTH1Et-","MTH1PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H14,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I14,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.0299999999999997E-3},null,{"$f":"+EnergíaVig!V14*$M14*(1-$G14)*1000","v":17191.595922060689},{"$f":"+EnergíaVig!W14*$M14*(1-$G14)*1000","v":17498.260824893361},{"$f":"+EnergíaVig!X14*$M14*(1-$G14)*1000","v":17818.737161129138},{"$f":"+EnergíaVig!Y14*$M14*(1-$G14)*1000","v":18124.867858773261},{"$f":"+SUMPRODUCT(O14:R14,PremisaCosto!$F$69:$I$69)","v":57914.269721706543},null,{"$f":"+IFERROR(VLOOKUP(J14,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.5},null,{"$f":"+PotenciaVig!Q14*U14*12*(1-$G14)*1000","v":68969.993991584255},{"$f":"+PotenciaVig!R14*U14*12*(1-$G14)*1000","v":70233.192689263917},null,2.0155545293502213E-3]
[{"$f":"+EnergíaVig!A15","v":"MTH Fuera de Punta Medio"},{"$f":"+ITV_CD!B15","v":"MTH"},{"$f":"+ITV_CD!C15","v":1},{"$f":"+ITV_CD!D15","v":"Regular"},"Et",{"$f":"+ITV_CD!F15","v":"Pfp"},{"$f":"+ITV_CD!G15","v":0},{"$f":"+B15&C15&E15&$A$3","v":"MTH1EtCUCOST"},{"$f":"+B15&C15&E15&$A$4","v":"MTH1Et-"},{"$f":"+B15&C15&F15&$A$3","v":"MTH1PfpCUCOST"},null,null,{"$f":"+IFERROR(VLOOKUP(H15,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I15,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.0299999999999997E-3},null,{"$f":"+EnergíaVig!V15*$M15*(1-$G15)*1000","v":19955.279623740833},{"$f":"+EnergíaVig!W15*$M15*(1-$G15)*1000","v":20311.243311728664},{"$f":"+EnergíaVig!X15*$M15*(1-$G15)*1000","v":20683.23872922044},{"$f":"+EnergíaVig!Y15*$M15*(1-$G15)*1000","v":21038.58233435138},{"$f":"+SUMPRODUCT(O15:R15,PremisaCosto!$F$69:$I$69)","v":67224.442206577442},null,{"$f":"+IFERROR(VLOOKUP(J15,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.27},null,{"$f":"+PotenciaVig!Q15*U15*12*(1-$G15)*1000","v":5334.5726886869243},{"$f":"+PotenciaVig!R15*U15*12*(1-$G15)*1000","v":5432.2764129158832},null,{"$f":"+SUM(W15,O15)/SUM($W$7,$O$7)","v":5.9159860473790541E-4}]
[{"$f":"+EnergíaVig!A16","v":"MTH Fuera de Punta Bajo"},{"$f":"+ITV_CD!B16","v":"MTH"},{"$f":"+ITV_CD!C16","v":1},{"$f":"+ITV_CD!D16","v":"Regular"},"Et",{"$f":"+ITV_CD!F16","v":"Pfp"},{"$f":"+ITV_CD!G16","v":0},"MTH1EtCUCOST","MTH1Et-","MTH1PfpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H16,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I16,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.0299999999999997E-3},null,{"$f":"+EnergíaVig!V16*$M16*(1-$G16)*1000","v":31205.200118008244},{"$f":"+EnergíaVig!W16*$M16*(1-$G16)*1000","v":31761.840682703183},{"$f":"+EnergíaVig!X16*$M16*(1-$G16)*1000","v":32343.550970140237},{"$f":"+EnergíaVig!Y16*$M16*(1-$G16)*1000","v":32899.221876178213},{"$f":"+SUMPRODUCT(O16:R16,PremisaCosto!$F$69:$I$69)","v":105122.66485015972},null,{"$f":"+IFERROR(VLOOKUP(J16,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.27},null,{"$f":"+PotenciaVig!Q16*U16*12*(1-$G16)*1000","v":3295.0655336113637},{"$f":"+PotenciaVig!R16*U16*12*(1-$G16)*1000","v":3355.4152922518365},null,8.0705528725271976E-4]
[{"$f":"+EnergíaVig!A17","v":"MTD"},{"$f":"+ITV_CD!B17","v":"MTD"},{"$f":"+ITV_CD!C17","v":1},null,null,null,null,"MTD1CUCOST","MTD1-","MTD1CUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H17,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I17,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O18:O52)","v":3747039.2039844613},{"$f":"+SUM(P18:P52)","v":3813873.2793565458},{"$f":"+SUM(Q18:Q52)","v":3883717.8808823689},{"$f":"+SUM(R18:R52)","v":3950437.1465140423},{"$f":"+SUM(S18:S52)","v":12622855.175334631},null,{"$f":"+IFERROR(VLOOKUP(J17,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W18:W52)","v":4140019.7651604689},{"$f":"+SUM(X18:X52)","v":4215762.9362829179},null,0.18449981534051127]
[{"$f":"+EnergíaVig!A18","v":"MTD_1 (0-10,000)"},{"$f":"+ITV_CD!B18","v":"MTD"},{"$f":"+ITV_CD!C18","v":1},null,null,null,null,"MTD1CUCOST","MTD1-","MTD1CUCOST",null,null,{"$f":"+M19","v":3.63E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O18:R18,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U19","v":1.59}]
[{"$f":"+EnergíaVig!A19","v":"MTD_1 Regular"},{"$f":"+ITV_CD!B19","v":"MTD"},{"$f":"+ITV_CD!C19","v":1},{"$f":"+ITV_CD!D19","v":"Regular"},{"$f":"+ITV_CD!E19","v":"Et"},{"$f":"+ITV_CD!F19","v":"Pp"},{"$f":"+ITV_CD!G19","v":0},"MTD1EtCUCOST","MTD1Et-","MTD1PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H19,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I19,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.63E-3},null,{"$f":"+EnergíaVig!V19*$M19*(1-$G19)*1000","v":3717496.6795356288},{"$f":"+EnergíaVig!W19*$M19*(1-$G19)*1000","v":3783804.8484479873},{"$f":"+EnergíaVig!X19*$M19*(1-$G19)*1000","v":3853099.7737440518},{"$f":"+EnergíaVig!Y19*$M19*(1-$G19)*1000","v":3919293.7886322285},{"$f":"+EnergíaVig!Z19*$M19*(1-$G19)*1000","v":12523314.012266692},null,{"$f":"+IFERROR(VLOOKUP(J19,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.59},null,{"$f":"+PotenciaVig!Q19*U19*12*(1-$G19)*1000","v":4060629.1277757562},{"$f":"+PotenciaVig!R19*U19*12*(1-$G19)*1000","v":4134995.4715162357}]
[{"$f":"+EnergíaVig!A20","v":"MTD_1 Agro"},{"$f":"+ITV_CD!B20","v":"MTD"},{"$f":"+ITV_CD!C20","v":1},{"$f":"+ITV_CD!D20","v":"Agropecuario"},{"$f":"+ITV_CD!E20","v":"Et"},{"$f":"+ITV_CD!F20","v":"Pp"},{"$f":"+ITV_CD!G20","v":0.05},"MTD1EtCUCOST","MTD1Et-","MTD1PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H20,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I20,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.63E-3},null,{"$f":"+EnergíaVig!V20*$M20*(1-$G20)*1000","v":29409.016207981149},{"$f":"+EnergíaVig!W20*$M20*(1-$G20)*1000","v":29933.616317168922},{"$f":"+EnergíaVig!X20*$M20*(1-$G20)*1000","v":30481.84312574218},{"$f":"+EnergíaVig!Y20*$M20*(1-$G20)*1000","v":31005.529390216536},{"$f":"+EnergíaVig!Z20*$M20*(1-$G20)*1000","v":99071.761844603883},null,{"$f":"+IFERROR(VLOOKUP(J20,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.59},null,{"$f":"+PotenciaVig!Q20*U20*12*(1-$G20)*1000","v":79314.798977166109},{"$f":"+PotenciaVig!R20*U20*12*(1-$G20)*1000","v":80767.46476668182}]
[{"$f":"+EnergíaVig!A21","v":"MTD_1 Jub. 1"},{"$f":"+ITV_CD!B21","v":"MTD"},{"$f":"+ITV_CD!C21","v":1},{"$f":"+ITV_CD!D21","v":"Jubilados - 1"},{"$f":"+ITV_CD!E21","v":"Et"},{"$f":"+ITV_CD!F21","v":"Pp"},{"$f":"+ITV_CD!G21","v":0.25},"MTD1EtCUCOST","MTD1Et-","MTD1PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H21,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I21,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.63E-3},null,{"$f":"+EnergíaVig!V21*$M21*(1-$G21)*1000","v":140.57303402100302},{"$f":"+EnergíaVig!W21*$M21*(1-$G21)*1000","v":142.1046703896931},{"$f":"+EnergíaVig!X21*$M21*(1-$G21)*1000","v":143.78651007160258},{"$f":"+EnergíaVig!Y21*$M21*(1-$G21)*1000","v":145.59073514080231},{"$f":"+EnergíaVig!Z21*$M21*(1-$G21)*1000","v":469.4012233347259},null,{"$f":"+IFERROR(VLOOKUP(J21,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.59},null,{"$f":"+PotenciaVig!Q21*U21*12*(1-$G21)*1000","v":75.838407546860893},{"$f":"+PotenciaVig!R21*V21*12*(1-$G21)*1000","v":0}]
[{"$f":"+EnergíaVig!A22","v":"MTD_1 Jub. 2"},{"$f":"+ITV_CD!B22","v":"MTD"},{"$f":"+ITV_CD!C22","v":1},{"$f":"+ITV_CD!D22","v":"Jubilados - 2"},{"$f":"+ITV_CD!E22","v":"Et"},{"$f":"+ITV_CD!F22","v":"Pp"},{"$f":"+ITV_CD!G22","v":0.25},"MTD1EtCUCOST","MTD1Et-","MTD1PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H22,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I22,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.63E-3},null,{"$f":"+((EnergíaVig!V22-ClientesVig!Q22*0.6*12)+(ClientesVig!Q22*0.6*12)*(1-$G22))*$M22*1000","v":-7.0647931693695032},{"$f":"+((EnergíaVig!W22-ClientesVig!R22*0.6*12)+(ClientesVig!R22*0.6*12)*(1-$G22))*$M22*1000","v":-7.2900790000217466},{"$f":"+((EnergíaVig!X22-ClientesVig!S22*0.6*12)+(ClientesVig!S22*0.6*12)*(1-$G22))*$M22*1000","v":-7.5224974971557801},{"$f":"+((EnergíaVig!Y22-ClientesVig!T22*0.6*12)+(ClientesVig!T22*0.6*12)*(1-$G22))*$M22*1000","v":-7.7622435432996886},{"$f":"+((EnergíaVig!Z22-ClientesVig!U22*0.6*12)+(ClientesVig!U22*0.6*12)*(1-$G22))*$M22*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J22,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.59},null,{"$f":"+PotenciaVig!Q22*U22*12*(1-$G22)*1000","v":0},{"$f":"+PotenciaVig!R22*V22*12*(1-$G22)*1000","v":0}]
[{"$f":"+EnergíaVig!A23","v":"MTD_1 Discap."},{"$f":"+ITV_CD!B23","v":"MTD"},{"$f":"+ITV_CD!C23","v":1},{"$f":"+ITV_CD!D23","v":"Jubilados - 1"},{"$f":"+ITV_CD!E23","v":"Et"},{"$f":"+ITV_CD!F23","v":"Pp"},{"$f":"+ITV_CD!G23","v":0.25},"MTD1EtCUCOST","MTD1Et-","MTD1PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H23,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I23,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.63E-3},null,{"$f":"+EnergíaVig!V23*$M23*(1-$G23)*1000","v":0},{"$f":"+EnergíaVig!W23*$M23*(1-$G23)*1000","v":0},{"$f":"+EnergíaVig!X23*$M23*(1-$G23)*1000","v":0},{"$f":"+EnergíaVig!Y23*$M23*(1-$G23)*1000","v":0},{"$f":"+EnergíaVig!Z23*$M23*(1-$G23)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J23,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.59},null,{"$f":"+PotenciaVig!Q23*U23*12*(1-$G23)*1000","v":0},{"$f":"+PotenciaVig!R23*V23*12*(1-$G23)*1000","v":0}]
[{"$f":"+EnergíaVig!A24","v":"MTD_1 Discapacitados 601-más"},{"$f":"+ITV_CD!B24","v":"MTD"},{"$f":"+ITV_CD!C24","v":1},{"$f":"+ITV_CD!D24","v":"Jubilados - 2"},{"$f":"+ITV_CD!E24","v":"Et"},{"$f":"+ITV_CD!F24","v":"Pp"},{"$f":"+ITV_CD!G24","v":0.25},"MTD1EtCUCOST","MTD1Et-","MTD1PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H24,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I24,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.63E-3},null,{"$f":"+((EnergíaVig!V24-ClientesVig!Q24*0.6*12)+(ClientesVig!Q24*0.6*12)*(1-$G24))*$M24*1000","v":0},{"$f":"+((EnergíaVig!W24-ClientesVig!R24*0.6*12)+(ClientesVig!R24*0.6*12)*(1-$G24))*$M24*1000","v":0},{"$f":"+((EnergíaVig!X24-ClientesVig!S24*0.6*12)+(ClientesVig!S24*0.6*12)*(1-$G24))*$M24*1000","v":0},{"$f":"+((EnergíaVig!Y24-ClientesVig!T24*0.6*12)+(ClientesVig!T24*0.6*12)*(1-$G24))*$M24*1000","v":0},{"$f":"+((EnergíaVig!Z24-ClientesVig!U24*0.6*12)+(ClientesVig!U24*0.6*12)*(1-$G24))*$M24*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J24,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.59},null,{"$f":"+PotenciaVig!Q24*U24*12*(1-$G24)*1000","v":0},{"$f":"+PotenciaVig!R24*V24*12*(1-$G24)*1000","v":0}]
[{"$f":"+EnergíaVig!A25","v":"MTD_1 Político"},{"$f":"+ITV_CD!B25","v":"MTD"},{"$f":"+ITV_CD!C25","v":1},{"$f":"+ITV_CD!D25","v":"Político"},{"$f":"+ITV_CD!E25","v":"Et"},{"$f":"+ITV_CD!F25","v":"Pp"},{"$f":"+ITV_CD!G25","v":0.5},"MTD1EtCUCOST","MTD1Et-","MTD1PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H25,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I25,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.63E-3},null,{"$f":"+EnergíaVig!V25*$M25*(1-$G25)*1000","v":0},{"$f":"+EnergíaVig!W25*$M25*(1-$G25)*1000","v":0},{"$f":"+EnergíaVig!X25*$M25*(1-$G25)*1000","v":0},{"$f":"+EnergíaVig!Y25*$M25*(1-$G25)*1000","v":0},{"$f":"+EnergíaVig!Z25*$M25*(1-$G25)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J25,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.59},null,{"$f":"+PotenciaVig!Q25*U25*12*(1-$G25)*1000","v":0},{"$f":"+PotenciaVig!R25*V25*12*(1-$G25)*1000","v":0}]
[{"$f":"+EnergíaVig!A26","v":"MTD_1 Cruz Roja"},{"$f":"+ITV_CD!B26","v":"MTD"},{"$f":"+ITV_CD!C26","v":1},{"$f":"+ITV_CD!D26","v":"Cruz Roja"},{"$f":"+ITV_CD!E26","v":"Et"},{"$f":"+ITV_CD!F26","v":"Pp"},{"$f":"+ITV_CD!G26","v":1},{"$f":"+B26&C26&E26&$A$3","v":"MTD1EtCUCOST"},{"$f":"+B26&C26&E26&$A$4","v":"MTD1Et-"},{"$f":"+B26&C26&F26&$A$3","v":"MTD1PpCUCOST"},null,null,{"$f":"+IFERROR(VLOOKUP(H26,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I26,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.63E-3},null,{"$f":"+EnergíaVig!V26*$M26*(1-$G26)*1000","v":0},{"$f":"+EnergíaVig!W26*$M26*(1-$G26)*1000","v":0},{"$f":"+EnergíaVig!X26*$M26*(1-$G26)*1000","v":0},{"$f":"+EnergíaVig!Y26*$M26*(1-$G26)*1000","v":0},{"$f":"+EnergíaVig!Z26*$M26*(1-$G26)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J26,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.59},null,{"$f":"+PotenciaVig!Q26*U26*12*(1-$G26)*1000","v":0},{"$f":"+PotenciaVig!R26*V26*12*(1-$G26)*1000","v":0}]
[{"$f":"+EnergíaVig!A27","v":"MTD_2 (10,001-30,000)"},{"$f":"+ITV_CD!B27","v":"MTD"},{"$f":"+ITV_CD!C27","v":2},null,null,null,null,"MTD2CUCOST","MTD2-","MTD2CUCOST",null,null,{"$f":"+M28","v":3.63E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O27:R27,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U28","v":1.59}]
[{"$f":"+EnergíaVig!A28","v":"MTD_2 Regular"},{"$f":"+ITV_CD!B28","v":"MTD"},{"$f":"+ITV_CD!C28","v":2},{"$f":"+ITV_CD!D28","v":"Regular"},{"$f":"+ITV_CD!E28","v":"Et"},{"$f":"+ITV_CD!F28","v":"Pp"},{"$f":"+ITV_CD!G28","v":0},"MTD2EtCUCOST","MTD2Et-","MTD2PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H28,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I28,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.63E-3},null,{"$f":"+($M28*(EnergíaVig!V28-$P$3*12*ClientesVig!Q28)+$M19*($P$3*12*ClientesVig!Q28))*(1-$G28)*1000","v":0},{"$f":"+($M28*(EnergíaVig!W28-$P$3*12*ClientesVig!R28)+$M19*($P$3*12*ClientesVig!R28))*(1-$G28)*1000","v":0},{"$f":"+($M28*(EnergíaVig!X28-$P$3*12*ClientesVig!S28)+$M19*($P$3*12*ClientesVig!S28))*(1-$G28)*1000","v":0},{"$f":"+($M28*(EnergíaVig!Y28-$P$3*12*ClientesVig!T28)+$M19*($P$3*12*ClientesVig!T28))*(1-$G28)*1000","v":0},{"$f":"+SUMPRODUCT(O28:R28,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J28,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.59},null,{"$f":"+PotenciaVig!Q28*U28*12*(1-$G28)*1000","v":0},{"$f":"+PotenciaVig!R28*V28*12*(1-$G28)*1000","v":0}]
[{"$f":"+EnergíaVig!A29","v":"MTD_2 Agro"},{"$f":"+ITV_CD!B29","v":"MTD"},{"$f":"+ITV_CD!C29","v":2},{"$f":"+ITV_CD!D29","v":"Agropecuario"},{"$f":"+ITV_CD!E29","v":"Et"},{"$f":"+ITV_CD!F29","v":"Pp"},{"$f":"+ITV_CD!G29","v":0.05},"MTD2EtCUCOST","MTD2Et-","MTD2PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H29,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I29,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.63E-3},null,{"$f":"+($M29*(EnergíaVig!V29-$P$3*12*ClientesVig!Q29)+$M20*($P$3*12*ClientesVig!Q29))*(1-$G29)*1000","v":0},{"$f":"+($M29*(EnergíaVig!W29-$P$3*12*ClientesVig!R29)+$M20*($P$3*12*ClientesVig!R29))*(1-$G29)*1000","v":0},{"$f":"+($M29*(EnergíaVig!X29-$P$3*12*ClientesVig!S29)+$M20*($P$3*12*ClientesVig!S29))*(1-$G29)*1000","v":0},{"$f":"+($M29*(EnergíaVig!Y29-$P$3*12*ClientesVig!T29)+$M20*($P$3*12*ClientesVig!T29))*(1-$G29)*1000","v":0},{"$f":"+SUMPRODUCT(O29:R29,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J29,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.59},null,{"$f":"+PotenciaVig!Q29*U29*12*(1-$G29)*1000","v":0},{"$f":"+PotenciaVig!R29*V29*12*(1-$G29)*1000","v":0}]
[{"$f":"+EnergíaVig!A30","v":"MTD_2 Jub. 1"},{"$f":"+ITV_CD!B30","v":"MTD"},{"$f":"+ITV_CD!C30","v":2},{"$f":"+ITV_CD!D30","v":"Jubilados - 1"},{"$f":"+ITV_CD!E30","v":"Et"},{"$f":"+ITV_CD!F30","v":"Pp"},{"$f":"+ITV_CD!G30","v":0.25},"MTD2EtCUCOST","MTD2Et-","MTD2PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H30,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I30,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.63E-3},null,{"$f":"+($M30*(EnergíaVig!V30-$P$3*12*ClientesVig!Q30)+$M21*($P$3*12*ClientesVig!Q30))*(1-$G30)*1000","v":0},{"$f":"+($M30*(EnergíaVig!W30-$P$3*12*ClientesVig!R30)+$M21*($P$3*12*ClientesVig!R30))*(1-$G30)*1000","v":0},{"$f":"+($M30*(EnergíaVig!X30-$P$3*12*ClientesVig!S30)+$M21*($P$3*12*ClientesVig!S30))*(1-$G30)*1000","v":0},{"$f":"+($M30*(EnergíaVig!Y30-$P$3*12*ClientesVig!T30)+$M21*($P$3*12*ClientesVig!T30))*(1-$G30)*1000","v":0},{"$f":"+SUMPRODUCT(O30:R30,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J30,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.59},null,{"$f":"+PotenciaVig!Q30*U30*12*(1-$G30)*1000","v":0},{"$f":"+PotenciaVig!R30*V30*12*(1-$G30)*1000","v":0}]
[{"$f":"+EnergíaVig!A31","v":"MTD_2 Jub. 2"},{"$f":"+ITV_CD!B31","v":"MTD"},{"$f":"+ITV_CD!C31","v":2},{"$f":"+ITV_CD!D31","v":"Jubilados - 2"},{"$f":"+ITV_CD!E31","v":"Et"},{"$f":"+ITV_CD!F31","v":"Pp"},{"$f":"+ITV_CD!G31","v":0.25},"MTD2EtCUCOST","MTD2Et-","MTD2PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H31,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I31,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.63E-3},null,{"$f":"+($M31*(EnergíaVig!V31-$P$3*12*ClientesVig!Q31)+$M22*($P$3*12*ClientesVig!Q31-$P$4*12*ClientesVig!Q31)+$M22*$P$4*12*ClientesVig!Q31*(1-$G31))*1000","v":0},{"$f":"+($M31*(EnergíaVig!W31-$P$3*12*ClientesVig!R31)+$M22*($P$3*12*ClientesVig!R31-$P$4*12*ClientesVig!R31)+$M22*$P$4*12*ClientesVig!R31*(1-$G31))*1000","v":0},{"$f":"+($M31*(EnergíaVig!X31-$P$3*12*ClientesVig!S31)+$M22*($P$3*12*ClientesVig!S31-$P$4*12*ClientesVig!S31)+$M22*$P$4*12*ClientesVig!S31*(1-$G31))*1000","v":0},{"$f":"+($M31*(EnergíaVig!Y31-$P$3*12*ClientesVig!T31)+$M22*($P$3*12*ClientesVig!T31-$P$4*12*ClientesVig!T31)+$M22*$P$4*12*ClientesVig!T31*(1-$G31))*1000","v":0},{"$f":"+SUMPRODUCT(O31:R31,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J31,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.59},null,{"$f":"+PotenciaVig!Q31*U31*12*(1-$G31)*1000","v":0},{"$f":"+PotenciaVig!R31*V31*12*(1-$G31)*1000","v":0}]
[{"$f":"+EnergíaVig!A32","v":"MTD_2 Discap."},{"$f":"+ITV_CD!B32","v":"MTD"},{"$f":"+ITV_CD!C32","v":2},{"$f":"+ITV_CD!D32","v":"Jubilados - 1"},{"$f":"+ITV_CD!E32","v":"Et"},{"$f":"+ITV_CD!F32","v":"Pp"},{"$f":"+ITV_CD!G32","v":0.25},"MTD2EtCUCOST","MTD2Et-","MTD2PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H32,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I32,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.63E-3},null,{"$f":"+($M32*(EnergíaVig!V32-$P$3*12*ClientesVig!Q32)+$M23*($P$3*12*ClientesVig!Q32))*(1-$G32)*1000","v":0},{"$f":"+($M32*(EnergíaVig!W32-$P$3*12*ClientesVig!R32)+$M23*($P$3*12*ClientesVig!R32))*(1-$G32)*1000","v":0},{"$f":"+($M32*(EnergíaVig!X32-$P$3*12*ClientesVig!S32)+$M23*($P$3*12*ClientesVig!S32))*(1-$G32)*1000","v":0},{"$f":"+($M32*(EnergíaVig!Y32-$P$3*12*ClientesVig!T32)+$M23*($P$3*12*ClientesVig!T32))*(1-$G32)*1000","v":0},{"$f":"+SUMPRODUCT(O32:R32,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J32,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.59},null,{"$f":"+PotenciaVig!Q32*U32*12*(1-$G32)*1000","v":0},{"$f":"+PotenciaVig!R32*V32*12*(1-$G32)*1000","v":0}]
[{"$f":"+EnergíaVig!A33","v":"MTD_2 Discapacitados 601-más"},{"$f":"+ITV_CD!B33","v":"MTD"},{"$f":"+ITV_CD!C33","v":2},{"$f":"+ITV_CD!D33","v":"Jubilados - 2"},{"$f":"+ITV_CD!E33","v":"Et"},{"$f":"+ITV_CD!F33","v":"Pp"},{"$f":"+ITV_CD!G33","v":0.25},"MTD2EtCUCOST","MTD2Et-","MTD2PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H33,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I33,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.63E-3},null,{"$f":"+($M33*(EnergíaVig!V33-$P$3*12*ClientesVig!Q33)+$M24*($P$3*12*ClientesVig!Q33-$P$4*12*ClientesVig!Q33)+$M24*$P$4*12*ClientesVig!Q33*(1-$G33))*1000","v":0},{"$f":"+($M33*(EnergíaVig!W33-$P$3*12*ClientesVig!R33)+$M24*($P$3*12*ClientesVig!R33-$P$4*12*ClientesVig!R33)+$M24*$P$4*12*ClientesVig!R33*(1-$G33))*1000","v":0},{"$f":"+($M33*(EnergíaVig!X33-$P$3*12*ClientesVig!S33)+$M24*($P$3*12*ClientesVig!S33-$P$4*12*ClientesVig!S33)+$M24*$P$4*12*ClientesVig!S33*(1-$G33))*1000","v":0},{"$f":"+($M33*(EnergíaVig!Y33-$P$3*12*ClientesVig!T33)+$M24*($P$3*12*ClientesVig!T33-$P$4*12*ClientesVig!T33)+$M24*$P$4*12*ClientesVig!T33*(1-$G33))*1000","v":0},{"$f":"+SUMPRODUCT(O33:R33,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J33,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.59},null,{"$f":"+PotenciaVig!Q33*U33*12*(1-$G33)*1000","v":0},{"$f":"+PotenciaVig!R33*V33*12*(1-$G33)*1000","v":0}]
[{"$f":"+EnergíaVig!A34","v":"MTD_2 Político"},{"$f":"+ITV_CD!B34","v":"MTD"},{"$f":"+ITV_CD!C34","v":2},{"$f":"+ITV_CD!D34","v":"Político"},{"$f":"+ITV_CD!E34","v":"Et"},{"$f":"+ITV_CD!F34","v":"Pp"},{"$f":"+ITV_CD!G34","v":0.5},"MTD2EtCUCOST","MTD2Et-","MTD2PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H34,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I34,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.63E-3},null,{"$f":"+($M34*(EnergíaVig!V34-$P$3*12*ClientesVig!Q34)+$M25*($P$3*12*ClientesVig!Q34))*(1-$G34)*1000","v":0},{"$f":"+($M34*(EnergíaVig!W34-$P$3*12*ClientesVig!R34)+$M25*($P$3*12*ClientesVig!R34))*(1-$G34)*1000","v":0},{"$f":"+($M34*(EnergíaVig!X34-$P$3*12*ClientesVig!S34)+$M25*($P$3*12*ClientesVig!S34))*(1-$G34)*1000","v":0},{"$f":"+($M34*(EnergíaVig!Y34-$P$3*12*ClientesVig!T34)+$M25*($P$3*12*ClientesVig!T34))*(1-$G34)*1000","v":0},{"$f":"+SUMPRODUCT(O34:R34,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J34,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.59},null,{"$f":"+PotenciaVig!Q34*U34*12*(1-$G34)*1000","v":0},{"$f":"+PotenciaVig!R34*V34*12*(1-$G34)*1000","v":0}]
[{"$f":"+EnergíaVig!A35","v":"MTD_2 Cruz Roja"},{"$f":"+ITV_CD!B35","v":"MTD"},{"$f":"+ITV_CD!C35","v":2},{"$f":"+ITV_CD!D35","v":"Cruz Roja"},{"$f":"+ITV_CD!E35","v":"Et"},{"$f":"+ITV_CD!F35","v":"Pp"},{"$f":"+ITV_CD!G35","v":1},{"$f":"+B35&C35&E35&$A$3","v":"MTD2EtCUCOST"},{"$f":"+B35&C35&E35&$A$4","v":"MTD2Et-"},{"$f":"+B35&C35&F35&$A$3","v":"MTD2PpCUCOST"},null,null,{"$f":"+IFERROR(VLOOKUP(H35,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I35,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.63E-3},null,{"$f":"+EnergíaVig!V35*$M35*(1-$G35)*1000","v":0},{"$f":"+EnergíaVig!W35*$M35*(1-$G35)*1000","v":0},{"$f":"+EnergíaVig!X35*$M35*(1-$G35)*1000","v":0},{"$f":"+EnergíaVig!Y35*$M35*(1-$G35)*1000","v":0},{"$f":"+EnergíaVig!Z35*$M35*(1-$G35)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J35,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.59},null,{"$f":"+PotenciaVig!Q35*U35*12*(1-$G35)*1000","v":0},{"$f":"+PotenciaVig!R35*V35*12*(1-$G35)*1000","v":0}]
[{"$f":"+EnergíaVig!A36","v":"MTD_3 (30,001-50,000)"},{"$f":"+ITV_CD!B36","v":"MTD"},{"$f":"+ITV_CD!C36","v":3},null,null,null,null,"MTD3CUCOST","MTD3-","MTD3CUCOST",null,null,{"$f":"+M37","v":3.63E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O36:R36,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U37","v":1.59}]
[{"$f":"+EnergíaVig!A37","v":"MTD_3 Regular"},{"$f":"+ITV_CD!B37","v":"MTD"},{"$f":"+ITV_CD!C37","v":3},{"$f":"+ITV_CD!D37","v":"Regular"},{"$f":"+ITV_CD!E37","v":"Et"},{"$f":"+ITV_CD!F37","v":"Pp"},{"$f":"+ITV_CD!G37","v":0},"MTD3EtCUCOST","MTD3Et-","MTD3PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H37,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I37,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.63E-3},null,{"$f":"+($M37*(EnergíaVig!V37-$Q$3*12*ClientesVig!Q37)+$M28*(($Q$3-$P$3)*12*ClientesVig!Q37)+$M19*($P$3*12*ClientesVig!Q37))*(1-$G37)*1000","v":0},{"$f":"+($M37*(EnergíaVig!W37-$Q$3*12*ClientesVig!R37)+$M28*(($Q$3-$P$3)*12*ClientesVig!R37)+$M19*($P$3*12*ClientesVig!R37))*(1-$G37)*1000","v":0},{"$f":"+($M37*(EnergíaVig!X37-$Q$3*12*ClientesVig!S37)+$M28*(($Q$3-$P$3)*12*ClientesVig!S37)+$M19*($P$3*12*ClientesVig!S37))*(1-$G37)*1000","v":0},{"$f":"+($M37*(EnergíaVig!Y37-$Q$3*12*ClientesVig!T37)+$M28*(($Q$3-$P$3)*12*ClientesVig!T37)+$M19*($P$3*12*ClientesVig!T37))*(1-$G37)*1000","v":0},{"$f":"+SUMPRODUCT(O37:R37,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J37,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.59},null,{"$f":"+PotenciaVig!Q37*U37*12*(1-$G37)*1000","v":0},{"$f":"+PotenciaVig!R37*V37*12*(1-$G37)*1000","v":0}]
[{"$f":"+EnergíaVig!A38","v":"MTD_3 Agro"},{"$f":"+ITV_CD!B38","v":"MTD"},{"$f":"+ITV_CD!C38","v":3},{"$f":"+ITV_CD!D38","v":"Agropecuario"},{"$f":"+ITV_CD!E38","v":"Et"},{"$f":"+ITV_CD!F38","v":"Pp"},{"$f":"+ITV_CD!G38","v":0.05},"MTD3EtCUCOST","MTD3Et-","MTD3PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H38,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I38,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.63E-3},null,{"$f":"+($M38*(EnergíaVig!V38-$Q$3*12*ClientesVig!Q38)+$M29*(($Q$3-$P$3)*12*ClientesVig!Q38)+$M20*($P$3*12*ClientesVig!Q38))*(1-$G38)*1000","v":0},{"$f":"+($M38*(EnergíaVig!W38-$Q$3*12*ClientesVig!R38)+$M29*(($Q$3-$P$3)*12*ClientesVig!R38)+$M20*($P$3*12*ClientesVig!R38))*(1-$G38)*1000","v":0},{"$f":"+($M38*(EnergíaVig!X38-$Q$3*12*ClientesVig!S38)+$M29*(($Q$3-$P$3)*12*ClientesVig!S38)+$M20*($P$3*12*ClientesVig!S38))*(1-$G38)*1000","v":0},{"$f":"+($M38*(EnergíaVig!Y38-$Q$3*12*ClientesVig!T38)+$M29*(($Q$3-$P$3)*12*ClientesVig!T38)+$M20*($P$3*12*ClientesVig!T38))*(1-$G38)*1000","v":0},{"$f":"+SUMPRODUCT(O38:R38,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J38,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.59},null,{"$f":"+PotenciaVig!Q38*U38*12*(1-$G38)*1000","v":0},{"$f":"+PotenciaVig!R38*V38*12*(1-$G38)*1000","v":0}]
[{"$f":"+EnergíaVig!A39","v":"MTD_3 Jub. 1"},{"$f":"+ITV_CD!B39","v":"MTD"},{"$f":"+ITV_CD!C39","v":3},{"$f":"+ITV_CD!D39","v":"Jubilados - 1"},{"$f":"+ITV_CD!E39","v":"Et"},{"$f":"+ITV_CD!F39","v":"Pp"},{"$f":"+ITV_CD!G39","v":0.25},"MTD3EtCUCOST","MTD3Et-","MTD3PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H39,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I39,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.63E-3},null,{"$f":"+($M39*(EnergíaVig!V39-$Q$3*12*ClientesVig!Q39)+$M30*(($Q$3-$P$3)*12*ClientesVig!Q39)+$M21*($P$3*12*ClientesVig!Q39))*(1-$G39)*1000","v":0},{"$f":"+($M39*(EnergíaVig!W39-$Q$3*12*ClientesVig!R39)+$M30*(($Q$3-$P$3)*12*ClientesVig!R39)+$M21*($P$3*12*ClientesVig!R39))*(1-$G39)*1000","v":0},{"$f":"+($M39*(EnergíaVig!X39-$Q$3*12*ClientesVig!S39)+$M30*(($Q$3-$P$3)*12*ClientesVig!S39)+$M21*($P$3*12*ClientesVig!S39))*(1-$G39)*1000","v":0},{"$f":"+($M39*(EnergíaVig!Y39-$Q$3*12*ClientesVig!T39)+$M30*(($Q$3-$P$3)*12*ClientesVig!T39)+$M21*($P$3*12*ClientesVig!T39))*(1-$G39)*1000","v":0},{"$f":"+SUMPRODUCT(O39:R39,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J39,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.59},null,{"$f":"+PotenciaVig!Q39*U39*12*(1-$G39)*1000","v":0},{"$f":"+PotenciaVig!R39*V39*12*(1-$G39)*1000","v":0}]
[{"$f":"+EnergíaVig!A40","v":"MTD_3 Jub. 2"},{"$f":"+ITV_CD!B40","v":"MTD"},{"$f":"+ITV_CD!C40","v":3},{"$f":"+ITV_CD!D40","v":"Jubilados - 2"},{"$f":"+ITV_CD!E40","v":"Et"},{"$f":"+ITV_CD!F40","v":"Pp"},{"$f":"+ITV_CD!G40","v":0.25},"MTD3EtCUCOST","MTD3Et-","MTD3PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H40,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I40,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.63E-3},null,{"$f":"+($M40*(EnergíaVig!V40-$Q$3*12*ClientesVig!Q40)+$M31*(($Q$3-$P$3)*12*ClientesVig!Q40)+$M22*(($P$3-$P$4)*12*ClientesVig!Q40)+$M22*$P$4*12*ClientesVig!Q40*(1-$G40))*1000","v":0},{"$f":"+($M40*(EnergíaVig!W40-$Q$3*12*ClientesVig!R40)+$M31*(($Q$3-$P$3)*12*ClientesVig!R40)+$M22*(($P$3-$P$4)*12*ClientesVig!R40)+$M22*$P$4*12*ClientesVig!R40*(1-$G40))*1000","v":0},{"$f":"+($M40*(EnergíaVig!X40-$Q$3*12*ClientesVig!S40)+$M31*(($Q$3-$P$3)*12*ClientesVig!S40)+$M22*(($P$3-$P$4)*12*ClientesVig!S40)+$M22*$P$4*12*ClientesVig!S40*(1-$G40))*1000","v":0},{"$f":"+($M40*(EnergíaVig!Y40-$Q$3*12*ClientesVig!T40)+$M31*(($Q$3-$P$3)*12*ClientesVig!T40)+$M22*(($P$3-$P$4)*12*ClientesVig!T40)+$M22*$P$4*12*ClientesVig!T40*(1-$G40))*1000","v":0},{"$f":"+SUMPRODUCT(O40:R40,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J40,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.59},null,{"$f":"+PotenciaVig!Q40*U40*12*(1-$G40)*1000","v":0},{"$f":"+PotenciaVig!R40*V40*12*(1-$G40)*1000","v":0}]
[{"$f":"+EnergíaVig!A41","v":"MTD_3 Discap."},{"$f":"+ITV_CD!B41","v":"MTD"},{"$f":"+ITV_CD!C41","v":3},{"$f":"+ITV_CD!D41","v":"Jubilados - 1"},{"$f":"+ITV_CD!E41","v":"Et"},{"$f":"+ITV_CD!F41","v":"Pp"},{"$f":"+ITV_CD!G41","v":0.25},"MTD3EtCUCOST","MTD3Et-","MTD3PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H41,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I41,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.63E-3},null,{"$f":"+($M41*(EnergíaVig!V41-$Q$3*12*ClientesVig!Q41)+$M32*(($Q$3-$P$3)*12*ClientesVig!Q41)+$M23*($P$3*12*ClientesVig!Q41))*(1-$G41)*1000","v":0},{"$f":"+($M41*(EnergíaVig!W41-$Q$3*12*ClientesVig!R41)+$M32*(($Q$3-$P$3)*12*ClientesVig!R41)+$M23*($P$3*12*ClientesVig!R41))*(1-$G41)*1000","v":0},{"$f":"+($M41*(EnergíaVig!X41-$Q$3*12*ClientesVig!S41)+$M32*(($Q$3-$P$3)*12*ClientesVig!S41)+$M23*($P$3*12*ClientesVig!S41))*(1-$G41)*1000","v":0},{"$f":"+($M41*(EnergíaVig!Y41-$Q$3*12*ClientesVig!T41)+$M32*(($Q$3-$P$3)*12*ClientesVig!T41)+$M23*($P$3*12*ClientesVig!T41))*(1-$G41)*1000","v":0},{"$f":"+SUMPRODUCT(O41:R41,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J41,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.59},null,{"$f":"+PotenciaVig!Q41*U41*12*(1-$G41)*1000","v":0},{"$f":"+PotenciaVig!R41*V41*12*(1-$G41)*1000","v":0}]
[{"$f":"+EnergíaVig!A42","v":"MTD_3 Discapacitados 601-más"},{"$f":"+ITV_CD!B42","v":"MTD"},{"$f":"+ITV_CD!C42","v":3},{"$f":"+ITV_CD!D42","v":"Jubilados - 2"},{"$f":"+ITV_CD!E42","v":"Et"},{"$f":"+ITV_CD!F42","v":"Pp"},{"$f":"+ITV_CD!G42","v":0.25},"MTD3EtCUCOST","MTD3Et-","MTD3PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H42,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I42,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.63E-3},null,{"$f":"+($M42*(EnergíaVig!V42-$Q$3*12*ClientesVig!Q42)+$M33*(($Q$3-$P$3)*12*ClientesVig!Q42)+$M24*(($P$3-$P$4)*12*ClientesVig!Q42)+$M24*$P$4*12*ClientesVig!Q42*(1-$G42))*1000","v":0},{"$f":"+($M42*(EnergíaVig!W42-$Q$3*12*ClientesVig!R42)+$M33*(($Q$3-$P$3)*12*ClientesVig!R42)+$M24*(($P$3-$P$4)*12*ClientesVig!R42)+$M24*$P$4*12*ClientesVig!R42*(1-$G42))*1000","v":0},{"$f":"+($M42*(EnergíaVig!X42-$Q$3*12*ClientesVig!S42)+$M33*(($Q$3-$P$3)*12*ClientesVig!S42)+$M24*(($P$3-$P$4)*12*ClientesVig!S42)+$M24*$P$4*12*ClientesVig!S42*(1-$G42))*1000","v":0},{"$f":"+($M42*(EnergíaVig!Y42-$Q$3*12*ClientesVig!T42)+$M33*(($Q$3-$P$3)*12*ClientesVig!T42)+$M24*(($P$3-$P$4)*12*ClientesVig!T42)+$M24*$P$4*12*ClientesVig!T42*(1-$G42))*1000","v":0},{"$f":"+SUMPRODUCT(O42:R42,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J42,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.59},null,{"$f":"+PotenciaVig!Q42*U42*12*(1-$G42)*1000","v":0},{"$f":"+PotenciaVig!R42*V42*12*(1-$G42)*1000","v":0}]
[{"$f":"+EnergíaVig!A43","v":"MTD_3 Político"},{"$f":"+ITV_CD!B43","v":"MTD"},{"$f":"+ITV_CD!C43","v":3},{"$f":"+ITV_CD!D43","v":"Político"},{"$f":"+ITV_CD!E43","v":"Et"},{"$f":"+ITV_CD!F43","v":"Pp"},{"$f":"+ITV_CD!G43","v":0.5},"MTD3EtCUCOST","MTD3Et-","MTD3PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H43,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I43,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.63E-3},null,{"$f":"+($M43*(EnergíaVig!V43-$Q$3*12*ClientesVig!Q43)+$M34*(($Q$3-$P$3)*12*ClientesVig!Q43)+$M25*($P$3*12*ClientesVig!Q43))*(1-$G43)*1000","v":0},{"$f":"+($M43*(EnergíaVig!W43-$Q$3*12*ClientesVig!R43)+$M34*(($Q$3-$P$3)*12*ClientesVig!R43)+$M25*($P$3*12*ClientesVig!R43))*(1-$G43)*1000","v":0},{"$f":"+($M43*(EnergíaVig!X43-$Q$3*12*ClientesVig!S43)+$M34*(($Q$3-$P$3)*12*ClientesVig!S43)+$M25*($P$3*12*ClientesVig!S43))*(1-$G43)*1000","v":0},{"$f":"+($M43*(EnergíaVig!Y43-$Q$3*12*ClientesVig!T43)+$M34*(($Q$3-$P$3)*12*ClientesVig!T43)+$M25*($P$3*12*ClientesVig!T43))*(1-$G43)*1000","v":0},{"$f":"+SUMPRODUCT(O43:R43,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J43,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.59},null,{"$f":"+PotenciaVig!Q43*U43*12*(1-$G43)*1000","v":0},{"$f":"+PotenciaVig!R43*V43*12*(1-$G43)*1000","v":0}]
[{"$f":"+EnergíaVig!A44","v":"MTD_3 Cruz Roja"},{"$f":"+ITV_CD!B44","v":"MTD"},{"$f":"+ITV_CD!C44","v":3},{"$f":"+ITV_CD!D44","v":"Cruz Roja"},{"$f":"+ITV_CD!E44","v":"Et"},{"$f":"+ITV_CD!F44","v":"Pp"},{"$f":"+ITV_CD!G44","v":1},{"$f":"+B44&C44&E44&$A$3","v":"MTD3EtCUCOST"},{"$f":"+B44&C44&E44&$A$4","v":"MTD3Et-"},{"$f":"+B44&C44&F44&$A$3","v":"MTD3PpCUCOST"},null,null,{"$f":"+IFERROR(VLOOKUP(H44,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I44,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.63E-3},null,{"$f":"+EnergíaVig!V44*$M44*(1-$G44)*1000","v":0},{"$f":"+EnergíaVig!W44*$M44*(1-$G44)*1000","v":0},{"$f":"+EnergíaVig!X44*$M44*(1-$G44)*1000","v":0},{"$f":"+EnergíaVig!Y44*$M44*(1-$G44)*1000","v":0},{"$f":"+EnergíaVig!Z44*$M44*(1-$G44)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J44,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.59},null,{"$f":"+PotenciaVig!Q44*U44*12*(1-$G44)*1000","v":0},{"$f":"+PotenciaVig!R44*V44*12*(1-$G44)*1000","v":0}]
[{"$f":"+EnergíaVig!A45","v":"MTD_4 (50,001-más)"},{"$f":"+ITV_CD!B45","v":"MTD"},{"$f":"+ITV_CD!C45","v":4},null,null,null,null,"MTD4CUCOST","MTD4-","MTD4CUCOST",null,null,{"$f":"+M46","v":3.63E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O45:R45,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U46","v":1.59}]
[{"$f":"+EnergíaVig!A46","v":"MTD_4 Regular"},{"$f":"+ITV_CD!B46","v":"MTD"},{"$f":"+ITV_CD!C46","v":4},{"$f":"+ITV_CD!D46","v":"Regular"},{"$f":"+ITV_CD!E46","v":"Et"},{"$f":"+ITV_CD!F46","v":"Pp"},{"$f":"+ITV_CD!G46","v":0},"MTD4EtCUCOST","MTD4Et-","MTD4PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H46,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I46,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.63E-3},null,{"$f":"+($M46*(EnergíaVig!V46-$R$3*12*ClientesVig!Q46)+$M37*(($R$3-$Q$3)*12*ClientesVig!Q46)+$M28*(($Q$3-$P$3)*12*ClientesVig!Q46)+$M19*($P$3*12*ClientesVig!Q46))*(1-$G46)*1000","v":0},{"$f":"+($M46*(EnergíaVig!W46-$R$3*12*ClientesVig!R46)+$M37*(($R$3-$Q$3)*12*ClientesVig!R46)+$M28*(($Q$3-$P$3)*12*ClientesVig!R46)+$M19*($P$3*12*ClientesVig!R46))*(1-$G46)*1000","v":0},{"$f":"+($M46*(EnergíaVig!X46-$R$3*12*ClientesVig!S46)+$M37*(($R$3-$Q$3)*12*ClientesVig!S46)+$M28*(($Q$3-$P$3)*12*ClientesVig!S46)+$M19*($P$3*12*ClientesVig!S46))*(1-$G46)*1000","v":0},{"$f":"+($M46*(EnergíaVig!Y46-$R$3*12*ClientesVig!T46)+$M37*(($R$3-$Q$3)*12*ClientesVig!T46)+$M28*(($Q$3-$P$3)*12*ClientesVig!T46)+$M19*($P$3*12*ClientesVig!T46))*(1-$G46)*1000","v":0},{"$f":"+SUMPRODUCT(O46:R46,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J46,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.59},null,{"$f":"+PotenciaVig!Q46*U46*12*(1-$G46)*1000","v":0},{"$f":"+PotenciaVig!R46*V46*12*(1-$G46)*1000","v":0}]
[{"$f":"+EnergíaVig!A47","v":"MTD_4 Agro"},{"$f":"+ITV_CD!B47","v":"MTD"},{"$f":"+ITV_CD!C47","v":4},{"$f":"+ITV_CD!D47","v":"Agropecuario"},{"$f":"+ITV_CD!E47","v":"Et"},{"$f":"+ITV_CD!F47","v":"Pp"},{"$f":"+ITV_CD!G47","v":0.05},"MTD4EtCUCOST","MTD4Et-","MTD4PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H47,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I47,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.63E-3},null,{"$f":"+($M47*(EnergíaVig!V47-$R$3*12*ClientesVig!Q47)+$M38*(($R$3-$Q$3)*12*ClientesVig!Q47)+$M29*(($Q$3-$P$3)*12*ClientesVig!Q47)+$M20*($P$3*12*ClientesVig!Q47))*(1-$G47)*1000","v":0},{"$f":"+($M47*(EnergíaVig!W47-$R$3*12*ClientesVig!R47)+$M38*(($R$3-$Q$3)*12*ClientesVig!R47)+$M29*(($Q$3-$P$3)*12*ClientesVig!R47)+$M20*($P$3*12*ClientesVig!R47))*(1-$G47)*1000","v":0},{"$f":"+($M47*(EnergíaVig!X47-$R$3*12*ClientesVig!S47)+$M38*(($R$3-$Q$3)*12*ClientesVig!S47)+$M29*(($Q$3-$P$3)*12*ClientesVig!S47)+$M20*($P$3*12*ClientesVig!S47))*(1-$G47)*1000","v":0},{"$f":"+($M47*(EnergíaVig!Y47-$R$3*12*ClientesVig!T47)+$M38*(($R$3-$Q$3)*12*ClientesVig!T47)+$M29*(($Q$3-$P$3)*12*ClientesVig!T47)+$M20*($P$3*12*ClientesVig!T47))*(1-$G47)*1000","v":0},{"$f":"+SUMPRODUCT(O47:R47,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J47,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.59},null,{"$f":"+PotenciaVig!Q47*U47*12*(1-$G47)*1000","v":0},{"$f":"+PotenciaVig!R47*V47*12*(1-$G47)*1000","v":0}]
[{"$f":"+EnergíaVig!A48","v":"MTD_4 Jub. 1"},{"$f":"+ITV_CD!B48","v":"MTD"},{"$f":"+ITV_CD!C48","v":4},{"$f":"+ITV_CD!D48","v":"Jubilados - 1"},{"$f":"+ITV_CD!E48","v":"Et"},{"$f":"+ITV_CD!F48","v":"Pp"},{"$f":"+ITV_CD!G48","v":0.25},"MTD4EtCUCOST","MTD4Et-","MTD4PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H48,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I48,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.63E-3},null,{"$f":"+($M48*(EnergíaVig!V48-$R$3*12*ClientesVig!Q48)+$M37*(($R$3-$Q$3)*12*ClientesVig!Q48)+$M28*(($Q$3-$P$3)*12*ClientesVig!Q48)+$M19*($P$3*12*ClientesVig!Q48))*(1-$G48)*1000","v":0},{"$f":"+($M48*(EnergíaVig!W48-$R$3*12*ClientesVig!R48)+$M37*(($R$3-$Q$3)*12*ClientesVig!R48)+$M28*(($Q$3-$P$3)*12*ClientesVig!R48)+$M19*($P$3*12*ClientesVig!R48))*(1-$G48)*1000","v":0},{"$f":"+($M48*(EnergíaVig!X48-$R$3*12*ClientesVig!S48)+$M37*(($R$3-$Q$3)*12*ClientesVig!S48)+$M28*(($Q$3-$P$3)*12*ClientesVig!S48)+$M19*($P$3*12*ClientesVig!S48))*(1-$G48)*1000","v":0},{"$f":"+($M48*(EnergíaVig!Y48-$R$3*12*ClientesVig!T48)+$M37*(($R$3-$Q$3)*12*ClientesVig!T48)+$M28*(($Q$3-$P$3)*12*ClientesVig!T48)+$M19*($P$3*12*ClientesVig!T48))*(1-$G48)*1000","v":0},{"$f":"+SUMPRODUCT(O48:R48,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J48,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.59},null,{"$f":"+PotenciaVig!Q48*U48*12*(1-$G48)*1000","v":0},{"$f":"+PotenciaVig!R48*V48*12*(1-$G48)*1000","v":0}]
[{"$f":"+EnergíaVig!A49","v":"MTD_4 Jub. 2"},{"$f":"+ITV_CD!B49","v":"MTD"},{"$f":"+ITV_CD!C49","v":4},{"$f":"+ITV_CD!D49","v":"Jubilados - 2"},{"$f":"+ITV_CD!E49","v":"Et"},{"$f":"+ITV_CD!F49","v":"Pp"},{"$f":"+ITV_CD!G49","v":0.25},"MTD4EtCUCOST","MTD4Et-","MTD4PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H49,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I49,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.63E-3},null,{"$f":"+($M49*(EnergíaVig!V49-$R$3*12*ClientesVig!Q49)+$M38*(($R$3-$Q$3)*12*ClientesVig!Q49)+$M29*(($Q$3-$P$3)*12*ClientesVig!Q49)+$M20*(($P$3-$P$4)*12*ClientesVig!Q49)+$M20*$P$4*12*ClientesVig!Q49*(1-$G49))*1000","v":0},{"$f":"+($M49*(EnergíaVig!W49-$R$3*12*ClientesVig!R49)+$M38*(($R$3-$Q$3)*12*ClientesVig!R49)+$M29*(($Q$3-$P$3)*12*ClientesVig!R49)+$M20*(($P$3-$P$4)*12*ClientesVig!R49)+$M20*$P$4*12*ClientesVig!R49*(1-$G49))*1000","v":0},{"$f":"+($M49*(EnergíaVig!X49-$R$3*12*ClientesVig!S49)+$M38*(($R$3-$Q$3)*12*ClientesVig!S49)+$M29*(($Q$3-$P$3)*12*ClientesVig!S49)+$M20*(($P$3-$P$4)*12*ClientesVig!S49)+$M20*$P$4*12*ClientesVig!S49*(1-$G49))*1000","v":0},{"$f":"+($M49*(EnergíaVig!Y49-$R$3*12*ClientesVig!T49)+$M38*(($R$3-$Q$3)*12*ClientesVig!T49)+$M29*(($Q$3-$P$3)*12*ClientesVig!T49)+$M20*(($P$3-$P$4)*12*ClientesVig!T49)+$M20*$P$4*12*ClientesVig!T49*(1-$G49))*1000","v":0},{"$f":"+SUMPRODUCT(O49:R49,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J49,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.59},null,{"$f":"+PotenciaVig!Q49*U49*12*(1-$G49)*1000","v":0},{"$f":"+PotenciaVig!R49*V49*12*(1-$G49)*1000","v":0}]
[{"$f":"+EnergíaVig!A50","v":"MTD_4 Discap."},{"$f":"+ITV_CD!B50","v":"MTD"},{"$f":"+ITV_CD!C50","v":4},{"$f":"+ITV_CD!D50","v":"Jubilados - 1"},{"$f":"+ITV_CD!E50","v":"Et"},{"$f":"+ITV_CD!F50","v":"Pp"},{"$f":"+ITV_CD!G50","v":0.25},"MTD4EtCUCOST","MTD4Et-","MTD4PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H50,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I50,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.63E-3},null,{"$f":"+($M50*(EnergíaVig!V50-$R$3*12*ClientesVig!Q50)+$M39*(($R$3-$Q$3)*12*ClientesVig!Q50)+$M30*(($Q$3-$P$3)*12*ClientesVig!Q50)+$M21*($P$3*12*ClientesVig!Q50))*(1-$G50)*1000","v":0},{"$f":"+($M50*(EnergíaVig!W50-$R$3*12*ClientesVig!R50)+$M39*(($R$3-$Q$3)*12*ClientesVig!R50)+$M30*(($Q$3-$P$3)*12*ClientesVig!R50)+$M21*($P$3*12*ClientesVig!R50))*(1-$G50)*1000","v":0},{"$f":"+($M50*(EnergíaVig!X50-$R$3*12*ClientesVig!S50)+$M39*(($R$3-$Q$3)*12*ClientesVig!S50)+$M30*(($Q$3-$P$3)*12*ClientesVig!S50)+$M21*($P$3*12*ClientesVig!S50))*(1-$G50)*1000","v":0},{"$f":"+($M50*(EnergíaVig!Y50-$R$3*12*ClientesVig!T50)+$M39*(($R$3-$Q$3)*12*ClientesVig!T50)+$M30*(($Q$3-$P$3)*12*ClientesVig!T50)+$M21*($P$3*12*ClientesVig!T50))*(1-$G50)*1000","v":0},{"$f":"+SUMPRODUCT(O50:R50,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J50,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.59},null,{"$f":"+PotenciaVig!Q50*U50*12*(1-$G50)*1000","v":0},{"$f":"+PotenciaVig!R50*V50*12*(1-$G50)*1000","v":0}]
[{"$f":"+EnergíaVig!A51","v":"MTD_4 Discapacitados 601-más"},{"$f":"+ITV_CD!B51","v":"MTD"},{"$f":"+ITV_CD!C51","v":4},{"$f":"+ITV_CD!D51","v":"Jubilados - 2"},{"$f":"+ITV_CD!E51","v":"Et"},{"$f":"+ITV_CD!F51","v":"Pp"},{"$f":"+ITV_CD!G51","v":0.25},"MTD4EtCUCOST","MTD4Et-","MTD4PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H51,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I51,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.63E-3},null,{"$f":"+($M51*(EnergíaVig!V51-$R$3*12*ClientesVig!Q51)+$M40*(($R$3-$Q$3)*12*ClientesVig!Q51)+$M31*(($Q$3-$P$3)*12*ClientesVig!Q51)+$M22*(($P$3-$P$4)*12*ClientesVig!Q51)+$M22*$P$4*12*ClientesVig!Q51*(1-$G51))*1000","v":0},{"$f":"+($M51*(EnergíaVig!W51-$R$3*12*ClientesVig!R51)+$M40*(($R$3-$Q$3)*12*ClientesVig!R51)+$M31*(($Q$3-$P$3)*12*ClientesVig!R51)+$M22*(($P$3-$P$4)*12*ClientesVig!R51)+$M22*$P$4*12*ClientesVig!R51*(1-$G51))*1000","v":0},{"$f":"+($M51*(EnergíaVig!X51-$R$3*12*ClientesVig!S51)+$M40*(($R$3-$Q$3)*12*ClientesVig!S51)+$M31*(($Q$3-$P$3)*12*ClientesVig!S51)+$M22*(($P$3-$P$4)*12*ClientesVig!S51)+$M22*$P$4*12*ClientesVig!S51*(1-$G51))*1000","v":0},{"$f":"+($M51*(EnergíaVig!Y51-$R$3*12*ClientesVig!T51)+$M40*(($R$3-$Q$3)*12*ClientesVig!T51)+$M31*(($Q$3-$P$3)*12*ClientesVig!T51)+$M22*(($P$3-$P$4)*12*ClientesVig!T51)+$M22*$P$4*12*ClientesVig!T51*(1-$G51))*1000","v":0},{"$f":"+SUMPRODUCT(O51:R51,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J51,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.59},null,{"$f":"+PotenciaVig!Q51*U51*12*(1-$G51)*1000","v":0},{"$f":"+PotenciaVig!R51*V51*12*(1-$G51)*1000","v":0}]
[{"$f":"+EnergíaVig!A52","v":"MTD_4 Político"},{"$f":"+ITV_CD!B52","v":"MTD"},{"$f":"+ITV_CD!C52","v":4},{"$f":"+ITV_CD!D52","v":"Político"},{"$f":"+ITV_CD!E52","v":"Et"},{"$f":"+ITV_CD!F52","v":"Pp"},{"$f":"+ITV_CD!G52","v":0.5},"MTD4EtCUCOST","MTD4Et-","MTD4PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H52,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I52,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.63E-3},null,{"$f":"+($M52*(EnergíaVig!V52-$R$3*12*ClientesVig!Q52)+$M43*(($R$3-$Q$3)*12*ClientesVig!Q52)+$M34*(($Q$3-$P$3)*12*ClientesVig!Q52)+$M25*($P$3*12*ClientesVig!Q52))*(1-$G52)*1000","v":0},{"$f":"+($M52*(EnergíaVig!W52-$R$3*12*ClientesVig!R52)+$M43*(($R$3-$Q$3)*12*ClientesVig!R52)+$M34*(($Q$3-$P$3)*12*ClientesVig!R52)+$M25*($P$3*12*ClientesVig!R52))*(1-$G52)*1000","v":0},{"$f":"+($M52*(EnergíaVig!X52-$R$3*12*ClientesVig!S52)+$M43*(($R$3-$Q$3)*12*ClientesVig!S52)+$M34*(($Q$3-$P$3)*12*ClientesVig!S52)+$M25*($P$3*12*ClientesVig!S52))*(1-$G52)*1000","v":0},{"$f":"+($M52*(EnergíaVig!Y52-$R$3*12*ClientesVig!T52)+$M43*(($R$3-$Q$3)*12*ClientesVig!T52)+$M34*(($Q$3-$P$3)*12*ClientesVig!T52)+$M25*($P$3*12*ClientesVig!T52))*(1-$G52)*1000","v":0},{"$f":"+SUMPRODUCT(O52:R52,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J52,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.59},null,{"$f":"+PotenciaVig!Q52*U52*12*(1-$G52)*1000","v":0},{"$f":"+PotenciaVig!R52*V52*12*(1-$G52)*1000","v":0}]
[{"$f":"+EnergíaVig!A53","v":"MTD_4 Cruz Roja"},{"$f":"+ITV_CD!B53","v":"MTD"},{"$f":"+ITV_CD!C53","v":4},{"$f":"+ITV_CD!D53","v":"Cruz Roja"},{"$f":"+ITV_CD!E53","v":"Et"},{"$f":"+ITV_CD!F53","v":"Pp"},{"$f":"+ITV_CD!G53","v":0.5},{"$f":"+B53&C53&E53&$A$3","v":"MTD4EtCUCOST"},{"$f":"+B53&C53&E53&$A$4","v":"MTD4Et-"},{"$f":"+B53&C53&F53&$A$3","v":"MTD4PpCUCOST"},null,null,{"$f":"+IFERROR(VLOOKUP(H53,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I53,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.63E-3},null,{"$f":"+EnergíaVig!V53*$M53*(1-$G53)*1000","v":0},{"$f":"+EnergíaVig!W53*$M53*(1-$G53)*1000","v":0},{"$f":"+EnergíaVig!X53*$M53*(1-$G53)*1000","v":0},{"$f":"+EnergíaVig!Y53*$M53*(1-$G53)*1000","v":0},{"$f":"+EnergíaVig!Z53*$M53*(1-$G53)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J53,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.59},null,{"$f":"+PotenciaVig!Q53*U53*12*(1-$G53)*1000","v":0},{"$f":"+PotenciaVig!R53*V53*12*(1-$G53)*1000","v":0}]
[{"$f":"+EnergíaVig!A54","v":"BTH"},{"$f":"+ITV_CD!B54","v":"BTH"},{"$f":"+ITV_CD!C54","v":1},null,null,null,null,"BTH1CUCOST","BTH1-","BTH1CUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H54,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I54,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O55:O57)","v":144156.89120638161},{"$f":"+SUM(P55:P57)","v":146693.11988683938},{"$f":"+SUM(Q55:Q57)","v":149346.50798988706},{"$f":"+SUM(R55:R57)","v":151888.26146056002},{"$f":"+SUM(S55:S57)","v":485479.12423797348},null,{"$f":"+IFERROR(VLOOKUP(J54,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W55:W57)","v":153283.50188628474},{"$f":"+SUM(X55:X57)","v":156058.69232408857},null,{"$f":"+SUM(W54,O54)/SUM($W$7,$O$7)","v":6.9579418405636131E-3}]
[{"$f":"+EnergíaVig!A55","v":"BTH Punta"},{"$f":"+ITV_CD!B55","v":"BTH"},{"$f":"+ITV_CD!C55","v":1},{"$f":"+ITV_CD!D55","v":"Regular"},"Et",{"$f":"+ITV_CD!F55","v":"Pp"},{"$f":"+ITV_CD!G55","v":0},"BTH1EtCUCOST","BTH1Et-","BTH1PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H55,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I55,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.8900000000000003E-3},null,{"$f":"+EnergíaVig!V55*$M55*(1-$G55)*1000","v":35819.017928010828},{"$f":"+EnergíaVig!W55*$M55*(1-$G55)*1000","v":36449.943315268865},{"$f":"+EnergíaVig!X55*$M55*(1-$G55)*1000","v":37109.951241373419},{"$f":"+EnergíaVig!Y55*$M55*(1-$G55)*1000","v":37742.038700277662},{"$f":"+SUMPRODUCT(O55:R55,PremisaCosto!$F$69:$I$69)","v":120631.35478538333},null,{"$f":"+IFERROR(VLOOKUP(J55,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.0699999999999998},null,{"$f":"+PotenciaVig!Q55*U55*12*(1-$G55)*1000","v":137911.00065301717},{"$f":"+PotenciaVig!R55*U55*12*(1-$G55)*1000","v":140408.25101378444},null,{"$f":"+SUM(W55,O55)/SUM($W$7,$O$7)","v":4.0640188532504755E-3}]
[{"$f":"+EnergíaVig!A56","v":"BTH Fuera de Punta Medio"},{"$f":"+ITV_CD!B56","v":"BTH"},{"$f":"+ITV_CD!C56","v":1},{"$f":"+ITV_CD!D56","v":"Regular"},"Et",{"$f":"+ITV_CD!F56","v":"Pfp"},{"$f":"+ITV_CD!G56","v":0},{"$f":"+B56&C56&E56&$A$3","v":"BTH1EtCUCOST"},{"$f":"+B56&C56&E56&$A$4","v":"BTH1Et-"},{"$f":"+B56&C56&F56&$A$3","v":"BTH1PfpCUCOST"},null,null,{"$f":"+IFERROR(VLOOKUP(H56,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I56,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.8900000000000003E-3},null,{"$f":"+EnergíaVig!V56*$M56*(1-$G56)*1000","v":42815.177541368175},{"$f":"+EnergíaVig!W56*$M56*(1-$G56)*1000","v":43567.516902162475},{"$f":"+EnergíaVig!X56*$M56*(1-$G56)*1000","v":44354.688629075172},{"$f":"+EnergíaVig!Y56*$M56*(1-$G56)*1000","v":45108.933021619006},{"$f":"+SUMPRODUCT(O56:R56,PremisaCosto!$F$69:$I$69)","v":144185.29337164093},null,{"$f":"+IFERROR(VLOOKUP(J56,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.2},null,{"$f":"+PotenciaVig!Q56*U56*12*(1-$G56)*1000","v":7272.9444495402613},{"$f":"+PotenciaVig!R56*U56*12*(1-$G56)*1000","v":7404.3543004597868},null,{"$f":"+SUM(W56,O56)/SUM($W$7,$O$7)","v":1.1716977512439585E-3}]
[{"$f":"+EnergíaVig!A57","v":"BTH Fuera de Punta Bajo"},{"$f":"+ITV_CD!B57","v":"BTH"},{"$f":"+ITV_CD!C57","v":1},{"$f":"+ITV_CD!D57","v":"Regular"},"Et",{"$f":"+ITV_CD!F57","v":"Pfp"},{"$f":"+ITV_CD!G57","v":0},"BTH1EtCUCOST","BTH1Et-","BTH1PfpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H57,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I57,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.8900000000000003E-3},null,{"$f":"+EnergíaVig!V57*$M57*(1-$G57)*1000","v":65522.695737002607},{"$f":"+EnergíaVig!W57*$M57*(1-$G57)*1000","v":66675.659669408051},{"$f":"+EnergíaVig!X57*$M57*(1-$G57)*1000","v":67881.86811943847},{"$f":"+EnergíaVig!Y57*$M57*(1-$G57)*1000","v":69037.289738663356},{"$f":"+SUMPRODUCT(O57:R57,PremisaCosto!$F$69:$I$69)","v":220662.47608094916},null,{"$f":"+IFERROR(VLOOKUP(J57,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.2},null,{"$f":"+PotenciaVig!Q57*U57*12*(1-$G57)*1000","v":8099.5567837272984},{"$f":"+PotenciaVig!R57*U57*12*(1-$G57)*1000","v":8246.0870098443338},null,{"$f":"+SUM(W57,O57)/SUM($W$7,$O$7)","v":1.7222252360691783E-3}]
[{"$f":"+EnergíaVig!A58","v":"BTD"},{"$f":"+ITV_CD!B58","v":"BTD"},{"$f":"+ITV_CD!C58","v":1},null,null,null,null,"BTD1CUCOST","BTD1-","BTD1CUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H58,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I58,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O59:O93)","v":5755083.3863906581},{"$f":"+SUM(P59:P93)","v":5857621.6682540821},{"$f":"+SUM(Q59:Q93)","v":5964788.0751689514},{"$f":"+SUM(R59:R93)","v":6067181.6017185794},{"$f":"+SUM(S59:S93)","v":19387096.596172754},null,{"$f":"+IFERROR(VLOOKUP(J58,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W59:W93)","v":6027405.5491013983},{"$f":"+SUM(X59:X93)","v":6137514.4072048804},null,{"$f":"+SUM(W58,O58)/SUM($W$7,$O$7)","v":0.27562454412402854}]
[{"$f":"+EnergíaVig!A59","v":"BTD_1 (0-10,000)"},{"$f":"+ITV_CD!B59","v":"BTD"},{"$f":"+ITV_CD!C59","v":1},null,null,null,null,"BTD1CUCOST","BTD1-","BTD1CUCOST",null,null,{"$f":"+M60","v":3.7699999999999999E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O59:R59,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U60","v":1.0900000000000001}]
[{"$f":"+EnergíaVig!A60","v":"BTD_1 Regular"},{"$f":"+ITV_CD!B60","v":"BTD"},{"$f":"+ITV_CD!C60","v":1},{"$f":"+ITV_CD!D60","v":"Regular"},{"$f":"+ITV_CD!E60","v":"Et"},{"$f":"+ITV_CD!F60","v":"Pp"},{"$f":"+ITV_CD!G60","v":0},"BTD1EtCUCOST","BTD1Et-","BTD1PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H60,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I60,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.7699999999999999E-3},null,{"$f":"+EnergíaVig!V60*$M60*(1-$G60)*1000","v":2367997.9667811058},{"$f":"+EnergíaVig!W60*$M60*(1-$G60)*1000","v":2410192.6721289931},{"$f":"+EnergíaVig!X60*$M60*(1-$G60)*1000","v":2454291.5358750289},{"$f":"+EnergíaVig!Y60*$M60*(1-$G60)*1000","v":2496425.6593659548},{"$f":"+EnergíaVig!Z60*$M60*(1-$G60)*1000","v":7977009.2725022286},null,{"$f":"+IFERROR(VLOOKUP(J60,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.0900000000000001},null,{"$f":"+PotenciaVig!Q60*U60*12*(1-$G60)*1000","v":2740323.2855742895},{"$f":"+PotenciaVig!R60*U60*12*(1-$G60)*1000","v":2790357.976398902}]
[{"$f":"+EnergíaVig!A61","v":"BTD_1 Agro"},{"$f":"+ITV_CD!B61","v":"BTD"},{"$f":"+ITV_CD!C61","v":1},{"$f":"+ITV_CD!D61","v":"Agropecuario"},{"$f":"+ITV_CD!E61","v":"Et"},{"$f":"+ITV_CD!F61","v":"Pp"},{"$f":"+ITV_CD!G61","v":0.05},"BTD1EtCUCOST","BTD1Et-","BTD1PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H61,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I61,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.7699999999999999E-3},null,{"$f":"+EnergíaVig!V61*$M61*(1-$G61)*1000","v":9510.6892145232705},{"$f":"+EnergíaVig!W61*$M61*(1-$G61)*1000","v":9680.3415607665229},{"$f":"+EnergíaVig!X61*$M61*(1-$G61)*1000","v":9857.634631658002},{"$f":"+EnergíaVig!Y61*$M61*(1-$G61)*1000","v":10026.991446320117},{"$f":"+EnergíaVig!Z61*$M61*(1-$G61)*1000","v":32039.179079495447},null,{"$f":"+IFERROR(VLOOKUP(J61,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.0900000000000001},null,{"$f":"+PotenciaVig!Q61*U61*12*(1-$G61)*1000","v":16031.896559680728},{"$f":"+PotenciaVig!R61*U61*12*(1-$G61)*1000","v":16325.52382689486}]
[{"$f":"+EnergíaVig!A62","v":"BTD_1 Jub. 1"},{"$f":"+ITV_CD!B62","v":"BTD"},{"$f":"+ITV_CD!C62","v":1},{"$f":"+ITV_CD!D62","v":"Jubilados - 1"},{"$f":"+ITV_CD!E62","v":"Et"},{"$f":"+ITV_CD!F62","v":"Pp"},{"$f":"+ITV_CD!G62","v":0.25},"BTD1EtCUCOST","BTD1Et-","BTD1PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H62,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I62,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.7699999999999999E-3},null,{"$f":"+EnergíaVig!V62*$M62*(1-$G62)*1000","v":0},{"$f":"+EnergíaVig!W62*$M62*(1-$G62)*1000","v":0},{"$f":"+EnergíaVig!X62*$M62*(1-$G62)*1000","v":0},{"$f":"+EnergíaVig!Y62*$M62*(1-$G62)*1000","v":0},{"$f":"+EnergíaVig!Z62*$M62*(1-$G62)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J62,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.0900000000000001},null,{"$f":"+PotenciaVig!Q62*U62*12*(1-$G62)*1000","v":0},{"$f":"+PotenciaVig!R62*U62*12*(1-$G62)*1000","v":0}]
[{"$f":"+EnergíaVig!A63","v":"BTD_1 Jub. 2"},{"$f":"+ITV_CD!B63","v":"BTD"},{"$f":"+ITV_CD!C63","v":1},{"$f":"+ITV_CD!D63","v":"Jubilados - 2"},{"$f":"+ITV_CD!E63","v":"Et"},{"$f":"+ITV_CD!F63","v":"Pp"},{"$f":"+ITV_CD!G63","v":0.25},"BTD1EtCUCOST","BTD1Et-","BTD1PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H63,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I63,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.7699999999999999E-3},null,{"$f":"+((EnergíaVig!V63-ClientesVig!Q63*0.6*12)+(ClientesVig!Q63*0.6*12)*(1-$G63))*$M63*1000","v":1579.2705605235042},{"$f":"+((EnergíaVig!W63-ClientesVig!R63*0.6*12)+(ClientesVig!R63*0.6*12)*(1-$G63))*$M63*1000","v":1595.5664146869785},{"$f":"+((EnergíaVig!X63-ClientesVig!S63*0.6*12)+(ClientesVig!S63*0.6*12)*(1-$G63))*$M63*1000","v":1613.5522879524153},{"$f":"+((EnergíaVig!Y63-ClientesVig!T63*0.6*12)+(ClientesVig!T63*0.6*12)*(1-$G63))*$M63*1000","v":1632.9058709416377},{"$f":"+((EnergíaVig!Z63-ClientesVig!U63*0.6*12)+(ClientesVig!U63*0.6*12)*(1-$G63))*$M63*1000","v":5418.4591944924496},null,{"$f":"+IFERROR(VLOOKUP(J63,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.0900000000000001},null,{"$f":"+PotenciaVig!Q63*U63*12*(1-$G63)*1000","v":2163.4486681201261},{"$f":"+PotenciaVig!R63*U63*12*(1-$G63)*1000","v":2189.0554367085056}]
[{"$f":"+EnergíaVig!A64","v":"BTD_1 Discap."},{"$f":"+ITV_CD!B64","v":"BTD"},{"$f":"+ITV_CD!C64","v":1},{"$f":"+ITV_CD!D64","v":"Jubilados - 1"},{"$f":"+ITV_CD!E64","v":"Et"},{"$f":"+ITV_CD!F64","v":"Pp"},{"$f":"+ITV_CD!G64","v":0.25},"BTD1EtCUCOST","BTD1Et-","BTD1PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H64,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I64,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.7699999999999999E-3},null,{"$f":"+EnergíaVig!V64*$M64*(1-$G64)*1000","v":0},{"$f":"+EnergíaVig!W64*$M64*(1-$G64)*1000","v":0},{"$f":"+EnergíaVig!X64*$M64*(1-$G64)*1000","v":0},{"$f":"+EnergíaVig!Y64*$M64*(1-$G64)*1000","v":0},{"$f":"+EnergíaVig!Z64*$M64*(1-$G64)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J64,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.0900000000000001},null,{"$f":"+PotenciaVig!Q64*U64*12*(1-$G64)*1000","v":0},{"$f":"+PotenciaVig!R64*U64*12*(1-$G64)*1000","v":0}]
[{"$f":"+EnergíaVig!A65","v":"BTD_1 Discapacitados 601-más"},{"$f":"+ITV_CD!B65","v":"BTD"},{"$f":"+ITV_CD!C65","v":1},{"$f":"+ITV_CD!D65","v":"Jubilados - 2"},{"$f":"+ITV_CD!E65","v":"Et"},{"$f":"+ITV_CD!F65","v":"Pp"},{"$f":"+ITV_CD!G65","v":0.25},"BTD1EtCUCOST","BTD1Et-","BTD1PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H65,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I65,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.7699999999999999E-3},null,{"$f":"+((EnergíaVig!V65-ClientesVig!Q65*0.6*12)+(ClientesVig!Q65*0.6*12)*(1-$G65))*$M65*1000","v":0},{"$f":"+((EnergíaVig!W65-ClientesVig!R65*0.6*12)+(ClientesVig!R65*0.6*12)*(1-$G65))*$M65*1000","v":0},{"$f":"+((EnergíaVig!X65-ClientesVig!S65*0.6*12)+(ClientesVig!S65*0.6*12)*(1-$G65))*$M65*1000","v":0},{"$f":"+((EnergíaVig!Y65-ClientesVig!T65*0.6*12)+(ClientesVig!T65*0.6*12)*(1-$G65))*$M65*1000","v":0},{"$f":"+((EnergíaVig!Z65-ClientesVig!U65*0.6*12)+(ClientesVig!U65*0.6*12)*(1-$G65))*$M65*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J65,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.0900000000000001},null,{"$f":"+PotenciaVig!Q65*U65*12*(1-$G65)*1000","v":0},{"$f":"+PotenciaVig!R65*U65*12*(1-$G65)*1000","v":0}]
[{"$f":"+EnergíaVig!A66","v":"BTD_1 Político"},{"$f":"+ITV_CD!B66","v":"BTD"},{"$f":"+ITV_CD!C66","v":1},{"$f":"+ITV_CD!D66","v":"Político"},{"$f":"+ITV_CD!E66","v":"Et"},{"$f":"+ITV_CD!F66","v":"Pp"},{"$f":"+ITV_CD!G66","v":0.5},"BTD1EtCUCOST","BTD1Et-","BTD1PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H66,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I66,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.7699999999999999E-3},null,{"$f":"+EnergíaVig!V66*$M66*(1-$G66)*1000","v":164.43799084827828},{"$f":"+EnergíaVig!W66*$M66*(1-$G66)*1000","v":167.37124734837889},{"$f":"+EnergíaVig!X66*$M66*(1-$G66)*1000","v":170.43661051093468},{"$f":"+EnergíaVig!Y66*$M66*(1-$G66)*1000","v":173.36475732672756},{"$f":"+EnergíaVig!Z66*$M66*(1-$G66)*1000","v":553.95125604727332},null,{"$f":"+IFERROR(VLOOKUP(J66,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.0900000000000001},null,{"$f":"+PotenciaVig!Q66*U66*12*(1-$G66)*1000","v":512.67746344369107},{"$f":"+PotenciaVig!R66*U66*12*(1-$G66)*1000","v":522.06724973584028}]
[{"$f":"+EnergíaVig!A67","v":"BTD_1 Cruz Roja"},{"$f":"+ITV_CD!B67","v":"BTD"},{"$f":"+ITV_CD!C67","v":1},{"$f":"+ITV_CD!D67","v":"Cruz Roja"},{"$f":"+ITV_CD!E67","v":"Et"},{"$f":"+ITV_CD!F67","v":"Pp"},{"$f":"+ITV_CD!G67","v":1},{"$f":"+B67&C67&E67&$A$3","v":"BTD1EtCUCOST"},{"$f":"+B67&C67&E67&$A$4","v":"BTD1Et-"},{"$f":"+B67&C67&F67&$A$3","v":"BTD1PpCUCOST"},null,null,{"$f":"+IFERROR(VLOOKUP(H67,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I67,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.7699999999999999E-3},null,{"$f":"+EnergíaVig!V67*$M67*(1-$G67)*1000","v":0},{"$f":"+EnergíaVig!W67*$M67*(1-$G67)*1000","v":0},{"$f":"+EnergíaVig!X67*$M67*(1-$G67)*1000","v":0},{"$f":"+EnergíaVig!Y67*$M67*(1-$G67)*1000","v":0},{"$f":"+EnergíaVig!Z67*$M67*(1-$G67)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J67,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.0900000000000001},null,{"$f":"+PotenciaVig!Q67*U67*12*(1-$G67)*1000","v":0},{"$f":"+PotenciaVig!R67*U67*12*(1-$G67)*1000","v":0}]
[{"$f":"+EnergíaVig!A68","v":"BTD_2 (10,001-30,000)"},{"$f":"+ITV_CD!B68","v":"BTD"},{"$f":"+ITV_CD!C68","v":2},null,null,null,null,"BTD2CUCOST","BTD2-","BTD2CUCOST",null,null,{"$f":"+M69","v":3.7699999999999999E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O68:R68,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U69","v":1.0900000000000001}]
[{"$f":"+EnergíaVig!A69","v":"BTD_2 Regular"},{"$f":"+ITV_CD!B69","v":"BTD"},{"$f":"+ITV_CD!C69","v":2},{"$f":"+ITV_CD!D69","v":"Regular"},{"$f":"+ITV_CD!E69","v":"Et"},{"$f":"+ITV_CD!F69","v":"Pp"},{"$f":"+ITV_CD!G69","v":0},"BTD2EtCUCOST","BTD2Et-","BTD2PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H69,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I69,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.7699999999999999E-3},null,{"$f":"+($M69*(EnergíaVig!V69-$P$3*12*ClientesVig!Q69)+$M60*($P$3*12*ClientesVig!Q69))*(1-$G69)*1000","v":1526776.3238353024},{"$f":"+($M69*(EnergíaVig!W69-$P$3*12*ClientesVig!R69)+$M60*($P$3*12*ClientesVig!R69))*(1-$G69)*1000","v":1553981.0738157588},{"$f":"+($M69*(EnergíaVig!X69-$P$3*12*ClientesVig!S69)+$M60*($P$3*12*ClientesVig!S69))*(1-$G69)*1000","v":1582413.5551604677},{"$f":"+($M69*(EnergíaVig!Y69-$P$3*12*ClientesVig!T69)+$M60*($P$3*12*ClientesVig!T69))*(1-$G69)*1000","v":1609579.3747107654},{"$f":"+SUMPRODUCT(O69:R69,PremisaCosto!$F$69:$I$69)","v":5143207.2350111268},null,{"$f":"+IFERROR(VLOOKUP(J69,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.0900000000000001},null,{"$f":"+PotenciaVig!Q69*U69*12*(1-$G69)*1000","v":1642949.0455993218},{"$f":"+PotenciaVig!R69*U69*12*(1-$G69)*1000","v":1672952.5767404684}]
[{"$f":"+EnergíaVig!A70","v":"BTD_2 Agro"},{"$f":"+ITV_CD!B70","v":"BTD"},{"$f":"+ITV_CD!C70","v":2},{"$f":"+ITV_CD!D70","v":"Agropecuario"},{"$f":"+ITV_CD!E70","v":"Et"},{"$f":"+ITV_CD!F70","v":"Pp"},{"$f":"+ITV_CD!G70","v":0.05},"BTD2EtCUCOST","BTD2Et-","BTD2PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H70,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I70,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.7699999999999999E-3},null,{"$f":"+($M70*(EnergíaVig!V70-$P$3*12*ClientesVig!Q70)+$M61*($P$3*12*ClientesVig!Q70))*(1-$G70)*1000","v":7897.2431797584659},{"$f":"+($M70*(EnergíaVig!W70-$P$3*12*ClientesVig!R70)+$M61*($P$3*12*ClientesVig!R70))*(1-$G70)*1000","v":8038.1147616259113},{"$f":"+($M70*(EnergíaVig!X70-$P$3*12*ClientesVig!S70)+$M61*($P$3*12*ClientesVig!S70))*(1-$G70)*1000","v":8185.3308532607925},{"$f":"+($M70*(EnergíaVig!Y70-$P$3*12*ClientesVig!T70)+$M61*($P$3*12*ClientesVig!T70))*(1-$G70)*1000","v":8325.9570391626166},{"$f":"+SUMPRODUCT(O70:R70,PremisaCosto!$F$69:$I$69)","v":26603.875151785025},null,{"$f":"+IFERROR(VLOOKUP(J70,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.0900000000000001},null,{"$f":"+PotenciaVig!Q70*U70*12*(1-$G70)*1000","v":8239.1991153366271},{"$f":"+PotenciaVig!R70*U70*12*(1-$G70)*1000","v":8390.1016309100887}]
[{"$f":"+EnergíaVig!A71","v":"BTD_2 Jub. 1"},{"$f":"+ITV_CD!B71","v":"BTD"},{"$f":"+ITV_CD!C71","v":2},{"$f":"+ITV_CD!D71","v":"Jubilados - 1"},{"$f":"+ITV_CD!E71","v":"Et"},{"$f":"+ITV_CD!F71","v":"Pp"},{"$f":"+ITV_CD!G71","v":0.25},"BTD2EtCUCOST","BTD2Et-","BTD2PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H71,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I71,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.7699999999999999E-3},null,{"$f":"+($M71*(EnergíaVig!V71-$P$3*12*ClientesVig!Q71)+$M62*($P$3*12*ClientesVig!Q71))*(1-$G71)*1000","v":0},{"$f":"+($M71*(EnergíaVig!W71-$P$3*12*ClientesVig!R71)+$M62*($P$3*12*ClientesVig!R71))*(1-$G71)*1000","v":0},{"$f":"+($M71*(EnergíaVig!X71-$P$3*12*ClientesVig!S71)+$M62*($P$3*12*ClientesVig!S71))*(1-$G71)*1000","v":0},{"$f":"+($M71*(EnergíaVig!Y71-$P$3*12*ClientesVig!T71)+$M62*($P$3*12*ClientesVig!T71))*(1-$G71)*1000","v":0},{"$f":"+SUMPRODUCT(O71:R71,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J71,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.0900000000000001},null,{"$f":"+PotenciaVig!Q71*U71*12*(1-$G71)*1000","v":0},{"$f":"+PotenciaVig!R71*U71*12*(1-$G71)*1000","v":0}]
[{"$f":"+EnergíaVig!A72","v":"BTD_2 Jub. 2"},{"$f":"+ITV_CD!B72","v":"BTD"},{"$f":"+ITV_CD!C72","v":2},{"$f":"+ITV_CD!D72","v":"Jubilados - 2"},{"$f":"+ITV_CD!E72","v":"Et"},{"$f":"+ITV_CD!F72","v":"Pp"},{"$f":"+ITV_CD!G72","v":0.25},"BTD2EtCUCOST","BTD2Et-","BTD2PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H72,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I72,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.7699999999999999E-3},null,{"$f":"+($M72*(EnergíaVig!V72-$P$3*12*ClientesVig!Q72)+$M63*($P$3*12*ClientesVig!Q72-$P$4*12*ClientesVig!Q72)+$M63*$P$4*12*ClientesVig!Q72*(1-$G72))*1000","v":1500.5333348733636},{"$f":"+($M72*(EnergíaVig!W72-$P$3*12*ClientesVig!R72)+$M63*($P$3*12*ClientesVig!R72-$P$4*12*ClientesVig!R72)+$M63*$P$4*12*ClientesVig!R72*(1-$G72))*1000","v":1516.5874155037629},{"$f":"+($M72*(EnergíaVig!X72-$P$3*12*ClientesVig!S72)+$M63*($P$3*12*ClientesVig!S72-$P$4*12*ClientesVig!S72)+$M63*$P$4*12*ClientesVig!S72*(1-$G72))*1000","v":1534.2456552749279},{"$f":"+($M72*(EnergíaVig!Y72-$P$3*12*ClientesVig!T72)+$M63*($P$3*12*ClientesVig!T72-$P$4*12*ClientesVig!T72)+$M63*$P$4*12*ClientesVig!T72*(1-$G72))*1000","v":1553.2079435428257},{"$f":"+SUMPRODUCT(O72:R72,PremisaCosto!$F$69:$I$69)","v":5009.2461598260261},null,{"$f":"+IFERROR(VLOOKUP(J72,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.0900000000000001},null,{"$f":"+PotenciaVig!Q72*U72*12*(1-$G72)*1000","v":1277.9440969825857},{"$f":"+PotenciaVig!R72*U72*12*(1-$G72)*1000","v":1293.0699556371173}]
[{"$f":"+EnergíaVig!A73","v":"BTD_2 Discap."},{"$f":"+ITV_CD!B73","v":"BTD"},{"$f":"+ITV_CD!C73","v":2},{"$f":"+ITV_CD!D73","v":"Jubilados - 1"},{"$f":"+ITV_CD!E73","v":"Et"},{"$f":"+ITV_CD!F73","v":"Pp"},{"$f":"+ITV_CD!G73","v":0.25},"BTD2EtCUCOST","BTD2Et-","BTD2PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H73,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I73,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.7699999999999999E-3},null,{"$f":"+($M73*(EnergíaVig!V73-$P$3*12*ClientesVig!Q73)+$M64*($P$3*12*ClientesVig!Q73))*(1-$G73)*1000","v":0},{"$f":"+($M73*(EnergíaVig!W73-$P$3*12*ClientesVig!R73)+$M64*($P$3*12*ClientesVig!R73))*(1-$G73)*1000","v":0},{"$f":"+($M73*(EnergíaVig!X73-$P$3*12*ClientesVig!S73)+$M64*($P$3*12*ClientesVig!S73))*(1-$G73)*1000","v":0},{"$f":"+($M73*(EnergíaVig!Y73-$P$3*12*ClientesVig!T73)+$M64*($P$3*12*ClientesVig!T73))*(1-$G73)*1000","v":0},{"$f":"+SUMPRODUCT(O73:R73,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J73,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.0900000000000001},null,{"$f":"+PotenciaVig!Q73*U73*12*(1-$G73)*1000","v":0},{"$f":"+PotenciaVig!R73*U73*12*(1-$G73)*1000","v":0}]
[{"$f":"+EnergíaVig!A74","v":"BTD_2 Discapacitados 601-más"},{"$f":"+ITV_CD!B74","v":"BTD"},{"$f":"+ITV_CD!C74","v":2},{"$f":"+ITV_CD!D74","v":"Jubilados - 2"},{"$f":"+ITV_CD!E74","v":"Et"},{"$f":"+ITV_CD!F74","v":"Pp"},{"$f":"+ITV_CD!G74","v":0.25},"BTD2EtCUCOST","BTD2Et-","BTD2PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H74,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I74,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.7699999999999999E-3},null,{"$f":"+($M74*(EnergíaVig!V74-$P$3*12*ClientesVig!Q74)+$M65*($P$3*12*ClientesVig!Q74-$P$4*12*ClientesVig!Q74)+$M65*$P$4*12*ClientesVig!Q74*(1-$G74))*1000","v":0},{"$f":"+($M74*(EnergíaVig!W74-$P$3*12*ClientesVig!R74)+$M65*($P$3*12*ClientesVig!R74-$P$4*12*ClientesVig!R74)+$M65*$P$4*12*ClientesVig!R74*(1-$G74))*1000","v":0},{"$f":"+($M74*(EnergíaVig!X74-$P$3*12*ClientesVig!S74)+$M65*($P$3*12*ClientesVig!S74-$P$4*12*ClientesVig!S74)+$M65*$P$4*12*ClientesVig!S74*(1-$G74))*1000","v":0},{"$f":"+($M74*(EnergíaVig!Y74-$P$3*12*ClientesVig!T74)+$M65*($P$3*12*ClientesVig!T74-$P$4*12*ClientesVig!T74)+$M65*$P$4*12*ClientesVig!T74*(1-$G74))*1000","v":0},{"$f":"+SUMPRODUCT(O74:R74,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J74,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.0900000000000001},null,{"$f":"+PotenciaVig!Q74*U74*12*(1-$G74)*1000","v":0},{"$f":"+PotenciaVig!R74*U74*12*(1-$G74)*1000","v":0}]
[{"$f":"+EnergíaVig!A75","v":"BTD_2 Político"},{"$f":"+ITV_CD!B75","v":"BTD"},{"$f":"+ITV_CD!C75","v":2},{"$f":"+ITV_CD!D75","v":"Político"},{"$f":"+ITV_CD!E75","v":"Et"},{"$f":"+ITV_CD!F75","v":"Pp"},{"$f":"+ITV_CD!G75","v":0.5},"BTD2EtCUCOST","BTD2Et-","BTD2PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H75,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I75,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.7699999999999999E-3},null,{"$f":"+($M75*(EnergíaVig!V75-$P$3*12*ClientesVig!Q75)+$M66*($P$3*12*ClientesVig!Q75))*(1-$G75)*1000","v":215.51932138578107},{"$f":"+($M75*(EnergíaVig!W75-$P$3*12*ClientesVig!R75)+$M66*($P$3*12*ClientesVig!R75))*(1-$G75)*1000","v":219.3637702694663},{"$f":"+($M75*(EnergíaVig!X75-$P$3*12*ClientesVig!S75)+$M66*($P$3*12*ClientesVig!S75))*(1-$G75)*1000","v":223.38136368073916},{"$f":"+($M75*(EnergíaVig!Y75-$P$3*12*ClientesVig!T75)+$M66*($P$3*12*ClientesVig!T75))*(1-$G75)*1000","v":227.21911559805551},{"$f":"+SUMPRODUCT(O75:R75,PremisaCosto!$F$69:$I$69)","v":726.03172884947344},null,{"$f":"+IFERROR(VLOOKUP(J75,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.0900000000000001},null,{"$f":"+PotenciaVig!Q75*U75*12*(1-$G75)*1000","v":491.62411588828979},{"$f":"+PotenciaVig!R75*U75*12*(1-$G75)*1000","v":500.62830607299213}]
[{"$f":"+EnergíaVig!A76","v":"BTD_2 Cruz Roja"},{"$f":"+ITV_CD!B76","v":"BTD"},{"$f":"+ITV_CD!C76","v":2},{"$f":"+ITV_CD!D76","v":"Cruz Roja"},{"$f":"+ITV_CD!E76","v":"Et"},{"$f":"+ITV_CD!F76","v":"Pp"},{"$f":"+ITV_CD!G76","v":1},{"$f":"+B76&C76&E76&$A$3","v":"BTD2EtCUCOST"},{"$f":"+B76&C76&E76&$A$4","v":"BTD2Et-"},{"$f":"+B76&C76&F76&$A$3","v":"BTD2PpCUCOST"},null,null,{"$f":"+IFERROR(VLOOKUP(H76,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I76,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.7699999999999999E-3},null,{"$f":"+EnergíaVig!V76*$M76*(1-$G76)*1000","v":0},{"$f":"+EnergíaVig!W76*$M76*(1-$G76)*1000","v":0},{"$f":"+EnergíaVig!X76*$M76*(1-$G76)*1000","v":0},{"$f":"+EnergíaVig!Y76*$M76*(1-$G76)*1000","v":0},{"$f":"+EnergíaVig!Z76*$M76*(1-$G76)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J76,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.0900000000000001},null,{"$f":"+PotenciaVig!Q76*U76*12*(1-$G76)*1000","v":0},{"$f":"+PotenciaVig!R76*U76*12*(1-$G76)*1000","v":0}]
[{"$f":"+EnergíaVig!A77","v":"BTD_3 (30,001-50,000)"},{"$f":"+ITV_CD!B77","v":"BTD"},{"$f":"+ITV_CD!C77","v":3},null,null,null,null,"BTD3CUCOST","BTD3-","BTD3CUCOST",null,null,{"$f":"+M78","v":3.7699999999999999E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O77:R77,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U78","v":1.0900000000000001}]
[{"$f":"+EnergíaVig!A78","v":"BTD_3 Regular"},{"$f":"+ITV_CD!B78","v":"BTD"},{"$f":"+ITV_CD!C78","v":3},{"$f":"+ITV_CD!D78","v":"Regular"},{"$f":"+ITV_CD!E78","v":"Et"},{"$f":"+ITV_CD!F78","v":"Pp"},{"$f":"+ITV_CD!G78","v":0},"BTD3EtCUCOST","BTD3Et-","BTD3PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H78,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I78,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.7699999999999999E-3},null,{"$f":"+($M78*(EnergíaVig!V78-$Q$3*12*ClientesVig!Q78)+$M69*(($Q$3-$P$3)*12*ClientesVig!Q78)+$M60*($P$3*12*ClientesVig!Q78))*(1-$G78)*1000","v":686863.33637412614},{"$f":"+($M78*(EnergíaVig!W78-$Q$3*12*ClientesVig!R78)+$M69*(($Q$3-$P$3)*12*ClientesVig!R78)+$M60*($P$3*12*ClientesVig!R78))*(1-$G78)*1000","v":699097.06685778778},{"$f":"+($M78*(EnergíaVig!X78-$Q$3*12*ClientesVig!S78)+$M69*(($Q$3-$P$3)*12*ClientesVig!S78)+$M60*($P$3*12*ClientesVig!S78))*(1-$G78)*1000","v":711883.32136152557},{"$f":"+($M78*(EnergíaVig!Y78-$Q$3*12*ClientesVig!T78)+$M69*(($Q$3-$P$3)*12*ClientesVig!T78)+$M60*($P$3*12*ClientesVig!T78))*(1-$G78)*1000","v":724100.98313681805},{"$f":"+SUMPRODUCT(O78:R78,PremisaCosto!$F$69:$I$69)","v":2313794.9702168652},null,{"$f":"+IFERROR(VLOOKUP(J78,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.0900000000000001},null,{"$f":"+PotenciaVig!Q78*U78*12*(1-$G78)*1000","v":651270.46037846955},{"$f":"+PotenciaVig!R78*U78*12*(1-$G78)*1000","v":663182.26886749954}]
[{"$f":"+EnergíaVig!A79","v":"BTD_3 Agro"},{"$f":"+ITV_CD!B79","v":"BTD"},{"$f":"+ITV_CD!C79","v":3},{"$f":"+ITV_CD!D79","v":"Agropecuario"},{"$f":"+ITV_CD!E79","v":"Et"},{"$f":"+ITV_CD!F79","v":"Pp"},{"$f":"+ITV_CD!G79","v":0.05},"BTD3EtCUCOST","BTD3Et-","BTD3PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H79,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I79,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.7699999999999999E-3},null,{"$f":"+($M79*(EnergíaVig!V79-$Q$3*12*ClientesVig!Q79)+$M70*(($Q$3-$P$3)*12*ClientesVig!Q79)+$M61*($P$3*12*ClientesVig!Q79))*(1-$G79)*1000","v":2411.8237747605212},{"$f":"+($M79*(EnergíaVig!W79-$Q$3*12*ClientesVig!R79)+$M70*(($Q$3-$P$3)*12*ClientesVig!R79)+$M61*($P$3*12*ClientesVig!R79))*(1-$G79)*1000","v":2454.8460576765219},{"$f":"+($M79*(EnergíaVig!X79-$Q$3*12*ClientesVig!S79)+$M70*(($Q$3-$P$3)*12*ClientesVig!S79)+$M61*($P$3*12*ClientesVig!S79))*(1-$G79)*1000","v":2499.8059584609373},{"$f":"+($M79*(EnergíaVig!Y79-$Q$3*12*ClientesVig!T79)+$M70*(($Q$3-$P$3)*12*ClientesVig!T79)+$M61*($P$3*12*ClientesVig!T79))*(1-$G79)*1000","v":2542.753297271679},{"$f":"+SUMPRODUCT(O79:R79,PremisaCosto!$F$69:$I$69)","v":8124.8426990693515},null,{"$f":"+IFERROR(VLOOKUP(J79,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.0900000000000001},null,{"$f":"+PotenciaVig!Q79*U79*12*(1-$G79)*1000","v":2237.9139441998186},{"$f":"+PotenciaVig!R79*U79*12*(1-$G79)*1000","v":2278.9017682697659}]
[{"$f":"+EnergíaVig!A80","v":"BTD_3 Jub. 1"},{"$f":"+ITV_CD!B80","v":"BTD"},{"$f":"+ITV_CD!C80","v":3},{"$f":"+ITV_CD!D80","v":"Jubilados - 1"},{"$f":"+ITV_CD!E80","v":"Et"},{"$f":"+ITV_CD!F80","v":"Pp"},{"$f":"+ITV_CD!G80","v":0.25},"BTD3EtCUCOST","BTD3Et-","BTD3PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H80,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I80,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.7699999999999999E-3},null,{"$f":"+($M80*(EnergíaVig!V80-$Q$3*12*ClientesVig!Q80)+$M71*(($Q$3-$P$3)*12*ClientesVig!Q80)+$M62*($P$3*12*ClientesVig!Q80))*(1-$G80)*1000","v":0},{"$f":"+($M80*(EnergíaVig!W80-$Q$3*12*ClientesVig!R80)+$M71*(($Q$3-$P$3)*12*ClientesVig!R80)+$M62*($P$3*12*ClientesVig!R80))*(1-$G80)*1000","v":0},{"$f":"+($M80*(EnergíaVig!X80-$Q$3*12*ClientesVig!S80)+$M71*(($Q$3-$P$3)*12*ClientesVig!S80)+$M62*($P$3*12*ClientesVig!S80))*(1-$G80)*1000","v":0},{"$f":"+($M80*(EnergíaVig!Y80-$Q$3*12*ClientesVig!T80)+$M71*(($Q$3-$P$3)*12*ClientesVig!T80)+$M62*($P$3*12*ClientesVig!T80))*(1-$G80)*1000","v":0},{"$f":"+SUMPRODUCT(O80:R80,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J80,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.0900000000000001},null,{"$f":"+PotenciaVig!Q80*U80*12*(1-$G80)*1000","v":0},{"$f":"+PotenciaVig!R80*U80*12*(1-$G80)*1000","v":0}]
[{"$f":"+EnergíaVig!A81","v":"BTD_3 Jub. 2"},{"$f":"+ITV_CD!B81","v":"BTD"},{"$f":"+ITV_CD!C81","v":3},{"$f":"+ITV_CD!D81","v":"Jubilados - 2"},{"$f":"+ITV_CD!E81","v":"Et"},{"$f":"+ITV_CD!F81","v":"Pp"},{"$f":"+ITV_CD!G81","v":0.25},"BTD3EtCUCOST","BTD3Et-","BTD3PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H81,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I81,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.7699999999999999E-3},null,{"$f":"+($M81*(EnergíaVig!V81-$Q$3*12*ClientesVig!Q81)+$M72*(($Q$3-$P$3)*12*ClientesVig!Q81)+$M63*(($P$3-$P$4)*12*ClientesVig!Q81)+$M63*$P$4*12*ClientesVig!Q81*(1-$G81))*1000","v":0},{"$f":"+($M81*(EnergíaVig!W81-$Q$3*12*ClientesVig!R81)+$M72*(($Q$3-$P$3)*12*ClientesVig!R81)+$M63*(($P$3-$P$4)*12*ClientesVig!R81)+$M63*$P$4*12*ClientesVig!R81*(1-$G81))*1000","v":0},{"$f":"+($M81*(EnergíaVig!X81-$Q$3*12*ClientesVig!S81)+$M72*(($Q$3-$P$3)*12*ClientesVig!S81)+$M63*(($P$3-$P$4)*12*ClientesVig!S81)+$M63*$P$4*12*ClientesVig!S81*(1-$G81))*1000","v":0},{"$f":"+($M81*(EnergíaVig!Y81-$Q$3*12*ClientesVig!T81)+$M72*(($Q$3-$P$3)*12*ClientesVig!T81)+$M63*(($P$3-$P$4)*12*ClientesVig!T81)+$M63*$P$4*12*ClientesVig!T81*(1-$G81))*1000","v":0},{"$f":"+SUMPRODUCT(O81:R81,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J81,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.0900000000000001},null,{"$f":"+PotenciaVig!Q81*U81*12*(1-$G81)*1000","v":0},{"$f":"+PotenciaVig!R81*U81*12*(1-$G81)*1000","v":0}]
[{"$f":"+EnergíaVig!A82","v":"BTD_3 Discap."},{"$f":"+ITV_CD!B82","v":"BTD"},{"$f":"+ITV_CD!C82","v":3},{"$f":"+ITV_CD!D82","v":"Jubilados - 1"},{"$f":"+ITV_CD!E82","v":"Et"},{"$f":"+ITV_CD!F82","v":"Pp"},{"$f":"+ITV_CD!G82","v":0.25},"BTD3EtCUCOST","BTD3Et-","BTD3PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H82,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I82,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.7699999999999999E-3},null,{"$f":"+($M82*(EnergíaVig!V82-$Q$3*12*ClientesVig!Q82)+$M73*(($Q$3-$P$3)*12*ClientesVig!Q82)+$M64*($P$3*12*ClientesVig!Q82))*(1-$G82)*1000","v":0},{"$f":"+($M82*(EnergíaVig!W82-$Q$3*12*ClientesVig!R82)+$M73*(($Q$3-$P$3)*12*ClientesVig!R82)+$M64*($P$3*12*ClientesVig!R82))*(1-$G82)*1000","v":0},{"$f":"+($M82*(EnergíaVig!X82-$Q$3*12*ClientesVig!S82)+$M73*(($Q$3-$P$3)*12*ClientesVig!S82)+$M64*($P$3*12*ClientesVig!S82))*(1-$G82)*1000","v":0},{"$f":"+($M82*(EnergíaVig!Y82-$Q$3*12*ClientesVig!T82)+$M73*(($Q$3-$P$3)*12*ClientesVig!T82)+$M64*($P$3*12*ClientesVig!T82))*(1-$G82)*1000","v":0},{"$f":"+SUMPRODUCT(O82:R82,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J82,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.0900000000000001},null,{"$f":"+PotenciaVig!Q82*U82*12*(1-$G82)*1000","v":0},{"$f":"+PotenciaVig!R82*U82*12*(1-$G82)*1000","v":0}]
[{"$f":"+EnergíaVig!A83","v":"BTD_3 Discapacitados 601-más"},{"$f":"+ITV_CD!B83","v":"BTD"},{"$f":"+ITV_CD!C83","v":3},{"$f":"+ITV_CD!D83","v":"Jubilados - 2"},{"$f":"+ITV_CD!E83","v":"Et"},{"$f":"+ITV_CD!F83","v":"Pp"},{"$f":"+ITV_CD!G83","v":0.25},"BTD3EtCUCOST","BTD3Et-","BTD3PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H83,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I83,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.7699999999999999E-3},null,{"$f":"+($M83*(EnergíaVig!V83-$Q$3*12*ClientesVig!Q83)+$M74*(($Q$3-$P$3)*12*ClientesVig!Q83)+$M65*(($P$3-$P$4)*12*ClientesVig!Q83)+$M65*$P$4*12*ClientesVig!Q83*(1-$G83))*1000","v":0},{"$f":"+($M83*(EnergíaVig!W83-$Q$3*12*ClientesVig!R83)+$M74*(($Q$3-$P$3)*12*ClientesVig!R83)+$M65*(($P$3-$P$4)*12*ClientesVig!R83)+$M65*$P$4*12*ClientesVig!R83*(1-$G83))*1000","v":0},{"$f":"+($M83*(EnergíaVig!X83-$Q$3*12*ClientesVig!S83)+$M74*(($Q$3-$P$3)*12*ClientesVig!S83)+$M65*(($P$3-$P$4)*12*ClientesVig!S83)+$M65*$P$4*12*ClientesVig!S83*(1-$G83))*1000","v":0},{"$f":"+($M83*(EnergíaVig!Y83-$Q$3*12*ClientesVig!T83)+$M74*(($Q$3-$P$3)*12*ClientesVig!T83)+$M65*(($P$3-$P$4)*12*ClientesVig!T83)+$M65*$P$4*12*ClientesVig!T83*(1-$G83))*1000","v":0},{"$f":"+SUMPRODUCT(O83:R83,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J83,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.0900000000000001},null,{"$f":"+PotenciaVig!Q83*U83*12*(1-$G83)*1000","v":0},{"$f":"+PotenciaVig!R83*U83*12*(1-$G83)*1000","v":0}]
[{"$f":"+EnergíaVig!A84","v":"BTD_3 Político"},{"$f":"+ITV_CD!B84","v":"BTD"},{"$f":"+ITV_CD!C84","v":3},{"$f":"+ITV_CD!D84","v":"Político"},{"$f":"+ITV_CD!E84","v":"Et"},{"$f":"+ITV_CD!F84","v":"Pp"},{"$f":"+ITV_CD!G84","v":0.5},"BTD3EtCUCOST","BTD3Et-","BTD3PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H84,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I84,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.7699999999999999E-3},null,{"$f":"+($M84*(EnergíaVig!V84-$Q$3*12*ClientesVig!Q84)+$M75*(($Q$3-$P$3)*12*ClientesVig!Q84)+$M66*($P$3*12*ClientesVig!Q84))*(1-$G84)*1000","v":0},{"$f":"+($M84*(EnergíaVig!W84-$Q$3*12*ClientesVig!R84)+$M75*(($Q$3-$P$3)*12*ClientesVig!R84)+$M66*($P$3*12*ClientesVig!R84))*(1-$G84)*1000","v":0},{"$f":"+($M84*(EnergíaVig!X84-$Q$3*12*ClientesVig!S84)+$M75*(($Q$3-$P$3)*12*ClientesVig!S84)+$M66*($P$3*12*ClientesVig!S84))*(1-$G84)*1000","v":0},{"$f":"+($M84*(EnergíaVig!Y84-$Q$3*12*ClientesVig!T84)+$M75*(($Q$3-$P$3)*12*ClientesVig!T84)+$M66*($P$3*12*ClientesVig!T84))*(1-$G84)*1000","v":0},{"$f":"+SUMPRODUCT(O84:R84,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J84,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.0900000000000001},null,{"$f":"+PotenciaVig!Q84*U84*12*(1-$G84)*1000","v":0},{"$f":"+PotenciaVig!R84*U84*12*(1-$G84)*1000","v":0}]
[{"$f":"+EnergíaVig!A85","v":"BTD_3 Cruz Roja"},{"$f":"+ITV_CD!B85","v":"BTD"},{"$f":"+ITV_CD!C85","v":3},{"$f":"+ITV_CD!D85","v":"Cruz Roja"},{"$f":"+ITV_CD!E85","v":"Et"},{"$f":"+ITV_CD!F85","v":"Pp"},{"$f":"+ITV_CD!G85","v":1},{"$f":"+B85&C85&E85&$A$3","v":"BTD3EtCUCOST"},{"$f":"+B85&C85&E85&$A$4","v":"BTD3Et-"},{"$f":"+B85&C85&F85&$A$3","v":"BTD3PpCUCOST"},null,null,{"$f":"+IFERROR(VLOOKUP(H85,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I85,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.7699999999999999E-3},null,{"$f":"+EnergíaVig!V85*$M85*(1-$G85)*1000","v":0},{"$f":"+EnergíaVig!W85*$M85*(1-$G85)*1000","v":0},{"$f":"+EnergíaVig!X85*$M85*(1-$G85)*1000","v":0},{"$f":"+EnergíaVig!Y85*$M85*(1-$G85)*1000","v":0},{"$f":"+EnergíaVig!Z85*$M85*(1-$G85)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J85,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.0900000000000001},null,{"$f":"+PotenciaVig!Q85*U85*12*(1-$G85)*1000","v":0},{"$f":"+PotenciaVig!R85*U85*12*(1-$G85)*1000","v":0}]
[{"$f":"+EnergíaVig!A86","v":"BTD_4 (50,001-más)"},{"$f":"+ITV_CD!B86","v":"BTD"},{"$f":"+ITV_CD!C86","v":4},null,null,null,null,"BTD4CUCOST","BTD4-","BTD4CUCOST",null,null,{"$f":"+M87","v":3.7699999999999999E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O86:R86,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U87","v":1.0900000000000001}]
[{"$f":"+EnergíaVig!A87","v":"BTD_4 Regular"},{"$f":"+ITV_CD!B87","v":"BTD"},{"$f":"+ITV_CD!C87","v":4},{"$f":"+ITV_CD!D87","v":"Regular"},{"$f":"+ITV_CD!E87","v":"Et"},{"$f":"+ITV_CD!F87","v":"Pp"},{"$f":"+ITV_CD!G87","v":0},"BTD4EtCUCOST","BTD4Et-","BTD4PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H87,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I87,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.7699999999999999E-3},null,{"$f":"+($M87*(EnergíaVig!V87-$R$3*12*ClientesVig!Q87)+$M78*(($R$3-$Q$3)*12*ClientesVig!Q87)+$M69*(($Q$3-$P$3)*12*ClientesVig!Q87)+$M60*($P$3*12*ClientesVig!Q87))*(1-$G87)*1000","v":1143230.2005020317},{"$f":"+($M87*(EnergíaVig!W87-$R$3*12*ClientesVig!R87)+$M78*(($R$3-$Q$3)*12*ClientesVig!R87)+$M69*(($Q$3-$P$3)*12*ClientesVig!R87)+$M60*($P$3*12*ClientesVig!R87))*(1-$G87)*1000","v":1163618.8971034805},{"$f":"+($M87*(EnergíaVig!X87-$R$3*12*ClientesVig!S87)+$M78*(($R$3-$Q$3)*12*ClientesVig!S87)+$M69*(($Q$3-$P$3)*12*ClientesVig!S87)+$M60*($P$3*12*ClientesVig!S87))*(1-$G87)*1000","v":1184926.2103953438},{"$f":"+($M87*(EnergíaVig!Y87-$R$3*12*ClientesVig!T87)+$M78*(($R$3-$Q$3)*12*ClientesVig!T87)+$M69*(($Q$3-$P$3)*12*ClientesVig!T87)+$M60*($P$3*12*ClientesVig!T87))*(1-$G87)*1000","v":1205280.6099482712},{"$f":"+SUMPRODUCT(O87:R87,PremisaCosto!$F$69:$I$69)","v":3851243.7106342437},null,{"$f":"+IFERROR(VLOOKUP(J87,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.0900000000000001},null,{"$f":"+PotenciaVig!Q87*U87*12*(1-$G87)*1000","v":954735.05289147282},{"$f":"+PotenciaVig!R87*U87*12*(1-$G87)*1000","v":972217.86144304927}]
[{"$f":"+EnergíaVig!A88","v":"BTD_4 Agro"},{"$f":"+ITV_CD!B88","v":"BTD"},{"$f":"+ITV_CD!C88","v":4},{"$f":"+ITV_CD!D88","v":"Agropecuario"},{"$f":"+ITV_CD!E88","v":"Et"},{"$f":"+ITV_CD!F88","v":"Pp"},{"$f":"+ITV_CD!G88","v":0.05},"BTD4EtCUCOST","BTD4Et-","BTD4PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H88,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I88,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.7699999999999999E-3},null,{"$f":"+($M88*(EnergíaVig!V88-$R$3*12*ClientesVig!Q88)+$M79*(($R$3-$Q$3)*12*ClientesVig!Q88)+$M70*(($Q$3-$P$3)*12*ClientesVig!Q88)+$M61*($P$3*12*ClientesVig!Q88))*(1-$G88)*1000","v":6936.041521418384},{"$f":"+($M88*(EnergíaVig!W88-$R$3*12*ClientesVig!R88)+$M79*(($R$3-$Q$3)*12*ClientesVig!R88)+$M70*(($Q$3-$P$3)*12*ClientesVig!R88)+$M61*($P$3*12*ClientesVig!R88))*(1-$G88)*1000","v":7059.7671201849098},{"$f":"+($M88*(EnergíaVig!X88-$R$3*12*ClientesVig!S88)+$M79*(($R$3-$Q$3)*12*ClientesVig!S88)+$M70*(($Q$3-$P$3)*12*ClientesVig!S88)+$M61*($P$3*12*ClientesVig!S88))*(1-$G88)*1000","v":7189.0650157869686},{"$f":"+($M88*(EnergíaVig!Y88-$R$3*12*ClientesVig!T88)+$M79*(($R$3-$Q$3)*12*ClientesVig!T88)+$M70*(($Q$3-$P$3)*12*ClientesVig!T88)+$M61*($P$3*12*ClientesVig!T88))*(1-$G88)*1000","v":7312.5750866068447},{"$f":"+SUMPRODUCT(O88:R88,PremisaCosto!$F$69:$I$69)","v":23365.822538727418},null,{"$f":"+IFERROR(VLOOKUP(J88,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.0900000000000001},null,{"$f":"+PotenciaVig!Q88*U88*12*(1-$G88)*1000","v":7173.0006941917663},{"$f":"+PotenciaVig!R88*U88*12*(1-$G88)*1000","v":7304.3755807324833}]
[{"$f":"+EnergíaVig!A89","v":"BTD_4 Jub. 1"},{"$f":"+ITV_CD!B89","v":"BTD"},{"$f":"+ITV_CD!C89","v":4},{"$f":"+ITV_CD!D89","v":"Jubilados - 1"},{"$f":"+ITV_CD!E89","v":"Et"},{"$f":"+ITV_CD!F89","v":"Pp"},{"$f":"+ITV_CD!G89","v":0.25},"BTD4EtCUCOST","BTD4Et-","BTD4PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H89,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I89,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.7699999999999999E-3},null,{"$f":"+($M89*(EnergíaVig!V89-$R$3*12*ClientesVig!Q89)+$M80*(($R$3-$Q$3)*12*ClientesVig!Q89)+$M71*(($Q$3-$P$3)*12*ClientesVig!Q89)+$M62*($P$3*12*ClientesVig!Q89))*(1-$G89)*1000","v":0},{"$f":"+($M89*(EnergíaVig!W89-$R$3*12*ClientesVig!R89)+$M80*(($R$3-$Q$3)*12*ClientesVig!R89)+$M71*(($Q$3-$P$3)*12*ClientesVig!R89)+$M62*($P$3*12*ClientesVig!R89))*(1-$G89)*1000","v":0},{"$f":"+($M89*(EnergíaVig!X89-$R$3*12*ClientesVig!S89)+$M80*(($R$3-$Q$3)*12*ClientesVig!S89)+$M71*(($Q$3-$P$3)*12*ClientesVig!S89)+$M62*($P$3*12*ClientesVig!S89))*(1-$G89)*1000","v":0},{"$f":"+($M89*(EnergíaVig!Y89-$R$3*12*ClientesVig!T89)+$M80*(($R$3-$Q$3)*12*ClientesVig!T89)+$M71*(($Q$3-$P$3)*12*ClientesVig!T89)+$M62*($P$3*12*ClientesVig!T89))*(1-$G89)*1000","v":0},{"$f":"+SUMPRODUCT(O89:R89,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J89,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.0900000000000001},null,{"$f":"+PotenciaVig!Q89*U89*12*(1-$G89)*1000","v":0},{"$f":"+PotenciaVig!R89*U89*12*(1-$G89)*1000","v":0}]
[{"$f":"+EnergíaVig!A90","v":"BTD_4 Jub. 2"},{"$f":"+ITV_CD!B90","v":"BTD"},{"$f":"+ITV_CD!C90","v":4},{"$f":"+ITV_CD!D90","v":"Jubilados - 2"},{"$f":"+ITV_CD!E90","v":"Et"},{"$f":"+ITV_CD!F90","v":"Pp"},{"$f":"+ITV_CD!G90","v":0.25},"BTD4EtCUCOST","BTD4Et-","BTD4PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H90,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I90,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.7699999999999999E-3},null,{"$f":"+($M90*(EnergíaVig!V90-$R$3*12*ClientesVig!Q90)+$M81*(($R$3-$Q$3)*12*ClientesVig!Q90)+$M72*(($Q$3-$P$3)*12*ClientesVig!Q90)+$M63*(($P$3-$P$4)*12*ClientesVig!Q90)+$M63*$P$4*12*ClientesVig!Q90*(1-$G90))*1000","v":0},{"$f":"+($M90*(EnergíaVig!W90-$R$3*12*ClientesVig!R90)+$M81*(($R$3-$Q$3)*12*ClientesVig!R90)+$M72*(($Q$3-$P$3)*12*ClientesVig!R90)+$M63*(($P$3-$P$4)*12*ClientesVig!R90)+$M63*$P$4*12*ClientesVig!R90*(1-$G90))*1000","v":0},{"$f":"+($M90*(EnergíaVig!X90-$R$3*12*ClientesVig!S90)+$M81*(($R$3-$Q$3)*12*ClientesVig!S90)+$M72*(($Q$3-$P$3)*12*ClientesVig!S90)+$M63*(($P$3-$P$4)*12*ClientesVig!S90)+$M63*$P$4*12*ClientesVig!S90*(1-$G90))*1000","v":0},{"$f":"+($M90*(EnergíaVig!Y90-$R$3*12*ClientesVig!T90)+$M81*(($R$3-$Q$3)*12*ClientesVig!T90)+$M72*(($Q$3-$P$3)*12*ClientesVig!T90)+$M63*(($P$3-$P$4)*12*ClientesVig!T90)+$M63*$P$4*12*ClientesVig!T90*(1-$G90))*1000","v":0},{"$f":"+SUMPRODUCT(O90:R90,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J90,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.0900000000000001},null,{"$f":"+PotenciaVig!Q90*U90*12*(1-$G90)*1000","v":0},{"$f":"+PotenciaVig!R90*U90*12*(1-$G90)*1000","v":0}]
[{"$f":"+EnergíaVig!A91","v":"BTD_4 Discap."},{"$f":"+ITV_CD!B91","v":"BTD"},{"$f":"+ITV_CD!C91","v":4},{"$f":"+ITV_CD!D91","v":"Jubilados - 1"},{"$f":"+ITV_CD!E91","v":"Et"},{"$f":"+ITV_CD!F91","v":"Pp"},{"$f":"+ITV_CD!G91","v":0.25},"BTD4EtCUCOST","BTD4Et-","BTD4PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H91,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I91,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.7699999999999999E-3},null,{"$f":"+($M91*(EnergíaVig!V91-$R$3*12*ClientesVig!Q91)+$M82*(($R$3-$Q$3)*12*ClientesVig!Q91)+$M73*(($Q$3-$P$3)*12*ClientesVig!Q91)+$M64*($P$3*12*ClientesVig!Q91))*(1-$G91)*1000","v":0},{"$f":"+($M91*(EnergíaVig!W91-$R$3*12*ClientesVig!R91)+$M82*(($R$3-$Q$3)*12*ClientesVig!R91)+$M73*(($Q$3-$P$3)*12*ClientesVig!R91)+$M64*($P$3*12*ClientesVig!R91))*(1-$G91)*1000","v":0},{"$f":"+($M91*(EnergíaVig!X91-$R$3*12*ClientesVig!S91)+$M82*(($R$3-$Q$3)*12*ClientesVig!S91)+$M73*(($Q$3-$P$3)*12*ClientesVig!S91)+$M64*($P$3*12*ClientesVig!S91))*(1-$G91)*1000","v":0},{"$f":"+($M91*(EnergíaVig!Y91-$R$3*12*ClientesVig!T91)+$M82*(($R$3-$Q$3)*12*ClientesVig!T91)+$M73*(($Q$3-$P$3)*12*ClientesVig!T91)+$M64*($P$3*12*ClientesVig!T91))*(1-$G91)*1000","v":0},{"$f":"+SUMPRODUCT(O91:R91,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J91,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.0900000000000001},null,{"$f":"+PotenciaVig!Q91*U91*12*(1-$G91)*1000","v":0},{"$f":"+PotenciaVig!R91*U91*12*(1-$G91)*1000","v":0}]
[{"$f":"+EnergíaVig!A92","v":"BTD_4 Discapacitados 601-más"},{"$f":"+ITV_CD!B92","v":"BTD"},{"$f":"+ITV_CD!C92","v":4},{"$f":"+ITV_CD!D92","v":"Jubilados - 2"},{"$f":"+ITV_CD!E92","v":"Et"},{"$f":"+ITV_CD!F92","v":"Pp"},{"$f":"+ITV_CD!G92","v":0.25},"BTD4EtCUCOST","BTD4Et-","BTD4PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H92,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I92,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.7699999999999999E-3},null,{"$f":"+($M92*(EnergíaVig!V92-$R$3*12*ClientesVig!Q92)+$M83*(($R$3-$Q$3)*12*ClientesVig!Q92)+$M74*(($Q$3-$P$3)*12*ClientesVig!Q92)+$M65*(($P$3-$P$4)*12*ClientesVig!Q92)+$M65*$P$4*12*ClientesVig!Q92*(1-$G92))*1000","v":0},{"$f":"+($M92*(EnergíaVig!W92-$R$3*12*ClientesVig!R92)+$M83*(($R$3-$Q$3)*12*ClientesVig!R92)+$M74*(($Q$3-$P$3)*12*ClientesVig!R92)+$M65*(($P$3-$P$4)*12*ClientesVig!R92)+$M65*$P$4*12*ClientesVig!R92*(1-$G92))*1000","v":0},{"$f":"+($M92*(EnergíaVig!X92-$R$3*12*ClientesVig!S92)+$M83*(($R$3-$Q$3)*12*ClientesVig!S92)+$M74*(($Q$3-$P$3)*12*ClientesVig!S92)+$M65*(($P$3-$P$4)*12*ClientesVig!S92)+$M65*$P$4*12*ClientesVig!S92*(1-$G92))*1000","v":0},{"$f":"+($M92*(EnergíaVig!Y92-$R$3*12*ClientesVig!T92)+$M83*(($R$3-$Q$3)*12*ClientesVig!T92)+$M74*(($Q$3-$P$3)*12*ClientesVig!T92)+$M65*(($P$3-$P$4)*12*ClientesVig!T92)+$M65*$P$4*12*ClientesVig!T92*(1-$G92))*1000","v":0},{"$f":"+SUMPRODUCT(O92:R92,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J92,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.0900000000000001},null,{"$f":"+PotenciaVig!Q92*U92*12*(1-$G92)*1000","v":0},{"$f":"+PotenciaVig!R92*U92*12*(1-$G92)*1000","v":0}]
[{"$f":"+EnergíaVig!A93","v":"BTD_4 Político"},{"$f":"+ITV_CD!B93","v":"BTD"},{"$f":"+ITV_CD!C93","v":4},{"$f":"+ITV_CD!D93","v":"Político"},{"$f":"+ITV_CD!E93","v":"Et"},{"$f":"+ITV_CD!F93","v":"Pp"},{"$f":"+ITV_CD!G93","v":0.5},"BTD4EtCUCOST","BTD4Et-","BTD4PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H93,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I93,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.7699999999999999E-3},null,{"$f":"+($M93*(EnergíaVig!V93-$R$3*12*ClientesVig!Q93)+$M84*(($R$3-$Q$3)*12*ClientesVig!Q93)+$M75*(($Q$3-$P$3)*12*ClientesVig!Q93)+$M66*($P$3*12*ClientesVig!Q93))*(1-$G93)*1000","v":0},{"$f":"+($M93*(EnergíaVig!W93-$R$3*12*ClientesVig!R93)+$M84*(($R$3-$Q$3)*12*ClientesVig!R93)+$M75*(($Q$3-$P$3)*12*ClientesVig!R93)+$M66*($P$3*12*ClientesVig!R93))*(1-$G93)*1000","v":0},{"$f":"+($M93*(EnergíaVig!X93-$R$3*12*ClientesVig!S93)+$M84*(($R$3-$Q$3)*12*ClientesVig!S93)+$M75*(($Q$3-$P$3)*12*ClientesVig!S93)+$M66*($P$3*12*ClientesVig!S93))*(1-$G93)*1000","v":0},{"$f":"+($M93*(EnergíaVig!Y93-$R$3*12*ClientesVig!T93)+$M84*(($R$3-$Q$3)*12*ClientesVig!T93)+$M75*(($Q$3-$P$3)*12*ClientesVig!T93)+$M66*($P$3*12*ClientesVig!T93))*(1-$G93)*1000","v":0},{"$f":"+SUMPRODUCT(O93:R93,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J93,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.0900000000000001},null,{"$f":"+PotenciaVig!Q93*U93*12*(1-$G93)*1000","v":0},{"$f":"+PotenciaVig!R93*U93*12*(1-$G93)*1000","v":0}]
[{"$f":"+EnergíaVig!A94","v":"BTD_4 Cruz Roja"},{"$f":"+ITV_CD!B94","v":"BTD"},{"$f":"+ITV_CD!C94","v":4},{"$f":"+ITV_CD!D94","v":"Cruz Roja"},{"$f":"+ITV_CD!E94","v":"Et"},{"$f":"+ITV_CD!F94","v":"Pp"},{"$f":"+ITV_CD!G94","v":1},{"$f":"+B94&C94&E94&$A$3","v":"BTD4EtCUCOST"},{"$f":"+B94&C94&E94&$A$4","v":"BTD4Et-"},{"$f":"+B94&C94&F94&$A$3","v":"BTD4PpCUCOST"},null,null,{"$f":"+IFERROR(VLOOKUP(H94,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I94,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.7699999999999999E-3},null,{"$f":"+EnergíaVig!V94*$M94*(1-$G94)*1000","v":0},{"$f":"+EnergíaVig!W94*$M94*(1-$G94)*1000","v":0},{"$f":"+EnergíaVig!X94*$M94*(1-$G94)*1000","v":0},{"$f":"+EnergíaVig!Y94*$M94*(1-$G94)*1000","v":0},{"$f":"+EnergíaVig!Z94*$M94*(1-$G94)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J94,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.0900000000000001},null,{"$f":"+PotenciaVig!Q94*U94*12*(1-$G94)*1000","v":0},{"$f":"+PotenciaVig!R94*U94*12*(1-$G94)*1000","v":0}]
[{"$f":"+EnergíaVig!A95","v":"BTS"},{"$f":"+ITV_CD!B95","v":"BTS"},{"$f":"+ITV_CD!C95","v":1},null,null,null,null,"BTS1CUCOST","BTS1-","BTS1CUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H95,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I95,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O96:O121)","v":22514896.417952336},{"$f":"+SUM(P96:P121)","v":22766690.069349747},{"$f":"+SUM(Q96:Q121)","v":23041088.16484097},{"$f":"+SUM(R96:R121)","v":23324670.418965369},{"$f":"+SUM(S96:S121)","v":78280466.979855716},null,{"$f":"+IFERROR(VLOOKUP(J95,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W96:W121)","v":0},{"$f":"+SUM(X96:X121)","v":0},null,{"$f":"+SUM(W95,O95)/SUM($W$7,$O$7)","v":0.52668481975015546}]
[{"$f":"+EnergíaVig!A96","v":"BTS_1 (0-300)"},{"$f":"+ITV_CD!B96","v":"BTS"},{"$f":"+ITV_CD!C96","v":1},null,null,null,null,"BTS1CUCOST","BTS1-","BTS1CUCOST",null,null,{"$f":"+M97","v":1.116E-2},null,null,null,null,null,{"$f":"+SUMPRODUCT(O96:R96,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U97","v":0}]
[{"$f":"+EnergíaVig!A97","v":"BTS_1 Regular"},{"$f":"+ITV_CD!B97","v":"BTS"},{"$f":"+ITV_CD!C97","v":1},{"$f":"+ITV_CD!D97","v":"Regular"},{"$f":"+ITV_CD!E97","v":"Et"},{"$f":"+ITV_CD!F97","v":"Pp"},{"$f":"+ITV_CD!G97","v":0},"BTS1EtCUCOST","BTS1Et-","BTS1PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H97,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I97,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.116E-2},null,{"$f":"+EnergíaVig!V97*$M97*(1-$G97)*1000","v":4742854.3664346337},{"$f":"+EnergíaVig!W97*$M97*(1-$G97)*1000","v":4787660.4705477459},{"$f":"+EnergíaVig!X97*$M97*(1-$G97)*1000","v":4837482.5179803288},{"$f":"+EnergíaVig!Y97*$M97*(1-$G97)*1000","v":4890778.2530845329},{"$f":"+SUMPRODUCT(O97:R97,PremisaCosto!$F$69:$I$69)","v":15805755.293752462},null,{"$f":"+IFERROR(VLOOKUP(J97,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q97*U97*12*(1-$G97)*1000","v":0},{"$f":"+PotenciaVig!R97*V97*12*(1-$G97)*1000","v":0}]
[{"$f":"+EnergíaVig!A98","v":"BTS_1 Agro"},{"$f":"+ITV_CD!B98","v":"BTS"},{"$f":"+ITV_CD!C98","v":1},{"$f":"+ITV_CD!D98","v":"Agropecuario"},{"$f":"+ITV_CD!E98","v":"Et"},{"$f":"+ITV_CD!F98","v":"Pp"},{"$f":"+ITV_CD!G98","v":0.05},"BTS1EtCUCOST","BTS1Et-","BTS1PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H98,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I98,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.116E-2},null,{"$f":"+EnergíaVig!V98*$M98*(1-$G98)*1000","v":1896.7647352720371},{"$f":"+EnergíaVig!W98*$M98*(1-$G98)*1000","v":1929.4726651381909},{"$f":"+EnergíaVig!X98*$M98*(1-$G98)*1000","v":1963.7204108366411},{"$f":"+EnergíaVig!Y98*$M98*(1-$G98)*1000","v":1996.1642006492502},{"$f":"+SUMPRODUCT(O98:R98,PremisaCosto!$F$69:$I$69)","v":6384.5306807820016},null,{"$f":"+IFERROR(VLOOKUP(J98,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q98*U98*12*(1-$G98)*1000","v":0},{"$f":"+PotenciaVig!R98*V98*12*(1-$G98)*1000","v":0}]
[{"$f":"+EnergíaVig!A99","v":"BTS_1 Jub. 1"},{"$f":"+ITV_CD!B99","v":"BTS"},{"$f":"+ITV_CD!C99","v":1},{"$f":"+ITV_CD!D99","v":"Jubilados - 1"},{"$f":"+ITV_CD!E99","v":"Et"},{"$f":"+ITV_CD!F99","v":"Pp"},{"$f":"+ITV_CD!G99","v":0.25},{"$f":"+B99&C99&E99&$A$3","v":"BTS1EtCUCOST"},"BTS1Et-",{"$f":"+B99&C99&F99&$A$3","v":"BTS1PpCUCOST"},null,null,{"$f":"+IFERROR(VLOOKUP(H99,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I99,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.116E-2},null,{"$f":"+EnergíaVig!V99*$M99*(1-$G99)*1000","v":1328770.6752801333},{"$f":"+EnergíaVig!W99*$M99*(1-$G99)*1000","v":1341078.3457336058},{"$f":"+EnergíaVig!X99*$M99*(1-$G99)*1000","v":1354811.8978608076},{"$f":"+EnergíaVig!Y99*$M99*(1-$G99)*1000","v":1369685.0157956835},{"$f":"+SUMPRODUCT(O99:R99,PremisaCosto!$F$69:$I$69)","v":4427236.7250400167},null,{"$f":"+IFERROR(VLOOKUP(J99,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q99*U99*12*(1-$G99)*1000","v":0},{"$f":"+PotenciaVig!R99*V99*12*(1-$G99)*1000","v":0}]
[{"$f":"+EnergíaVig!A100","v":"BTS_1 Jub. 2"},{"$f":"+ITV_CD!B100","v":"BTS"},{"$f":"+ITV_CD!C100","v":1},{"$f":"+ITV_CD!D100","v":"Jubilados - 2"},{"$f":"+ITV_CD!E100","v":"Et"},{"$f":"+ITV_CD!F100","v":"Pp"},{"$f":"+ITV_CD!G100","v":0.25},"BTS1EtCUCOST",{"$f":"+B100&C100&E100&$A$4","v":"BTS1Et-"},"BTS1PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H100,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I100,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.116E-2},null,{"$f":"+((EnergíaVig!V100-ClientesVig!Q100*(0.6*12-0.01*12))+(ClientesVig!Q100*(0.6*12-0.01*12))*(1-$G100))*$M100*1000","v":0},{"$f":"+((EnergíaVig!W100-ClientesVig!R100*0.6*12)+(ClientesVig!R100*0.6*12)*(1-$G100))*$M100*1000","v":0},{"$f":"+((EnergíaVig!X100-ClientesVig!S100*0.6*12)+(ClientesVig!S100*0.6*12)*(1-$G100))*$M100*1000","v":0},{"$f":"+((EnergíaVig!Y100-ClientesVig!T100*0.6*12)+(ClientesVig!T100*0.6*12)*(1-$G100))*$M100*1000","v":0},{"$f":"+SUMPRODUCT(O100:R100,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J100,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q100*U100*12*(1-$G100)*1000","v":0},{"$f":"+PotenciaVig!R100*V100*12*(1-$G100)*1000","v":0}]
[{"$f":"+EnergíaVig!A101","v":"BTS_1 Discap."},{"$f":"+ITV_CD!B101","v":"BTS"},{"$f":"+ITV_CD!C101","v":1},{"$f":"+ITV_CD!D101","v":"Jubilados - 1"},{"$f":"+ITV_CD!E101","v":"Et"},{"$f":"+ITV_CD!F101","v":"Pp"},{"$f":"+ITV_CD!G101","v":0.25},"BTS1EtCUCOST","BTS1Et-","BTS1PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H101,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I101,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.116E-2},null,{"$f":"+EnergíaVig!V101*$M101*(1-$G101)*1000","v":23520.970914497513},{"$f":"+EnergíaVig!W101*$M101*(1-$G101)*1000","v":23746.238263791802},{"$f":"+EnergíaVig!X101*$M101*(1-$G101)*1000","v":23996.724945345748},{"$f":"+EnergíaVig!Y101*$M101*(1-$G101)*1000","v":24267.443350724865},{"$f":"+SUMPRODUCT(O101:R101,PremisaCosto!$F$69:$I$69)","v":78401.269250872589},null,{"$f":"+IFERROR(VLOOKUP(J101,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q101*U101*12*(1-$G101)*1000","v":0},{"$f":"+PotenciaVig!R101*V101*12*(1-$G101)*1000","v":0}]
[{"$f":"+EnergíaVig!A102","v":"BTS_1 Discapacitados 601-más"},{"$f":"+ITV_CD!B102","v":"BTS"},{"$f":"+ITV_CD!C102","v":1},{"$f":"+ITV_CD!D102","v":"Jubilados - 2"},{"$f":"+ITV_CD!E102","v":"Et"},{"$f":"+ITV_CD!F102","v":"Pp"},{"$f":"+ITV_CD!G102","v":0.25},"BTS1EtCUCOST","BTS1Et-","BTS1PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H102,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I102,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.116E-2},null,{"$f":"+((EnergíaVig!V102-ClientesVig!P102*0.6*12)+(ClientesVig!P102*0.6*12)*(1-$G102))*$M102*1000","v":0},{"$f":"+((EnergíaVig!W102-ClientesVig!Q102*0.6*12)+(ClientesVig!Q102*0.6*12)*(1-$G102))*$M102*1000","v":0},{"$f":"+((EnergíaVig!X102-ClientesVig!R102*0.6*12)+(ClientesVig!R102*0.6*12)*(1-$G102))*$M102*1000","v":0},{"$f":"+((EnergíaVig!Y102-ClientesVig!S102*0.6*12)+(ClientesVig!S102*0.6*12)*(1-$G102))*$M102*1000","v":0},{"$f":"+SUMPRODUCT(O102:R102,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J102,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q102*U102*12*(1-$G102)*1000","v":0},{"$f":"+PotenciaVig!R102*V102*12*(1-$G102)*1000","v":0}]
[{"$f":"+EnergíaVig!A103","v":"BTS_1 Político"},{"$f":"+ITV_CD!B103","v":"BTS"},{"$f":"+ITV_CD!C103","v":1},{"$f":"+ITV_CD!D103","v":"Político"},{"$f":"+ITV_CD!E103","v":"Et"},{"$f":"+ITV_CD!F103","v":"Pp"},{"$f":"+ITV_CD!G103","v":0.5},"BTS1EtCUCOST","BTS1Et-","BTS1PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H103,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I103,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.116E-2},null,{"$f":"+EnergíaVig!V103*$M103*(1-$G103)*1000","v":21.186220977326741},{"$f":"+EnergíaVig!W103*$M103*(1-$G103)*1000","v":21.540068686315642},{"$f":"+EnergíaVig!X103*$M103*(1-$G103)*1000","v":21.911278641731489},{"$f":"+EnergíaVig!Y103*$M103*(1-$G103)*1000","v":22.260083578921968},{"$f":"+SUMPRODUCT(O103:R103,PremisaCosto!$F$69:$I$69)","v":71.259980266578125},null,{"$f":"+IFERROR(VLOOKUP(J103,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q103*U103*12*(1-$G103)*1000","v":0},{"$f":"+PotenciaVig!R103*V103*12*(1-$G103)*1000","v":0}]
[{"$f":"+EnergíaVig!A104","v":"BTS_1 Cruz Roja"},{"$f":"+ITV_CD!B104","v":"BTS"},{"$f":"+ITV_CD!C104","v":1},{"$f":"+ITV_CD!D104","v":"Cruz Roja"},{"$f":"+ITV_CD!E104","v":"Et"},{"$f":"+ITV_CD!F104","v":"Pp"},{"$f":"+ITV_CD!G104","v":1},"BTS1EtCUCOST","BTS1Et-","BTS1PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H104,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I104,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.116E-2},null,{"$f":"+EnergíaVig!V104*$M104*(1-$G104)*1000","v":0},{"$f":"+EnergíaVig!W104*$M104*(1-$G104)*1000","v":0},{"$f":"+EnergíaVig!X104*$M104*(1-$G104)*1000","v":0},{"$f":"+EnergíaVig!Y104*$M104*(1-$G104)*1000","v":0},{"$f":"+EnergíaVig!Z104*$M104*(1-$G104)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J104,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q104*U104*12*(1-$G104)*1000","v":0},{"$f":"+PotenciaVig!R104*V104*12*(1-$G104)*1000","v":0}]
[{"$f":"+EnergíaVig!A105","v":"BTS_2 (301-750)"},{"$f":"+ITV_CD!B105","v":"BTS"},{"$f":"+ITV_CD!C105","v":2},null,null,null,null,"BTS2CUCOST","BTS2-","BTS2CUCOST",null,null,{"$f":"+M106","v":1.116E-2},null,null,null,null,null,{"$f":"+SUMPRODUCT(O105:R105,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U106","v":0}]
[{"$f":"+EnergíaVig!A106","v":"BTS_2 Regular"},{"$f":"+ITV_CD!B106","v":"BTS"},{"$f":"+ITV_CD!C106","v":2},{"$f":"+ITV_CD!D106","v":"Regular"},{"$f":"+ITV_CD!E106","v":"Et"},{"$f":"+ITV_CD!F106","v":"Pp"},{"$f":"+ITV_CD!G106","v":0},"BTS2EtCUCOST","BTS2Et-","BTS2PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H106,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I106,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.116E-2},null,{"$f":"+EnergíaVig!V106*$M106*(1-$G106)*1000","v":5036308.9211887326},{"$f":"+EnergíaVig!W106*$M106*(1-$G106)*1000","v":5094970.717736234},{"$f":"+EnergíaVig!X106*$M106*(1-$G106)*1000","v":5158792.9213550286},{"$f":"+EnergíaVig!Y106*$M106*(1-$G106)*1000","v":5225481.3377465233},{"$f":"+EnergíaVig!Z106*$M106*(1-$G106)*1000","v":16832782.059657265},null,{"$f":"+IFERROR(VLOOKUP(J106,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q106*U106*12*(1-$G106)*1000","v":0},{"$f":"+PotenciaVig!R106*V106*12*(1-$G106)*1000","v":0}]
[{"$f":"+EnergíaVig!A107","v":"BTS_2 Agro"},{"$f":"+ITV_CD!B107","v":"BTS"},{"$f":"+ITV_CD!C107","v":2},{"$f":"+ITV_CD!D107","v":"Agropecuario"},{"$f":"+ITV_CD!E107","v":"Et"},{"$f":"+ITV_CD!F107","v":"Pp"},{"$f":"+ITV_CD!G107","v":0.05},"BTS2EtCUCOST","BTS2Et-","BTS2PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H107,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I107,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.116E-2},null,{"$f":"+EnergíaVig!V107*$M107*(1-$G107)*1000","v":4497.9862919228963},{"$f":"+EnergíaVig!W107*$M107*(1-$G107)*1000","v":4577.416108038803},{"$f":"+EnergíaVig!X107*$M107*(1-$G107)*1000","v":4660.4709602637367},{"$f":"+EnergíaVig!Y107*$M107*(1-$G107)*1000","v":4739.6142899946981},{"$f":"+EnergíaVig!Z107*$M107*(1-$G107)*1000","v":15148.891340313339},null,{"$f":"+IFERROR(VLOOKUP(J107,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q107*U107*12*(1-$G107)*1000","v":0},{"$f":"+PotenciaVig!R107*V107*12*(1-$G107)*1000","v":0}]
[{"$f":"+EnergíaVig!A108","v":"BTS_2 Jub. 1"},{"$f":"+ITV_CD!B108","v":"BTS"},{"$f":"+ITV_CD!C108","v":2},{"$f":"+ITV_CD!D108","v":"Jubilados - 1"},{"$f":"+ITV_CD!E108","v":"Et"},{"$f":"+ITV_CD!F108","v":"Pp"},{"$f":"+ITV_CD!G108","v":0.25},"BTS2EtCUCOST","BTS2Et-","BTS2PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H108,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I108,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.116E-2},null,{"$f":"+((EnergíaVig!V108-($P$4*12-0.01*12)*ClientesVig!Q108)+($P$4*12-0.01*12)*ClientesVig!Q108*(1-$G108))*$M108*1000","v":1021994.7371084321},{"$f":"+((EnergíaVig!W108-($P$4*12-0.01*12)*ClientesVig!R108)+($P$4*12-0.01*12)*ClientesVig!R108*(1-$G108))*$M108*1000","v":1019229.5045905542},{"$f":"+((EnergíaVig!X108-($P$4*12-0.01*12)*ClientesVig!S108)+($P$4*12-0.01*12)*ClientesVig!S108*(1-$G108))*$M108*1000","v":1017595.2770262203},{"$f":"+((EnergíaVig!Y108-($P$4*12-0.01*12)*ClientesVig!T108)+($P$4*12-0.01*12)*ClientesVig!T108*(1-$G108))*$M108*1000","v":1016740.4830769192},{"$f":"+((EnergíaVig!Z108-$P$4*12*ClientesVig!U108)+$P$4*12*ClientesVig!U108*(1-$G108))*$M108*1000","v":5479365.5749507537},null,{"$f":"+IFERROR(VLOOKUP(J108,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q108*U108*12*(1-$G108)*1000","v":0},{"$f":"+PotenciaVig!R108*V108*12*(1-$G108)*1000","v":0}]
[{"$f":"+EnergíaVig!A109","v":"BTS_2 Jub. 2"},{"$f":"+ITV_CD!B109","v":"BTS"},{"$f":"+ITV_CD!C109","v":2},{"$f":"+ITV_CD!D109","v":"Jubilados - 2"},{"$f":"+ITV_CD!E109","v":"Et"},{"$f":"+ITV_CD!F109","v":"Pp"},{"$f":"+ITV_CD!G109","v":0.25},"BTS2EtCUCOST","BTS2Et-","BTS2PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H109,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I109,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.116E-2},null,{"$f":"+((EnergíaVig!V109-($P$4*12-0.01*12)*ClientesVig!Q109)+($P$4*12-0.01*12)*ClientesVig!Q109*(1-$G109))*$M109*1000","v":354107.90478595707},{"$f":"+((EnergíaVig!W109-($P$4*12-0.01*12)*ClientesVig!R109)+($P$4*12-0.01*12)*ClientesVig!R109*(1-$G109))*$M109*1000","v":355569.39624917501},{"$f":"+((EnergíaVig!X109-($P$4*12-0.01*12)*ClientesVig!S109)+($P$4*12-0.01*12)*ClientesVig!S109*(1-$G109))*$M109*1000","v":357415.97340183257},{"$f":"+((EnergíaVig!Y109-($P$4*12-0.01*12)*ClientesVig!T109)+($P$4*12-0.01*12)*ClientesVig!T109*(1-$G109))*$M109*1000","v":359551.78393897979},{"$f":"+((EnergíaVig!Z109-$P$4*12*ClientesVig!U109)+$P$4*12*ClientesVig!U109*(1-$G109))*$M109*1000","v":1538804.760328779},null,{"$f":"+IFERROR(VLOOKUP(J109,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q109*U109*12*(1-$G109)*1000","v":0},{"$f":"+PotenciaVig!R109*V109*12*(1-$G109)*1000","v":0}]
[{"$f":"+EnergíaVig!A110","v":"BTS_2 Discap."},{"$f":"+ITV_CD!B110","v":"BTS"},{"$f":"+ITV_CD!C110","v":2},{"$f":"+ITV_CD!D110","v":"Jubilados - 1"},{"$f":"+ITV_CD!E110","v":"Et"},{"$f":"+ITV_CD!F110","v":"Pp"},{"$f":"+ITV_CD!G110","v":0.25},"BTS2EtCUCOST","BTS2Et-","BTS2PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H110,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I110,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.116E-2},null,{"$f":"+((EnergíaVig!V110-($P$4*12-0.01*12)*ClientesVig!Q110)+($P$4*12-0.01*12)*ClientesVig!Q110*(1-$G110))*$M110*1000","v":22981.314210947217},{"$f":"+((EnergíaVig!W110-($P$4*12-0.01*12)*ClientesVig!R110)+($P$4*12-0.01*12)*ClientesVig!R110*(1-$G110))*$M110*1000","v":22949.202491727017},{"$f":"+((EnergíaVig!X110-($P$4*12-0.01*12)*ClientesVig!S110)+($P$4*12-0.01*12)*ClientesVig!S110*(1-$G110))*$M110*1000","v":22942.439113212546},{"$f":"+((EnergíaVig!Y110-($P$4*12-0.01*12)*ClientesVig!T110)+($P$4*12-0.01*12)*ClientesVig!T110*(1-$G110))*$M110*1000","v":22953.442024504806},{"$f":"+((EnergíaVig!Z110-$P$4*12*ClientesVig!U110)+$P$4*12*ClientesVig!U110*(1-$G110))*$M110*1000","v":118741.87386904699},null,{"$f":"+IFERROR(VLOOKUP(J110,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q110*U110*12*(1-$G110)*1000","v":0},{"$f":"+PotenciaVig!R110*V110*12*(1-$G110)*1000","v":0}]
[{"$f":"+EnergíaVig!A111","v":"BTS_2 Discapacitados 601-más"},{"$f":"+ITV_CD!B111","v":"BTS"},{"$f":"+ITV_CD!C111","v":2},{"$f":"+ITV_CD!D111","v":"Jubilados - 2"},{"$f":"+ITV_CD!E111","v":"Et"},{"$f":"+ITV_CD!F111","v":"Pp"},{"$f":"+ITV_CD!G111","v":0.25},"BTS2EtCUCOST","BTS2Et-","BTS2PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H111,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I111,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.116E-2},null,{"$f":"+((EnergíaVig!V111-($P$4*12-0.01*12)*ClientesVig!Q111)+($P$4*12-0.01*12)*ClientesVig!Q111*(1-$G111))*$M111*1000","v":0},{"$f":"+((EnergíaVig!W111-($P$4*12-0.01*12)*ClientesVig!R111)+($P$4*12-0.01*12)*ClientesVig!R111*(1-$G111))*$M111*1000","v":0},{"$f":"+((EnergíaVig!X111-($P$4*12-0.01*12)*ClientesVig!S111)+($P$4*12-0.01*12)*ClientesVig!S111*(1-$G111))*$M111*1000","v":0},{"$f":"+((EnergíaVig!Y111-($P$4*12-0.01*12)*ClientesVig!T111)+($P$4*12-0.01*12)*ClientesVig!T111*(1-$G111))*$M111*1000","v":0},{"$f":"+((EnergíaVig!Z111-$P$4*12*ClientesVig!U111)+$P$4*12*ClientesVig!U111*(1-$G111))*$M111*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J111,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q111*U111*12*(1-$G111)*1000","v":0},{"$f":"+PotenciaVig!R111*V111*12*(1-$G111)*1000","v":0}]
[{"$f":"+EnergíaVig!A112","v":"BTS_2 Político"},{"$f":"+ITV_CD!B112","v":"BTS"},{"$f":"+ITV_CD!C112","v":2},{"$f":"+ITV_CD!D112","v":"Político"},{"$f":"+ITV_CD!E112","v":"Et"},{"$f":"+ITV_CD!F112","v":"Pp"},{"$f":"+ITV_CD!G112","v":0.5},"BTS2EtCUCOST","BTS2Et-","BTS2PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H112,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I112,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.116E-2},null,{"$f":"+EnergíaVig!V112*$M112*(1-$G112)*1000","v":41.024828554725595},{"$f":"+EnergíaVig!W112*$M112*(1-$G112)*1000","v":41.746151323148766},{"$f":"+EnergíaVig!X112*$M112*(1-$G112)*1000","v":42.500581459134843},{"$f":"+EnergíaVig!Y112*$M112*(1-$G112)*1000","v":43.218720565999554},{"$f":"+EnergíaVig!Z112*$M112*(1-$G112)*1000","v":138.15417016488223},null,{"$f":"+IFERROR(VLOOKUP(J112,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q112*U112*12*(1-$G112)*1000","v":0},{"$f":"+PotenciaVig!R112*V112*12*(1-$G112)*1000","v":0}]
[{"$f":"+EnergíaVig!A113","v":"BTS_2 Cruz Roja"},{"$f":"+ITV_CD!B113","v":"BTS"},{"$f":"+ITV_CD!C113","v":2},{"$f":"+ITV_CD!D113","v":"Cruz Roja"},{"$f":"+ITV_CD!E113","v":"Et"},{"$f":"+ITV_CD!F113","v":"Pp"},{"$f":"+ITV_CD!G113","v":1},"BTS2EtCUCOST","BTS2Et-","BTS2PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H113,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I113,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.116E-2},null,{"$f":"+EnergíaVig!V113*$M113*(1-$G113)*1000","v":0},{"$f":"+EnergíaVig!W113*$M113*(1-$G113)*1000","v":0},{"$f":"+EnergíaVig!X113*$M113*(1-$G113)*1000","v":0},{"$f":"+EnergíaVig!Y113*$M113*(1-$G113)*1000","v":0},{"$f":"+EnergíaVig!Z113*$M113*(1-$G113)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J113,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q113*U113*12*(1-$G113)*1000","v":0},{"$f":"+PotenciaVig!R113*V113*12*(1-$G113)*1000","v":0}]
[{"$f":"+EnergíaVig!A114","v":"BTS_3 (751-más)"},{"$f":"+ITV_CD!B114","v":"BTS"},{"$f":"+ITV_CD!C114","v":3},null,null,null,null,"BTS3CUCOST","BTS3-","BTS3CUCOST",null,null,{"$f":"+M115","v":1.116E-2},null,null,null,null,null,{"$f":"+SUMPRODUCT(O114:R114,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U115","v":0}]
[{"$f":"+EnergíaVig!A115","v":"BTS_3 Regular"},{"$f":"+ITV_CD!B115","v":"BTS"},{"$f":"+ITV_CD!C115","v":3},{"$f":"+ITV_CD!D115","v":"Regular"},{"$f":"+ITV_CD!E115","v":"Et"},{"$f":"+ITV_CD!F115","v":"Pp"},{"$f":"+ITV_CD!G115","v":0},"BTS3EtCUCOST","BTS3Et-","BTS3PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H115,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I115,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.116E-2},null,{"$f":"+EnergíaVig!V115*$M115*(1-$G115)*1000","v":8866199.4867047817},{"$f":"+EnergíaVig!W115*$M115*(1-$G115)*1000","v":8994356.5891581196},{"$f":"+EnergíaVig!X115*$M115*(1-$G115)*1000","v":9130755.4290374257},{"$f":"+EnergíaVig!Y115*$M115*(1-$G115)*1000","v":9266876.5718111098},{"$f":"+EnergíaVig!Z115*$M115*(1-$G115)*1000","v":29740103.389135286},null,{"$f":"+IFERROR(VLOOKUP(J115,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q115*U115*12*(1-$G115)*1000","v":0},{"$f":"+PotenciaVig!R115*V115*12*(1-$G115)*1000","v":0}]
[{"$f":"+EnergíaVig!A116","v":"BTS_3 Agro"},{"$f":"+ITV_CD!B116","v":"BTS"},{"$f":"+ITV_CD!C116","v":3},{"$f":"+ITV_CD!D116","v":"Agropecuario"},{"$f":"+ITV_CD!E116","v":"Et"},{"$f":"+ITV_CD!F116","v":"Pp"},{"$f":"+ITV_CD!G116","v":0.05},"BTS3EtCUCOST","BTS3Et-","BTS3PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H116,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I116,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.116E-2},null,{"$f":"+EnergíaVig!V116*$M116*(1-$G116)*1000","v":32440.57196743961},{"$f":"+EnergíaVig!W116*$M116*(1-$G116)*1000","v":33017.908725245514},{"$f":"+EnergíaVig!X116*$M116*(1-$G116)*1000","v":33621.326703187646},{"$f":"+EnergíaVig!Y116*$M116*(1-$G116)*1000","v":34197.411282127003},{"$f":"+EnergíaVig!Z116*$M116*(1-$G116)*1000","v":109278.13770887523},null,{"$f":"+IFERROR(VLOOKUP(J116,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q116*U116*12*(1-$G116)*1000","v":0},{"$f":"+PotenciaVig!R116*V116*12*(1-$G116)*1000","v":0}]
[{"$f":"+EnergíaVig!A117","v":"BTS_3 Jub. 1"},{"$f":"+ITV_CD!B117","v":"BTS"},{"$f":"+ITV_CD!C117","v":3},{"$f":"+ITV_CD!D117","v":"Jubilados - 1"},{"$f":"+ITV_CD!E117","v":"Et"},{"$f":"+ITV_CD!F117","v":"Pp"},{"$f":"+ITV_CD!G117","v":0.25},"BTS3EtCUCOST","BTS3Et-","BTS3PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H117,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I117,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.116E-2},null,null,null,null,null,{"$f":"+EnergíaVig!Z117*$M117*(1-$G117)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J117,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q117*U117*12*(1-$G117)*1000","v":0},{"$f":"+PotenciaVig!R117*V117*12*(1-$G117)*1000","v":0}]
[{"$f":"+EnergíaVig!A118","v":"BTS_3 Jub. 2"},{"$f":"+ITV_CD!B118","v":"BTS"},{"$f":"+ITV_CD!C118","v":3},{"$f":"+ITV_CD!D118","v":"Jubilados - 2"},{"$f":"+ITV_CD!E118","v":"Et"},{"$f":"+ITV_CD!F118","v":"Pp"},{"$f":"+ITV_CD!G118","v":0.25},"BTS3EtCUCOST","BTS3Et-","BTS3PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H118,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I118,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.116E-2},null,{"$f":"+((EnergíaVig!V118-($P$4*12-0.01*12)*ClientesVig!Q118)+($P$4*12-0.01*12)*ClientesVig!Q118*(1-$G118))*$M118*1000","v":1079103.6116848239},{"$f":"+((EnergíaVig!W118-($P$4*12-0.01*12)*ClientesVig!R118)+($P$4*12-0.01*12)*ClientesVig!R118*(1-$G118))*$M118*1000","v":1087381.8363763806},{"$f":"+((EnergíaVig!X118-($P$4*12-0.01*12)*ClientesVig!S118)+($P$4*12-0.01*12)*ClientesVig!S118*(1-$G118))*$M118*1000","v":1096822.45462698},{"$f":"+((EnergíaVig!Y118-($P$4*12-0.01*12)*ClientesVig!T118)+($P$4*12-0.01*12)*ClientesVig!T118*(1-$G118))*$M118*1000","v":1107172.0377762034},{"$f":"+((EnergíaVig!Z118-$P$4*12*ClientesVig!U118)+$P$4*12*ClientesVig!U118*(1-$G118))*$M118*1000","v":4122425.1354259579},null,{"$f":"+IFERROR(VLOOKUP(J118,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q118*U118*12*(1-$G118)*1000","v":0},{"$f":"+PotenciaVig!R118*V118*12*(1-$G118)*1000","v":0}]
[{"$f":"+EnergíaVig!A119","v":"BTS_3 Discap."},{"$f":"+ITV_CD!B119","v":"BTS"},{"$f":"+ITV_CD!C119","v":3},{"$f":"+ITV_CD!D119","v":"Jubilados - 1"},{"$f":"+ITV_CD!E119","v":"Et"},{"$f":"+ITV_CD!F119","v":"Pp"},{"$f":"+ITV_CD!G119","v":0.25},"BTS3EtCUCOST","BTS3Et-","BTS3PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H119,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I119,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.116E-2},null,null,null,null,null,{"$f":"+EnergíaVig!Z119*$M119*(1-$G119)*1000","v":5301.4271779347882},null,{"$f":"+IFERROR(VLOOKUP(J119,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q119*U119*12*(1-$G119)*1000","v":0},{"$f":"+PotenciaVig!R119*V119*12*(1-$G119)*1000","v":0}]
[{"$f":"+EnergíaVig!A120","v":"BTS_3 Discapacitados 601-más"},{"$f":"+ITV_CD!B120","v":"BTS"},{"$f":"+ITV_CD!C120","v":3},{"$f":"+ITV_CD!D120","v":"Jubilados - 2"},{"$f":"+ITV_CD!E120","v":"Et"},{"$f":"+ITV_CD!F120","v":"Pp"},{"$f":"+ITV_CD!G120","v":0.25},"BTS3EtCUCOST","BTS3Et-","BTS3PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H120,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I120,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.116E-2},null,{"$f":"+((EnergíaVig!V120-($P$4*12-0.01*12)*ClientesVig!Q120)+($P$4*12-0.01*12)*ClientesVig!Q120*(1-$G120))*$M120*1000","v":0},{"$f":"+((EnergíaVig!W120-($P$4*12-0.01*12)*ClientesVig!R120)+($P$4*12-0.01*12)*ClientesVig!R120*(1-$G120))*$M120*1000","v":0},{"$f":"+((EnergíaVig!X120-($P$4*12-0.01*12)*ClientesVig!S120)+($P$4*12-0.01*12)*ClientesVig!S120*(1-$G120))*$M120*1000","v":0},{"$f":"+((EnergíaVig!Y120-($P$4*12-0.01*12)*ClientesVig!T120)+($P$4*12-0.01*12)*ClientesVig!T120*(1-$G120))*$M120*1000","v":0},{"$f":"+((EnergíaVig!Z120-$P$4*12*ClientesVig!U120)+$P$4*12*ClientesVig!U120*(1-$G120))*$M120*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J120,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q120*U120*12*(1-$G120)*1000","v":0},{"$f":"+PotenciaVig!R120*V120*12*(1-$G120)*1000","v":0}]
[{"$f":"+EnergíaVig!A121","v":"BTS_3 Político"},{"$f":"+ITV_CD!B121","v":"BTS"},{"$f":"+ITV_CD!C121","v":3},{"$f":"+ITV_CD!D121","v":"Político"},{"$f":"+ITV_CD!E121","v":"Et"},{"$f":"+ITV_CD!F121","v":"Pp"},{"$f":"+ITV_CD!G121","v":0.5},"BTS3EtCUCOST","BTS3Et-","BTS3PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H121,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I121,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.116E-2},null,{"$f":"+EnergíaVig!V121*$M121*(1-$G121)*1000","v":156.89559522839264},{"$f":"+EnergíaVig!W121*$M121*(1-$G121)*1000","v":159.68448398416908},{"$f":"+EnergíaVig!X121*$M121*(1-$G121)*1000","v":162.59955939954608},{"$f":"+EnergíaVig!Y121*$M121*(1-$G121)*1000","v":165.38178327358793},{"$f":"+EnergíaVig!Z121*$M121*(1-$G121)*1000","v":528.49738694848918},null,{"$f":"+IFERROR(VLOOKUP(J121,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q121*U121*12*(1-$G121)*1000","v":0},{"$f":"+PotenciaVig!R121*V121*12*(1-$G121)*1000","v":0}]
[{"$f":"+EnergíaVig!A122","v":"BTS_3 Cruz Roja"},{"$f":"+ITV_CD!B122","v":"BTS"},{"$f":"+ITV_CD!C122","v":3},{"$f":"+ITV_CD!D122","v":"Cruz Roja"},{"$f":"+ITV_CD!E122","v":"Et"},{"$f":"+ITV_CD!F122","v":"Pp"},{"$f":"+ITV_CD!G122","v":1},"BTS3EtCUCOST","BTS3Et-","BTS3PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H122,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I122,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.116E-2},null,{"$f":"+EnergíaVig!V122*$M122*(1-$G122)*1000","v":0},{"$f":"+EnergíaVig!W122*$M122*(1-$G122)*1000","v":0},{"$f":"+EnergíaVig!X122*$M122*(1-$G122)*1000","v":0},{"$f":"+EnergíaVig!Y122*$M122*(1-$G122)*1000","v":0},{"$f":"+EnergíaVig!Z122*$M122*(1-$G122)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J122,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q122*U122*12*(1-$G122)*1000","v":0},{"$f":"+PotenciaVig!R122*V122*12*(1-$G122)*1000","v":0}]
[{"$f":"+EnergíaVig!A123","v":"Alumbrado Público"},null,{"$f":"+ITV_CD!C123","v":0},null,null,null,null,"0CUCOST","0-","0CUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H123,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I123,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V123*$M123*(1-$G123)*1000","v":0},{"$f":"+EnergíaVig!W123*$M123*(1-$G123)*1000","v":0},{"$f":"+EnergíaVig!X123*$M123*(1-$G123)*1000","v":0},{"$f":"+EnergíaVig!Y123*$M123*(1-$G123)*1000","v":0},{"$f":"+SUMPRODUCT(O123:R123,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J123,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q123*U123*12*(1-$G143)*1000","v":0},{"$f":"+PotenciaVig!R123*V123*12*(1-$G143)*1000","v":0}]
[{"$f":"+EnergíaVig!A124","v":"GRANDES CLIENTES"},null,{"$f":"+ITV_CD!C124","v":0}]
[{"$f":"+EnergíaVig!A125","v":"MTD_GC"},null,{"$f":"+ITV_CD!C125","v":0}]
[{"$f":"+EnergíaVig!A126","v":"BTD_GC"},null,{"$f":"+ITV_CD!C126","v":0}]
[{"$f":"+EnergíaVig!A127","v":"BTSH"},{"$f":"+ITV_CD!B127","v":"BTSH"},{"$f":"+ITV_CD!C127","v":1},null,null,null,null,{"$f":"+B127&C127&E127&$A$3","v":"BTSH1CUCOST"},{"$f":"+B127&C127&E127&$A$4","v":"BTSH1-"},{"$f":"+B127&C127&F127&$A$3","v":"BTSH1CUCOST"},null,null,{"$f":"+IFERROR(VLOOKUP(H127,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I127,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+O128+O132+O136","v":13450.580632331603},{"$f":"+P128+P132+P136","v":13659.543193255884},13880.462407971878,14097.406831939727,45179.536375933254,null,{"$f":"+IFERROR(VLOOKUP(J127,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+W128+W132+W136","v":0},null,null,{"$f":"+SUM(W127,O127)/SUM($W$7,$O$7)","v":3.1464575738513617E-4}]
[{"$f":"+EnergíaVig!A128","v":"BTSH_1"},{"$f":"+ITV_CD!B128","v":"BTSH"},{"$f":"+ITV_CD!C128","v":1},null,null,null,null,{"$f":"+B128&C128&E128&$A$3","v":"BTSH1CUCOST"},{"$f":"+B128&C128&E128&$A$4","v":"BTSH1-"},{"$f":"+B128&C128&F128&$A$3","v":"BTSH1CUCOST"},null,null,{"$f":"+IFERROR(VLOOKUP(H128,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I128,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O129:O131)","v":13450.580632331603},{"$f":"+SUM(P129:P131)","v":13659.543193255884},13880.462407971878,14097.406831939727,45179.536375933254,null,{"$f":"+IFERROR(VLOOKUP(J128,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q128*U128*12*(1-$G128)*1000","v":0},{"$f":"+PotenciaVig!R128*V128*12*(1-$G128)*1000","v":0}]
[{"$f":"+EnergíaVig!A129","v":"BTSH_1 Punta"},{"$f":"+ITV_CD!B129","v":"BTSH"},{"$f":"+ITV_CD!C129","v":1},{"$f":"+ITV_CD!D129","v":"Regular"},"Et",{"$f":"+ITV_CD!F129","v":"Pp"},{"$f":"+ITV_CD!G129","v":0},"BTSH1EtCUCOST","BTSH1Et-","BTSH1PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H129,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I129,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.068E-2},null,{"$f":"+EnergíaVig!V129*$M129*(1-$G129)*1000","v":2381.8270105601546},{"$f":"+EnergíaVig!W129*$M129*(1-$G129)*1000","v":2417.5814861488643},{"$f":"+EnergíaVig!X129*$M129*(1-$G129)*1000","v":2455.474574225404},{"$f":"+EnergíaVig!Y129*$M129*(1-$G129)*1000","v":2492.6765610938928},{"$f":"+SUMPRODUCT(O129:R129,PremisaCosto!$F$69:$I$69)","v":7994.8072465891501},null,{"$f":"+IFERROR(VLOOKUP(J129,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q129*U129*12*(1-$G129)*1000","v":0},{"$f":"+PotenciaVig!R129*V129*12*(1-$G129)*1000","v":0}]
[{"$f":"+EnergíaVig!A130","v":"BTSH_1 Fuera de Punta Medio"},{"$f":"+ITV_CD!B130","v":"BTSH"},{"$f":"+ITV_CD!C130","v":1},{"$f":"+ITV_CD!D130","v":"Regular"},"Et",{"$f":"+ITV_CD!F130","v":"Pfp"},{"$f":"+ITV_CD!G130","v":0},"BTSH1EtCUCOST","BTSH1Et-","BTSH1PfpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H130,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I130,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.068E-2},null,{"$f":"+EnergíaVig!V130*$M130*(1-$G130)*1000","v":4082.6259476490563},{"$f":"+EnergíaVig!W130*$M130*(1-$G130)*1000","v":4147.0716413344026},{"$f":"+EnergíaVig!X130*$M130*(1-$G130)*1000","v":4215.1172897249435},{"$f":"+EnergíaVig!Y130*$M130*(1-$G130)*1000","v":4281.8144322811013},{"$f":"+SUMPRODUCT(O130:R130,PremisaCosto!$F$69:$I$69)","v":13717.686475345268},null,{"$f":"+IFERROR(VLOOKUP(J130,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q130*U130*12*(1-$G130)*1000","v":0},{"$f":"+PotenciaVig!R130*V130*12*(1-$G130)*1000","v":0}]
[{"$f":"+EnergíaVig!A131","v":"BTSH_1 Fuera de Punta Bajo"},{"$f":"+ITV_CD!B131","v":"BTSH"},{"$f":"+ITV_CD!C131","v":1},{"$f":"+ITV_CD!D131","v":"Regular"},"Et",{"$f":"+ITV_CD!F131","v":"Pfp"},{"$f":"+ITV_CD!G131","v":0},"BTSH1EtCUCOST","BTSH1Et-","BTSH1PfpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H131,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I131,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.068E-2},null,{"$f":"+EnergíaVig!V131*$M131*(1-$G131)*1000","v":6986.127674122391},{"$f":"+EnergíaVig!W131*$M131*(1-$G131)*1000","v":7094.8900657726172},{"$f":"+EnergíaVig!X131*$M131*(1-$G131)*1000","v":7209.8705440215317},{"$f":"+EnergíaVig!Y131*$M131*(1-$G131)*1000","v":7322.9158385647333},{"$f":"+SUMPRODUCT(O131:R131,PremisaCosto!$F$69:$I$69)","v":23467.042653998833},null,{"$f":"+IFERROR(VLOOKUP(J131,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q131*U131*12*(1-$G131)*1000","v":0},{"$f":"+PotenciaVig!R131*V131*12*(1-$G131)*1000","v":0}]
[{"$f":"+EnergíaVig!A132","v":"BTSH_2"},{"$f":"+ITV_CD!B132","v":"BTSH"},{"$f":"+ITV_CD!C132","v":2},null,null,null,null,"BTSH2CUCOST","BTSH2-","BTSH2CUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H132,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I132,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O133:O135)","v":0},0,0,0,0,null,{"$f":"+IFERROR(VLOOKUP(J132,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q132*U132*12*(1-$G132)*1000","v":0},{"$f":"+PotenciaVig!R132*V132*12*(1-$G132)*1000","v":0}]
[{"$f":"+EnergíaVig!A133","v":"BTSH_2 Punta"},{"$f":"+ITV_CD!B133","v":"BTSH"},{"$f":"+ITV_CD!C133","v":2},{"$f":"+ITV_CD!D133","v":"Regular"},"Et",{"$f":"+ITV_CD!F133","v":"Pp"},{"$f":"+ITV_CD!G133","v":0},"BTSH2EtCUCOST","BTSH2Et-","BTSH2PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H133,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I133,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V133*$M133*(1-$G133)*1000","v":0},{"$f":"+EnergíaVig!W133*$M133*(1-$G133)*1000","v":0},{"$f":"+EnergíaVig!X133*$M133*(1-$G133)*1000","v":0},{"$f":"+EnergíaVig!Y133*$M133*(1-$G133)*1000","v":0},{"$f":"+SUMPRODUCT(O133:R133,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J133,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q133*U133*12*(1-$G133)*1000","v":0},{"$f":"+PotenciaVig!R133*V133*12*(1-$G133)*1000","v":0}]
[{"$f":"+EnergíaVig!A134","v":"BTSH_2 Fuera de Punta Medio"},{"$f":"+ITV_CD!B134","v":"BTSH"},{"$f":"+ITV_CD!C134","v":2},{"$f":"+ITV_CD!D134","v":"Regular"},"Et",{"$f":"+ITV_CD!F134","v":"Pfp"},{"$f":"+ITV_CD!G134","v":0},"BTSH2EtCUCOST","BTSH2Et-","BTSH2PfpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H134,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I134,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V134*$M134*(1-$G134)*1000","v":0},{"$f":"+EnergíaVig!W134*$M134*(1-$G134)*1000","v":0},{"$f":"+EnergíaVig!X134*$M134*(1-$G134)*1000","v":0},{"$f":"+EnergíaVig!Y134*$M134*(1-$G134)*1000","v":0},{"$f":"+SUMPRODUCT(O134:R134,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J134,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q134*U134*12*(1-$G134)*1000","v":0},{"$f":"+PotenciaVig!R134*V134*12*(1-$G134)*1000","v":0}]
[{"$f":"+EnergíaVig!A135","v":"BTSH_2 Fuera de Punta Bajo"},{"$f":"+ITV_CD!B135","v":"BTSH"},{"$f":"+ITV_CD!C135","v":2},{"$f":"+ITV_CD!D135","v":"Regular"},"Et",{"$f":"+ITV_CD!F135","v":"Pfp"},{"$f":"+ITV_CD!G135","v":0},"BTSH2EtCUCOST","BTSH2Et-","BTSH2PfpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H135,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I135,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V135*$M135*(1-$G135)*1000","v":0},{"$f":"+EnergíaVig!W135*$M135*(1-$G135)*1000","v":0},{"$f":"+EnergíaVig!X135*$M135*(1-$G135)*1000","v":0},{"$f":"+EnergíaVig!Y135*$M135*(1-$G135)*1000","v":0},{"$f":"+SUMPRODUCT(O135:R135,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J135,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q135*U135*12*(1-$G135)*1000","v":0},{"$f":"+PotenciaVig!R135*V135*12*(1-$G135)*1000","v":0}]
[{"$f":"+EnergíaVig!A136","v":"BTSH_3"},{"$f":"+ITV_CD!B136","v":"BTSH"},{"$f":"+ITV_CD!C136","v":3},null,null,null,null,"BTSH3CUCOST","BTSH3-","BTSH3CUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H136,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I136,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O137:O139)","v":0},0,0,0,0,null,{"$f":"+IFERROR(VLOOKUP(J136,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q136*U136*12*(1-$G136)*1000","v":0},{"$f":"+PotenciaVig!R136*V136*12*(1-$G136)*1000","v":0}]
[{"$f":"+EnergíaVig!A137","v":"BTSH_3 Punta"},{"$f":"+ITV_CD!B137","v":"BTSH"},{"$f":"+ITV_CD!C137","v":3},{"$f":"+ITV_CD!D137","v":"Regular"},"Et",{"$f":"+ITV_CD!F137","v":"Pp"},{"$f":"+ITV_CD!G137","v":0},"BTSH3EtCUCOST","BTSH3Et-","BTSH3PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H137,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I137,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V137*$M137*(1-$G137)*1000","v":0},{"$f":"+EnergíaVig!W137*$M137*(1-$G137)*1000","v":0},{"$f":"+EnergíaVig!X137*$M137*(1-$G137)*1000","v":0},{"$f":"+EnergíaVig!Y137*$M137*(1-$G137)*1000","v":0},{"$f":"+SUMPRODUCT(O137:R137,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J137,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q137*U137*12*(1-$G137)*1000","v":0},{"$f":"+PotenciaVig!R137*V137*12*(1-$G137)*1000","v":0}]
[{"$f":"+EnergíaVig!A138","v":"BTSH_3 Fuera de Punta Medio"},{"$f":"+ITV_CD!B138","v":"BTSH"},{"$f":"+ITV_CD!C138","v":3},{"$f":"+ITV_CD!D138","v":"Regular"},"Et",{"$f":"+ITV_CD!F138","v":"Pfp"},{"$f":"+ITV_CD!G138","v":0},"BTSH3EtCUCOST","BTSH3Et-","BTSH3PfpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H138,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I138,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V138*$M138*(1-$G138)*1000","v":0},{"$f":"+EnergíaVig!W138*$M138*(1-$G138)*1000","v":0},{"$f":"+EnergíaVig!X138*$M138*(1-$G138)*1000","v":0},{"$f":"+EnergíaVig!Y138*$M138*(1-$G138)*1000","v":0},{"$f":"+SUMPRODUCT(O138:R138,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J138,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q138*U138*12*(1-$G138)*1000","v":0},{"$f":"+PotenciaVig!R138*V138*12*(1-$G138)*1000","v":0}]
[{"$f":"+EnergíaVig!A139","v":"BTSH_3 Fuera de Punta Bajo"},{"$f":"+ITV_CD!B139","v":"BTSH"},{"$f":"+ITV_CD!C139","v":3},{"$f":"+ITV_CD!D139","v":"Regular"},"Et",{"$f":"+ITV_CD!F139","v":"Pfp"},{"$f":"+ITV_CD!G139","v":0},"BTSH3EtCUCOST","BTSH3Et-","BTSH3PfpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H139,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I139,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V139*$M139*(1-$G139)*1000","v":0},{"$f":"+EnergíaVig!W139*$M139*(1-$G139)*1000","v":0},{"$f":"+EnergíaVig!X139*$M139*(1-$G139)*1000","v":0},{"$f":"+EnergíaVig!Y139*$M139*(1-$G139)*1000","v":0},{"$f":"+SUMPRODUCT(O139:R139,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J139,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q139*U139*12*(1-$G139)*1000","v":0},{"$f":"+PotenciaVig!R139*V139*12*(1-$G139)*1000","v":0}]
[{"$f":"+EnergíaVig!A140","v":"BTS Prepago"},{"$f":"+ITV_CD!B140","v":"BTS Prepago"},{"$f":"+ITV_CD!C140","v":1},null,null,null,null,{"$f":"+B140&C140&E140&$A$3","v":"BTS Prepago1CUCOST"},{"$f":"+B140&C140&E140&$A$4","v":"BTS Prepago1-"},{"$f":"+B140&C140&F140&$A$3","v":"BTS Prepago1CUCOST"},null,null,{"$f":"+IFERROR(VLOOKUP(H140,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I140,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O141:O148)","v":105708.3185927678},{"$f":"+SUM(P141:P148)","v":106498.94518849051},{"$f":"+SUM(Q141:Q148)","v":107402.87546089738},{"$f":"+SUM(R141:R148)","v":108390.53580729336},{"$f":"+SUM(S141:S148)","v":351346.32711112971},null,{"$f":"+IFERROR(VLOOKUP(J140,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W141:W148)","v":0},{"$f":"+SUM(X141:X148)","v":0},null,{"$f":"+SUM(W140,O140)/SUM($W$7,$O$7)","v":2.4728058122324417E-3}]
[{"$f":"+EnergíaVig!A141","v":"BTS Prep"},{"$f":"+ITV_CD!B141","v":"BTS Prepago"},{"$f":"+ITV_CD!C141","v":1},null,null,null,null,"BTS Prepago1CUCOST","BTS Prepago1-","BTS Prepago1CUCOST",null,null,{"$f":"+M142","v":1.1310000000000001E-2},null,null,null,null,null,{"$f":"+SUMPRODUCT(O141:R141,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U142","v":0}]
[{"$f":"+EnergíaVig!A142","v":"BTS Prepago Regular"},{"$f":"+ITV_CD!B142","v":"BTS Prepago"},{"$f":"+ITV_CD!C142","v":1},{"$f":"+ITV_CD!D142","v":"Regular"},{"$f":"+ITV_CD!E142","v":"Et"},{"$f":"+ITV_CD!F142","v":"Pp"},{"$f":"+ITV_CD!G142","v":0},"BTS Prepago1EtCUCOST","BTS Prepago1Et-","BTS Prepago1PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H142,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I142,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.1310000000000001E-2},null,{"$f":"+EnergíaVig!V142*$M142*(1-$G142)*1000","v":84897.289627377904},{"$f":"+EnergíaVig!W142*$M142*(1-$G142)*1000","v":85538.851948848926},{"$f":"+EnergíaVig!X142*$M142*(1-$G142)*1000","v":86271.240857912853},{"$f":"+EnergíaVig!Y142*$M142*(1-$G142)*1000","v":87069.841243064584},{"$f":"+SUMPRODUCT(O142:R142,PremisaCosto!$F$69:$I$69)","v":282204.6366599598},null,{"$f":"+IFERROR(VLOOKUP(J142,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q142*U142*12*(1-$G142)*1000","v":0},{"$f":"+PotenciaVig!R142*V142*12*(1-$G142)*1000","v":0}]
[{"$f":"+EnergíaVig!A143","v":"BTS Prepago Agro"},{"$f":"+ITV_CD!B143","v":"BTS Prepago"},{"$f":"+ITV_CD!C143","v":1},{"$f":"+ITV_CD!D143","v":"Agropecuario"},{"$f":"+ITV_CD!E143","v":"Et"},{"$f":"+ITV_CD!F143","v":"Pp"},{"$f":"+ITV_CD!G143","v":0.05},"BTS Prepago1EtCUCOST","BTS Prepago1Et-","BTS Prepago1PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H143,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I143,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.1310000000000001E-2},null,{"$f":"+EnergíaVig!V143*$M143*(1-$G143)*1000","v":0},{"$f":"+EnergíaVig!W143*$M143*(1-$G143)*1000","v":0},{"$f":"+EnergíaVig!X143*$M143*(1-$G143)*1000","v":0},{"$f":"+EnergíaVig!Y143*$M143*(1-$G143)*1000","v":0},{"$f":"+SUMPRODUCT(O143:R143,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J143,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q143*U143*12*(1-$G143)*1000","v":0},{"$f":"+PotenciaVig!R143*V143*12*(1-$G143)*1000","v":0}]
[{"$f":"+EnergíaVig!A144","v":"BTS Prepago Jub. 1"},{"$f":"+ITV_CD!B144","v":"BTS Prepago"},{"$f":"+ITV_CD!C144","v":1},{"$f":"+ITV_CD!D144","v":"Jubilados - 1"},{"$f":"+ITV_CD!E144","v":"Et"},{"$f":"+ITV_CD!F144","v":"Pp"},{"$f":"+ITV_CD!G144","v":0.25},"BTS Prepago1EtCUCOST","BTS Prepago1Et-","BTS Prepago1PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H144,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I144,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.1310000000000001E-2},null,{"$f":"+EnergíaVig!V144*$M144*(1-$G144)*1000","v":20517.88173159532},{"$f":"+EnergíaVig!W144*$M144*(1-$G144)*1000","v":20664.846264420128},{"$f":"+EnergíaVig!X144*$M144*(1-$G144)*1000","v":20833.971270732924},{"$f":"+EnergíaVig!Y144*$M144*(1-$G144)*1000","v":21020.368105384419},{"$f":"+SUMPRODUCT(O144:R144,PremisaCosto!$F$69:$I$69)","v":68167.750367315821},null,{"$f":"+IFERROR(VLOOKUP(J144,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q144*U144*12*(1-$G144)*1000","v":0},{"$f":"+PotenciaVig!R144*V144*12*(1-$G144)*1000","v":0}]
[{"$f":"+EnergíaVig!A145","v":"BTS Prepago Jub. 2"},{"$f":"+ITV_CD!B145","v":"BTS Prepago"},{"$f":"+ITV_CD!C145","v":1},{"$f":"+ITV_CD!D145","v":"Jubilados - 2"},{"$f":"+ITV_CD!E145","v":"Et"},{"$f":"+ITV_CD!F145","v":"Pp"},{"$f":"+ITV_CD!G145","v":0.25},"BTS Prepago1EtCUCOST","BTS Prepago1Et-","BTS Prepago1PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H145,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I145,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.1310000000000001E-2},null,{"$f":"+EnergíaVig!V145*$M145*(1-$G145)*1000","v":0},{"$f":"+EnergíaVig!W145*$M145*(1-$G145)*1000","v":0},{"$f":"+EnergíaVig!X145*$M145*(1-$G145)*1000","v":0},{"$f":"+EnergíaVig!Y145*$M145*(1-$G145)*1000","v":0},{"$f":"+SUMPRODUCT(O145:R145,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J145,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q145*U145*12*(1-$G145)*1000","v":0},{"$f":"+PotenciaVig!R145*V145*12*(1-$G145)*1000","v":0}]
[{"$f":"+EnergíaVig!A146","v":"BTS Prepago Discap."},{"$f":"+ITV_CD!B146","v":"BTS Prepago"},{"$f":"+ITV_CD!C146","v":1},{"$f":"+ITV_CD!D146","v":"Jubilados - 1"},{"$f":"+ITV_CD!E146","v":"Et"},{"$f":"+ITV_CD!F146","v":"Pp"},{"$f":"+ITV_CD!G146","v":0.25},"BTS Prepago1EtCUCOST","BTS Prepago1Et-","BTS Prepago1PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H146,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I146,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.1310000000000001E-2},null,{"$f":"+EnergíaVig!V146*$M146*(1-$G146)*1000","v":293.1472337945815},{"$f":"+EnergíaVig!W146*$M146*(1-$G146)*1000","v":295.24697522145414},{"$f":"+EnergíaVig!X146*$M146*(1-$G146)*1000","v":297.66333225161202},{"$f":"+EnergíaVig!Y146*$M146*(1-$G146)*1000","v":300.32645884435425},{"$f":"+SUMPRODUCT(O146:R146,PremisaCosto!$F$69:$I$69)","v":973.94008385408733},null,{"$f":"+IFERROR(VLOOKUP(J146,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q146*U146*12*(1-$G146)*1000","v":0},{"$f":"+PotenciaVig!R146*V146*12*(1-$G146)*1000","v":0}]
[{"$f":"+EnergíaVig!A147","v":"BTS Prepago Discapacitados 601-más"},{"$f":"+ITV_CD!B147","v":"BTS Prepago"},{"$f":"+ITV_CD!C147","v":1},{"$f":"+ITV_CD!D147","v":"Jubilados - 2"},{"$f":"+ITV_CD!E147","v":"Et"},{"$f":"+ITV_CD!F147","v":"Pp"},{"$f":"+ITV_CD!G147","v":0.25},"BTS Prepago1EtCUCOST","BTS Prepago1Et-","BTS Prepago1PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H147,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I147,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.1310000000000001E-2},null,{"$f":"+EnergíaVig!V147*$M147*(1-$G147)*1000","v":0},{"$f":"+EnergíaVig!W147*$M147*(1-$G147)*1000","v":0},{"$f":"+EnergíaVig!X147*$M147*(1-$G147)*1000","v":0},{"$f":"+EnergíaVig!Y147*$M147*(1-$G147)*1000","v":0},{"$f":"+SUMPRODUCT(O147:R147,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J147,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q147*U147*12*(1-$G147)*1000","v":0},{"$f":"+PotenciaVig!R147*V147*12*(1-$G147)*1000","v":0}]
[{"$f":"+EnergíaVig!A148","v":"BTS Prepago Político"},{"$f":"+ITV_CD!B148","v":"BTS Prepago"},{"$f":"+ITV_CD!C148","v":1},{"$f":"+ITV_CD!D148","v":"Político"},{"$f":"+ITV_CD!E148","v":"Et"},{"$f":"+ITV_CD!F148","v":"Pp"},{"$f":"+ITV_CD!G148","v":0.5},"BTS Prepago1EtCUCOST","BTS Prepago1Et-","BTS Prepago1PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H148,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I148,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.1310000000000001E-2},null,{"$f":"+EnergíaVig!V148*$M148*(1-$G148)*1000","v":0},{"$f":"+EnergíaVig!W148*$M148*(1-$G148)*1000","v":0},{"$f":"+EnergíaVig!X148*$M148*(1-$G148)*1000","v":0},{"$f":"+EnergíaVig!Y148*$M148*(1-$G148)*1000","v":0},{"$f":"+SUMPRODUCT(O148:R148,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J148,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q148*U148*12*(1-$G148)*1000","v":0},{"$f":"+PotenciaVig!R148*V148*12*(1-$G148)*1000","v":0}]
[{"$f":"+EnergíaVig!A149","v":"BTS Prepago Cruz Roja"},{"$f":"+ITV_CD!B149","v":"BTS Prepago"},{"$f":"+ITV_CD!C149","v":1},{"$f":"+ITV_CD!D149","v":"Cruz Roja"},{"$f":"+ITV_CD!E149","v":"Et"},{"$f":"+ITV_CD!F149","v":"Pp"},{"$f":"+ITV_CD!G149","v":1}]

{"sheet":"ITV_CPET","index":29,"n_rows":149,"n_cols":26,"rows_kept":149,"cut":false,"hidden":false,"merged":[[4,14,4,18],[4,20,5,20],[4,25,5,25],[1,15,1,17],[4,2,5,2],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,12,5,12]]}
["Ingreso a Tarifa Vigente - Cargo por Pérdida de Energía en Transmisión"]
["Componente de Costo:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Escalones/Bloques en (MWh mes)"]
["CPST",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+ClientesVig!Q100","v":0},null,"MTD/BTD",10,30,50]
["-",null,null,null,null,null,null,null,null,null,null,null,null,null,"Jubilados - 2",0.6]
[null,null,"Bloque","Sub Categoría","Vble Cobro Energia","Vble Cobro Potencia","Descuento","Auxiliar Energia p","Auxiliar Energia fp","Auxiliar Potencia",null,null,"Tarifa Vigente Energía ($/kWh)",null,"Ingreso por Energia a Tarifa Vigente ",null,null,null,null,null,"Tarifa Vigente Potencia ($/kWh)",null,"Ingreso por Potencia a Tarifa Vigente",null,null,"% Asignacion"]
["Estructura Tarifaria Vigente","Categoría",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+PotenciaVig!J6","v":"2026/2027"},{"$f":"+PotenciaVig!K6","v":"2027/2028"},{"$f":"+PotenciaVig!L6","v":"2028/2029"},{"$f":"+PotenciaVig!M6","v":"2029/2030"},"VP",null,null,null,{"$f":"+O6","v":"2026/2027"},{"$f":"+P6","v":"2027/2028"}]
[{"$f":"+EnergíaVig!A7","v":"TOTAL"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(O8,O12,O13,O17,O54,O95,O123,O58,O140,O127)","v":12595299.797832159},{"$f":"+SUM(P8,P12,P13,P17,P54,P95,P123,P58,P140,P127)","v":12781588.157989835},12979155.60815881,13173376.909838125,43045960.899626791,null,null,null,{"$f":"+SUM(W8,W12,W13,W17,W54,W95,W123,W58,W140,W127)","v":0},null,null,{"$f":"+SUM(Z8,Z12:Z13,Z17,Z54,Z58,Z95,Z140,Z127)","v":1}]
[{"$f":"+EnergíaVig!A8","v":"ATH"},{"$f":"+ITV_CD!B8","v":"ATH"},{"$f":"+ITV_CD!C8","v":1},null,null,null,null,{"$f":"+B8&C8&E8&$A$3","v":"ATH1CPST"},{"$f":"+B8&C8&E8&$A$4","v":"ATH1-"},{"$f":"+B8&C8&F8&$A$3","v":"ATH1CPST"},null,null,{"$f":"+IFERROR(VLOOKUP(H8,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I8,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O9:O11)","v":3.5236512117175867},null,null,null,{"$f":"+SUM(S9:S11)","v":11.870316613175103},null,null,null,{"$f":"+SUM(W9:W11)","v":0},null,null,{"$f":"+SUM(W8,O8)/SUM($W$7,$O$7)","v":2.7975921719021409E-7}]
[{"$f":"+EnergíaVig!A9","v":"ATH Punta"},{"$f":"+ITV_CD!B9","v":"ATH"},{"$f":"+ITV_CD!C9","v":1},{"$f":"+ITV_CD!D9","v":"Regular"},"Et",{"$f":"+ITV_CD!F9","v":"Pp"},{"$f":"+ITV_CD!G9","v":0},"ATH1EtCPST",{"$f":"+B9&C9&E9&$A$4","v":"ATH1Et-"},"ATH1PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H9,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I9,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.64E-3},null,{"$f":"+EnergíaVig!V9*$M9*(1-$G9)*1000","v":0.81315027962713526},{"$f":"+EnergíaVig!W9*$M9*(1-$G9)*1000","v":0.82765531177311669},{"$f":"+EnergíaVig!X9*$M9*(1-$G9)*1000","v":0.84281361491178008},{"$f":"+EnergíaVig!Y9*$M9*(1-$G9)*1000","v":0.85729337953167384},{"$f":"+SUMPRODUCT(O9:R9,PremisaCosto!$F$69:$I$69)","v":2.7393038338096392},null,{"$f":"+IFERROR(VLOOKUP(J9,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q9*U9*12*(1-$G9)*1000","v":0},null,null,6.4559819351587861E-8]
[{"$f":"+EnergíaVig!A10","v":"ATH Fuera de Punta Medio"},{"$f":"+ITV_CD!B10","v":"ATH"},{"$f":"+ITV_CD!C10","v":1},{"$f":"+ITV_CD!D10","v":"Regular"},"Et",{"$f":"+ITV_CD!F10","v":"Pfp"},{"$f":"+ITV_CD!G10","v":0},{"$f":"+B10&C10&E10&$A$3","v":"ATH1EtCPST"},{"$f":"+B10&C10&E10&$A$4","v":"ATH1Et-"},{"$f":"+B10&C10&F10&$A$3","v":"ATH1PfpCPST"},null,null,{"$f":"+IFERROR(VLOOKUP(H10,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I10,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.64E-3},null,{"$f":"+EnergíaVig!V10*$M10*(1-$G10)*1000","v":1.3552504660452256},{"$f":"+EnergíaVig!W10*$M10*(1-$G10)*1000","v":1.3794255196218612},{"$f":"+EnergíaVig!X10*$M10*(1-$G10)*1000","v":1.4046893581863},{"$f":"+EnergíaVig!Y10*$M10*(1-$G10)*1000","v":1.4288222992194566},{"$f":"+SUMPRODUCT(O10:R10,PremisaCosto!$F$69:$I$69)","v":4.5655063896827324},null,{"$f":"+IFERROR(VLOOKUP(J10,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q10*U10*12*(1-$G10)*1000","v":0},null,null,{"$f":"+SUM(W10,O10)/SUM($W$7,$O$7)","v":1.075996989193131E-7}]
[{"$f":"+EnergíaVig!A11","v":"ATH Fuera de Punta Bajo"},{"$f":"+ITV_CD!B11","v":"ATH"},{"$f":"+ITV_CD!C11","v":1},{"$f":"+ITV_CD!D11","v":"Regular"},"Et",{"$f":"+ITV_CD!F11","v":"Pfp"},{"$f":"+ITV_CD!G11","v":0},"ATH1EtCPST","ATH1Et-","ATH1PfpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H11,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I11,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.64E-3},null,{"$f":"+EnergíaVig!V11*$M11*(1-$G11)*1000","v":1.3552504660452256},{"$f":"+EnergíaVig!W11*$M11*(1-$G11)*1000","v":1.3794255196218612},{"$f":"+EnergíaVig!X11*$M11*(1-$G11)*1000","v":1.4046893581863},{"$f":"+EnergíaVig!Y11*$M11*(1-$G11)*1000","v":1.4288222992194566},{"$f":"+SUMPRODUCT(O11:R11,PremisaCosto!$F$69:$I$69)","v":4.5655063896827324},null,{"$f":"+IFERROR(VLOOKUP(J11,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q11*U11*12*(1-$G11)*1000","v":0},null,null,1.075996989193131E-7]
[{"$f":"+EnergíaVig!A12","v":"ATD"},{"$f":"+ITV_CD!B12","v":"ATD"},{"$f":"+ITV_CD!C12","v":1},{"$f":"+ITV_CD!D12","v":"Regular"},{"$f":"+ITV_CD!E12","v":"Et"},{"$f":"+ITV_CD!F12","v":"Pp"},{"$f":"+ITV_CD!G12","v":0},"ATD1EtCPST","ATD1Et-","ATD1PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H12,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I12,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.64E-3},null,{"$f":"+EnergíaVig!V12*$M12*(1-$G12)*1000","v":62.34152143808037},{"$f":"+EnergíaVig!W12*$M12*(1-$G12)*1000","v":63.453573902605612},{"$f":"+EnergíaVig!X12*$M12*(1-$G12)*1000","v":64.615710476569788},{"$f":"+EnergíaVig!Y12*$M12*(1-$G12)*1000","v":65.725825764094992},{"$f":"+SUMPRODUCT(O12:R12,PremisaCosto!$F$69:$I$69)","v":210.01329392540566},null,{"$f":"+IFERROR(VLOOKUP(J12,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q12*U12*12*(1-$G12)*1000","v":0},null,null,{"$f":"+SUM(W12,O12)/SUM($W$7,$O$7)","v":4.949586150288402E-6}]
[{"$f":"+EnergíaVig!A13","v":"MTH"},{"$f":"+ITV_CD!B13","v":"MTH"},{"$f":"+ITV_CD!C13","v":1},{"$f":"+ITV_CD!D13","v":""},null,null,{"$f":"+ITV_CD!G13","v":""},"MTH1CPST","MTH1-","MTH1CPST",null,null,{"$f":"+IFERROR(VLOOKUP(H13,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I13,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O14:O16)","v":35874.648062118846},{"$f":"+SUM(P14:P16)","v":36514.582569188584},{"$f":"+SUM(Q14:Q16)","v":37183.338153418117},{"$f":"+SUM(R14:R16)","v":37822.157905160937},{"$f":"+SUM(S14:S16)","v":120852.88960140981},null,{"$f":"+IFERROR(VLOOKUP(J13,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W14:W16)","v":0},null,null,2.8482567813346857E-3]
[{"$f":"+EnergíaVig!A14","v":"MTH Punta"},{"$f":"+ITV_CD!B14","v":"MTH"},{"$f":"+ITV_CD!C14","v":1},{"$f":"+ITV_CD!D14","v":"Regular"},"Et",{"$f":"+ITV_CD!F14","v":"Pp"},{"$f":"+ITV_CD!G14","v":0},"MTH1EtCPST","MTH1Et-","MTH1PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H14,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I14,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.64E-3},null,{"$f":"+EnergíaVig!V14*$M14*(1-$G14)*1000","v":9023.0244998489507},{"$f":"+EnergíaVig!W14*$M14*(1-$G14)*1000","v":9183.9778484529779},{"$f":"+EnergíaVig!X14*$M14*(1-$G14)*1000","v":9352.1801402347774},{"$f":"+EnergíaVig!Y14*$M14*(1-$G14)*1000","v":9512.8531107676754},{"$f":"+SUMPRODUCT(O14:R14,PremisaCosto!$F$69:$I$69)","v":30396.356275408602},null,{"$f":"+IFERROR(VLOOKUP(J14,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q14*U14*12*(1-$G14)*1000","v":0},null,null,7.1638028825657244E-4]
[{"$f":"+EnergíaVig!A15","v":"MTH Fuera de Punta Medio"},{"$f":"+ITV_CD!B15","v":"MTH"},{"$f":"+ITV_CD!C15","v":1},{"$f":"+ITV_CD!D15","v":"Regular"},"Et",{"$f":"+ITV_CD!F15","v":"Pfp"},{"$f":"+ITV_CD!G15","v":0},{"$f":"+B15&C15&E15&$A$3","v":"MTH1EtCPST"},{"$f":"+B15&C15&E15&$A$4","v":"MTH1Et-"},{"$f":"+B15&C15&F15&$A$3","v":"MTH1PfpCPST"},null,null,{"$f":"+IFERROR(VLOOKUP(H15,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I15,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.64E-3},null,{"$f":"+EnergíaVig!V15*$M15*(1-$G15)*1000","v":10473.546363156222},{"$f":"+EnergíaVig!W15*$M15*(1-$G15)*1000","v":10660.374223253215},{"$f":"+EnergíaVig!X15*$M15*(1-$G15)*1000","v":10855.616350922857},{"$f":"+EnergíaVig!Y15*$M15*(1-$G15)*1000","v":11042.118759977662},{"$f":"+SUMPRODUCT(O15:R15,PremisaCosto!$F$69:$I$69)","v":35282.808633273249},null,{"$f":"+IFERROR(VLOOKUP(J15,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q15*U15*12*(1-$G15)*1000","v":0},null,null,{"$f":"+SUM(W15,O15)/SUM($W$7,$O$7)","v":8.315440308105152E-4}]
[{"$f":"+EnergíaVig!A16","v":"MTH Fuera de Punta Bajo"},{"$f":"+ITV_CD!B16","v":"MTH"},{"$f":"+ITV_CD!C16","v":1},{"$f":"+ITV_CD!D16","v":"Regular"},"Et",{"$f":"+ITV_CD!F16","v":"Pfp"},{"$f":"+ITV_CD!G16","v":0},"MTH1EtCPST","MTH1Et-","MTH1PfpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H16,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I16,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.64E-3},null,{"$f":"+EnergíaVig!V16*$M16*(1-$G16)*1000","v":16378.077199113672},{"$f":"+EnergíaVig!W16*$M16*(1-$G16)*1000","v":16670.230497482389},{"$f":"+EnergíaVig!X16*$M16*(1-$G16)*1000","v":16975.541662260483},{"$f":"+EnergíaVig!Y16*$M16*(1-$G16)*1000","v":17267.186034415601},{"$f":"+SUMPRODUCT(O16:R16,PremisaCosto!$F$69:$I$69)","v":55173.724692727963},null,{"$f":"+IFERROR(VLOOKUP(J16,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q16*U16*12*(1-$G16)*1000","v":0},null,null,1.3003324622675981E-3]
[{"$f":"+EnergíaVig!A17","v":"MTD"},{"$f":"+ITV_CD!B17","v":"MTD"},{"$f":"+ITV_CD!C17","v":1},null,null,null,null,"MTD1CPST","MTD1-","MTD1CPST",null,null,{"$f":"+IFERROR(VLOOKUP(H17,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I17,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O18:O52)","v":2725119.4210796086},{"$f":"+SUM(P18:P52)","v":2773726.0213502152},{"$f":"+SUM(Q18:Q52)","v":2824522.0951871774},{"$f":"+SUM(R18:R52)","v":2873045.1974647581},{"$f":"+SUM(S18:S52)","v":9180258.3093342762},null,{"$f":"+IFERROR(VLOOKUP(J17,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W18:W52)","v":0},null,null,0.2163600283296665]
[{"$f":"+EnergíaVig!A18","v":"MTD_1 (0-10,000)"},{"$f":"+ITV_CD!B18","v":"MTD"},{"$f":"+ITV_CD!C18","v":1},null,null,null,null,"MTD1CPST","MTD1-","MTD1CPST",null,null,{"$f":"+M19","v":2.64E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O18:R18,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U19","v":0}]
[{"$f":"+EnergíaVig!A19","v":"MTD_1 Regular"},{"$f":"+ITV_CD!B19","v":"MTD"},{"$f":"+ITV_CD!C19","v":1},{"$f":"+ITV_CD!D19","v":"Regular"},{"$f":"+ITV_CD!E19","v":"Et"},{"$f":"+ITV_CD!F19","v":"Pp"},{"$f":"+ITV_CD!G19","v":0},"MTD1EtCPST","MTD1Et-","MTD1PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H19,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I19,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.64E-3},null,{"$f":"+EnergíaVig!V19*$M19*(1-$G19)*1000","v":2703633.9487531846},{"$f":"+EnergíaVig!W19*$M19*(1-$G19)*1000","v":2751858.0715985363},{"$f":"+EnergíaVig!X19*$M19*(1-$G19)*1000","v":2802254.3809047649},{"$f":"+EnergíaVig!Y19*$M19*(1-$G19)*1000","v":2850395.4826416206},{"$f":"+EnergíaVig!Z19*$M19*(1-$G19)*1000","v":9107864.7361939587},null,{"$f":"+IFERROR(VLOOKUP(J19,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q19*U19*12*(1-$G19)*1000","v":0}]
[{"$f":"+EnergíaVig!A20","v":"MTD_1 Agro"},{"$f":"+ITV_CD!B20","v":"MTD"},{"$f":"+ITV_CD!C20","v":1},{"$f":"+ITV_CD!D20","v":"Agropecuario"},{"$f":"+ITV_CD!E20","v":"Et"},{"$f":"+ITV_CD!F20","v":"Pp"},{"$f":"+ITV_CD!G20","v":0.05},"MTD1EtCPST","MTD1Et-","MTD1PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H20,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I20,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.64E-3},null,{"$f":"+EnergíaVig!V20*$M20*(1-$G20)*1000","v":21388.375423986294},{"$f":"+EnergíaVig!W20*$M20*(1-$G20)*1000","v":21769.90277612285},{"$f":"+EnergíaVig!X20*$M20*(1-$G20)*1000","v":22168.613182357953},{"$f":"+EnergíaVig!Y20*$M20*(1-$G20)*1000","v":22549.475920157482},{"$f":"+EnergíaVig!Z20*$M20*(1-$G20)*1000","v":72052.190432439194},null,{"$f":"+IFERROR(VLOOKUP(J20,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q20*U20*12*(1-$G20)*1000","v":0}]
[{"$f":"+EnergíaVig!A21","v":"MTD_1 Jub. 1"},{"$f":"+ITV_CD!B21","v":"MTD"},{"$f":"+ITV_CD!C21","v":1},{"$f":"+ITV_CD!D21","v":"Jubilados - 1"},{"$f":"+ITV_CD!E21","v":"Et"},{"$f":"+ITV_CD!F21","v":"Pp"},{"$f":"+ITV_CD!G21","v":0.25},"MTD1EtCPST","MTD1Et-","MTD1PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H21,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I21,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.64E-3},null,{"$f":"+EnergíaVig!V21*$M21*(1-$G21)*1000","v":102.23493383345675},{"$f":"+EnergíaVig!W21*$M21*(1-$G21)*1000","v":103.34885119250409},{"$f":"+EnergíaVig!X21*$M21*(1-$G21)*1000","v":104.57200732480187},{"$f":"+EnergíaVig!Y21*$M21*(1-$G21)*1000","v":105.8841710114926},{"$f":"+EnergíaVig!Z21*$M21*(1-$G21)*1000","v":341.38270787980065},null,{"$f":"+IFERROR(VLOOKUP(J21,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q21*U21*12*(1-$G21)*1000","v":0}]
[{"$f":"+EnergíaVig!A22","v":"MTD_1 Jub. 2"},{"$f":"+ITV_CD!B22","v":"MTD"},{"$f":"+ITV_CD!C22","v":1},{"$f":"+ITV_CD!D22","v":"Jubilados - 2"},{"$f":"+ITV_CD!E22","v":"Et"},{"$f":"+ITV_CD!F22","v":"Pp"},{"$f":"+ITV_CD!G22","v":0.25},"MTD1EtCPST","MTD1Et-","MTD1PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H22,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I22,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.64E-3},null,{"$f":"+((EnergíaVig!V22-ClientesVig!Q22*0.6*12)+(ClientesVig!Q22*0.6*12)*(1-$G22))*$M22*1000","v":-5.1380313959050925},{"$f":"+((EnergíaVig!W22-ClientesVig!R22*0.6*12)+(ClientesVig!R22*0.6*12)*(1-$G22))*$M22*1000","v":-5.3018756363794521},{"$f":"+((EnergíaVig!X22-ClientesVig!S22*0.6*12)+(ClientesVig!S22*0.6*12)*(1-$G22))*$M22*1000","v":-5.4709072706587492},{"$f":"+((EnergíaVig!Y22-ClientesVig!T22*0.6*12)+(ClientesVig!T22*0.6*12)*(1-$G22))*$M22*1000","v":-5.6452680314906827},{"$f":"+((EnergíaVig!Z22-ClientesVig!U22*0.6*12)+(ClientesVig!U22*0.6*12)*(1-$G22))*$M22*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J22,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q22*U22*12*(1-$G22)*1000","v":0}]
[{"$f":"+EnergíaVig!A23","v":"MTD_1 Discap."},{"$f":"+ITV_CD!B23","v":"MTD"},{"$f":"+ITV_CD!C23","v":1},{"$f":"+ITV_CD!D23","v":"Jubilados - 1"},{"$f":"+ITV_CD!E23","v":"Et"},{"$f":"+ITV_CD!F23","v":"Pp"},{"$f":"+ITV_CD!G23","v":0.25},"MTD1EtCPST","MTD1Et-","MTD1PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H23,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I23,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.64E-3},null,{"$f":"+EnergíaVig!V23*$M23*(1-$G23)*1000","v":0},{"$f":"+EnergíaVig!W23*$M23*(1-$G23)*1000","v":0},{"$f":"+EnergíaVig!X23*$M23*(1-$G23)*1000","v":0},{"$f":"+EnergíaVig!Y23*$M23*(1-$G23)*1000","v":0},{"$f":"+EnergíaVig!Z23*$M23*(1-$G23)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J23,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q23*U23*12*(1-$G23)*1000","v":0}]
[{"$f":"+EnergíaVig!A24","v":"MTD_1 Discapacitados 601-más"},{"$f":"+ITV_CD!B24","v":"MTD"},{"$f":"+ITV_CD!C24","v":1},{"$f":"+ITV_CD!D24","v":"Jubilados - 2"},{"$f":"+ITV_CD!E24","v":"Et"},{"$f":"+ITV_CD!F24","v":"Pp"},{"$f":"+ITV_CD!G24","v":0.25},"MTD1EtCPST","MTD1Et-","MTD1PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H24,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I24,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.64E-3},null,{"$f":"+((EnergíaVig!V24-ClientesVig!Q24*0.6*12)+(ClientesVig!Q24*0.6*12)*(1-$G24))*$M24*1000","v":0},{"$f":"+((EnergíaVig!W24-ClientesVig!R24*0.6*12)+(ClientesVig!R24*0.6*12)*(1-$G24))*$M24*1000","v":0},{"$f":"+((EnergíaVig!X24-ClientesVig!S24*0.6*12)+(ClientesVig!S24*0.6*12)*(1-$G24))*$M24*1000","v":0},{"$f":"+((EnergíaVig!Y24-ClientesVig!T24*0.6*12)+(ClientesVig!T24*0.6*12)*(1-$G24))*$M24*1000","v":0},{"$f":"+((EnergíaVig!Z24-ClientesVig!U24*0.6*12)+(ClientesVig!U24*0.6*12)*(1-$G24))*$M24*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J24,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q24*U24*12*(1-$G24)*1000","v":0}]
[{"$f":"+EnergíaVig!A25","v":"MTD_1 Político"},{"$f":"+ITV_CD!B25","v":"MTD"},{"$f":"+ITV_CD!C25","v":1},{"$f":"+ITV_CD!D25","v":"Político"},{"$f":"+ITV_CD!E25","v":"Et"},{"$f":"+ITV_CD!F25","v":"Pp"},{"$f":"+ITV_CD!G25","v":0.5},"MTD1EtCPST","MTD1Et-","MTD1PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H25,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I25,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.64E-3},null,{"$f":"+EnergíaVig!V25*$M25*(1-$G25)*1000","v":0},{"$f":"+EnergíaVig!W25*$M25*(1-$G25)*1000","v":0},{"$f":"+EnergíaVig!X25*$M25*(1-$G25)*1000","v":0},{"$f":"+EnergíaVig!Y25*$M25*(1-$G25)*1000","v":0},{"$f":"+EnergíaVig!Z25*$M25*(1-$G25)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J25,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q25*U25*12*(1-$G25)*1000","v":0}]
[{"$f":"+EnergíaVig!A26","v":"MTD_1 Cruz Roja"},{"$f":"+ITV_CD!B26","v":"MTD"},{"$f":"+ITV_CD!C26","v":1},{"$f":"+ITV_CD!D26","v":"Cruz Roja"},{"$f":"+ITV_CD!E26","v":"Et"},{"$f":"+ITV_CD!F26","v":"Pp"},{"$f":"+ITV_CD!G26","v":1},{"$f":"+B26&C26&E26&$A$3","v":"MTD1EtCPST"},{"$f":"+B26&C26&E26&$A$4","v":"MTD1Et-"},{"$f":"+B26&C26&F26&$A$3","v":"MTD1PpCPST"},null,null,{"$f":"+IFERROR(VLOOKUP(H26,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I26,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.64E-3},null,{"$f":"+EnergíaVig!V26*$M26*(1-$G26)*1000","v":0},{"$f":"+EnergíaVig!W26*$M26*(1-$G26)*1000","v":0},{"$f":"+EnergíaVig!X26*$M26*(1-$G26)*1000","v":0},{"$f":"+EnergíaVig!Y26*$M26*(1-$G26)*1000","v":0},{"$f":"+EnergíaVig!Z26*$M26*(1-$G26)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J26,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q26*U26*12*(1-$G26)*1000","v":0}]
[{"$f":"+EnergíaVig!A27","v":"MTD_2 (10,001-30,000)"},{"$f":"+ITV_CD!B27","v":"MTD"},{"$f":"+ITV_CD!C27","v":2},null,null,null,null,"MTD2CPST","MTD2-","MTD2CPST",null,null,{"$f":"+M28","v":2.64E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O27:R27,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U28","v":0}]
[{"$f":"+EnergíaVig!A28","v":"MTD_2 Regular"},{"$f":"+ITV_CD!B28","v":"MTD"},{"$f":"+ITV_CD!C28","v":2},{"$f":"+ITV_CD!D28","v":"Regular"},{"$f":"+ITV_CD!E28","v":"Et"},{"$f":"+ITV_CD!F28","v":"Pp"},{"$f":"+ITV_CD!G28","v":0},"MTD2EtCPST","MTD2Et-","MTD2PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H28,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I28,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.64E-3},null,{"$f":"+($M28*(EnergíaVig!V28-$P$3*12*ClientesVig!Q28)+$M19*($P$3*12*ClientesVig!Q28))*(1-$G28)*1000","v":0},{"$f":"+($M28*(EnergíaVig!W28-$P$3*12*ClientesVig!R28)+$M19*($P$3*12*ClientesVig!R28))*(1-$G28)*1000","v":0},{"$f":"+($M28*(EnergíaVig!X28-$P$3*12*ClientesVig!S28)+$M19*($P$3*12*ClientesVig!S28))*(1-$G28)*1000","v":0},{"$f":"+($M28*(EnergíaVig!Y28-$P$3*12*ClientesVig!T28)+$M19*($P$3*12*ClientesVig!T28))*(1-$G28)*1000","v":0},{"$f":"+SUMPRODUCT(O28:R28,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J28,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q28*U28*12*(1-$G28)*1000","v":0}]
[{"$f":"+EnergíaVig!A29","v":"MTD_2 Agro"},{"$f":"+ITV_CD!B29","v":"MTD"},{"$f":"+ITV_CD!C29","v":2},{"$f":"+ITV_CD!D29","v":"Agropecuario"},{"$f":"+ITV_CD!E29","v":"Et"},{"$f":"+ITV_CD!F29","v":"Pp"},{"$f":"+ITV_CD!G29","v":0.05},"MTD2EtCPST","MTD2Et-","MTD2PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H29,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I29,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.64E-3},null,{"$f":"+($M29*(EnergíaVig!V29-$P$3*12*ClientesVig!Q29)+$M20*($P$3*12*ClientesVig!Q29))*(1-$G29)*1000","v":0},{"$f":"+($M29*(EnergíaVig!W29-$P$3*12*ClientesVig!R29)+$M20*($P$3*12*ClientesVig!R29))*(1-$G29)*1000","v":0},{"$f":"+($M29*(EnergíaVig!X29-$P$3*12*ClientesVig!S29)+$M20*($P$3*12*ClientesVig!S29))*(1-$G29)*1000","v":0},{"$f":"+($M29*(EnergíaVig!Y29-$P$3*12*ClientesVig!T29)+$M20*($P$3*12*ClientesVig!T29))*(1-$G29)*1000","v":0},{"$f":"+SUMPRODUCT(O29:R29,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J29,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q29*U29*12*(1-$G29)*1000","v":0}]
[{"$f":"+EnergíaVig!A30","v":"MTD_2 Jub. 1"},{"$f":"+ITV_CD!B30","v":"MTD"},{"$f":"+ITV_CD!C30","v":2},{"$f":"+ITV_CD!D30","v":"Jubilados - 1"},{"$f":"+ITV_CD!E30","v":"Et"},{"$f":"+ITV_CD!F30","v":"Pp"},{"$f":"+ITV_CD!G30","v":0.25},"MTD2EtCPST","MTD2Et-","MTD2PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H30,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I30,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.64E-3},null,{"$f":"+($M30*(EnergíaVig!V30-$P$3*12*ClientesVig!Q30)+$M21*($P$3*12*ClientesVig!Q30))*(1-$G30)*1000","v":0},{"$f":"+($M30*(EnergíaVig!W30-$P$3*12*ClientesVig!R30)+$M21*($P$3*12*ClientesVig!R30))*(1-$G30)*1000","v":0},{"$f":"+($M30*(EnergíaVig!X30-$P$3*12*ClientesVig!S30)+$M21*($P$3*12*ClientesVig!S30))*(1-$G30)*1000","v":0},{"$f":"+($M30*(EnergíaVig!Y30-$P$3*12*ClientesVig!T30)+$M21*($P$3*12*ClientesVig!T30))*(1-$G30)*1000","v":0},{"$f":"+SUMPRODUCT(O30:R30,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J30,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q30*U30*12*(1-$G30)*1000","v":0}]
[{"$f":"+EnergíaVig!A31","v":"MTD_2 Jub. 2"},{"$f":"+ITV_CD!B31","v":"MTD"},{"$f":"+ITV_CD!C31","v":2},{"$f":"+ITV_CD!D31","v":"Jubilados - 2"},{"$f":"+ITV_CD!E31","v":"Et"},{"$f":"+ITV_CD!F31","v":"Pp"},{"$f":"+ITV_CD!G31","v":0.25},"MTD2EtCPST","MTD2Et-","MTD2PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H31,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I31,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.64E-3},null,{"$f":"+($M31*(EnergíaVig!V31-$P$3*12*ClientesVig!Q31)+$M22*($P$3*12*ClientesVig!Q31-$P$4*12*ClientesVig!Q31)+$M22*$P$4*12*ClientesVig!Q31*(1-$G31))*1000","v":0},{"$f":"+($M31*(EnergíaVig!W31-$P$3*12*ClientesVig!R31)+$M22*($P$3*12*ClientesVig!R31-$P$4*12*ClientesVig!R31)+$M22*$P$4*12*ClientesVig!R31*(1-$G31))*1000","v":0},{"$f":"+($M31*(EnergíaVig!X31-$P$3*12*ClientesVig!S31)+$M22*($P$3*12*ClientesVig!S31-$P$4*12*ClientesVig!S31)+$M22*$P$4*12*ClientesVig!S31*(1-$G31))*1000","v":0},{"$f":"+($M31*(EnergíaVig!Y31-$P$3*12*ClientesVig!T31)+$M22*($P$3*12*ClientesVig!T31-$P$4*12*ClientesVig!T31)+$M22*$P$4*12*ClientesVig!T31*(1-$G31))*1000","v":0},{"$f":"+SUMPRODUCT(O31:R31,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J31,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q31*U31*12*(1-$G31)*1000","v":0}]
[{"$f":"+EnergíaVig!A32","v":"MTD_2 Discap."},{"$f":"+ITV_CD!B32","v":"MTD"},{"$f":"+ITV_CD!C32","v":2},{"$f":"+ITV_CD!D32","v":"Jubilados - 1"},{"$f":"+ITV_CD!E32","v":"Et"},{"$f":"+ITV_CD!F32","v":"Pp"},{"$f":"+ITV_CD!G32","v":0.25},"MTD2EtCPST","MTD2Et-","MTD2PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H32,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I32,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.64E-3},null,{"$f":"+($M32*(EnergíaVig!V32-$P$3*12*ClientesVig!Q32)+$M23*($P$3*12*ClientesVig!Q32))*(1-$G32)*1000","v":0},{"$f":"+($M32*(EnergíaVig!W32-$P$3*12*ClientesVig!R32)+$M23*($P$3*12*ClientesVig!R32))*(1-$G32)*1000","v":0},{"$f":"+($M32*(EnergíaVig!X32-$P$3*12*ClientesVig!S32)+$M23*($P$3*12*ClientesVig!S32))*(1-$G32)*1000","v":0},{"$f":"+($M32*(EnergíaVig!Y32-$P$3*12*ClientesVig!T32)+$M23*($P$3*12*ClientesVig!T32))*(1-$G32)*1000","v":0},{"$f":"+SUMPRODUCT(O32:R32,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J32,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q32*U32*12*(1-$G32)*1000","v":0}]
[{"$f":"+EnergíaVig!A33","v":"MTD_2 Discapacitados 601-más"},{"$f":"+ITV_CD!B33","v":"MTD"},{"$f":"+ITV_CD!C33","v":2},{"$f":"+ITV_CD!D33","v":"Jubilados - 2"},{"$f":"+ITV_CD!E33","v":"Et"},{"$f":"+ITV_CD!F33","v":"Pp"},{"$f":"+ITV_CD!G33","v":0.25},"MTD2EtCPST","MTD2Et-","MTD2PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H33,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I33,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.64E-3},null,{"$f":"+($M33*(EnergíaVig!V33-$P$3*12*ClientesVig!Q33)+$M24*($P$3*12*ClientesVig!Q33-$P$4*12*ClientesVig!Q33)+$M24*$P$4*12*ClientesVig!Q33*(1-$G33))*1000","v":0},{"$f":"+($M33*(EnergíaVig!W33-$P$3*12*ClientesVig!R33)+$M24*($P$3*12*ClientesVig!R33-$P$4*12*ClientesVig!R33)+$M24*$P$4*12*ClientesVig!R33*(1-$G33))*1000","v":0},{"$f":"+($M33*(EnergíaVig!X33-$P$3*12*ClientesVig!S33)+$M24*($P$3*12*ClientesVig!S33-$P$4*12*ClientesVig!S33)+$M24*$P$4*12*ClientesVig!S33*(1-$G33))*1000","v":0},{"$f":"+($M33*(EnergíaVig!Y33-$P$3*12*ClientesVig!T33)+$M24*($P$3*12*ClientesVig!T33-$P$4*12*ClientesVig!T33)+$M24*$P$4*12*ClientesVig!T33*(1-$G33))*1000","v":0},{"$f":"+SUMPRODUCT(O33:R33,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J33,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q33*U33*12*(1-$G33)*1000","v":0}]
[{"$f":"+EnergíaVig!A34","v":"MTD_2 Político"},{"$f":"+ITV_CD!B34","v":"MTD"},{"$f":"+ITV_CD!C34","v":2},{"$f":"+ITV_CD!D34","v":"Político"},{"$f":"+ITV_CD!E34","v":"Et"},{"$f":"+ITV_CD!F34","v":"Pp"},{"$f":"+ITV_CD!G34","v":0.5},"MTD2EtCPST","MTD2Et-","MTD2PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H34,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I34,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.64E-3},null,{"$f":"+($M34*(EnergíaVig!V34-$P$3*12*ClientesVig!Q34)+$M25*($P$3*12*ClientesVig!Q34))*(1-$G34)*1000","v":0},{"$f":"+($M34*(EnergíaVig!W34-$P$3*12*ClientesVig!R34)+$M25*($P$3*12*ClientesVig!R34))*(1-$G34)*1000","v":0},{"$f":"+($M34*(EnergíaVig!X34-$P$3*12*ClientesVig!S34)+$M25*($P$3*12*ClientesVig!S34))*(1-$G34)*1000","v":0},{"$f":"+($M34*(EnergíaVig!Y34-$P$3*12*ClientesVig!T34)+$M25*($P$3*12*ClientesVig!T34))*(1-$G34)*1000","v":0},{"$f":"+SUMPRODUCT(O34:R34,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J34,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q34*U34*12*(1-$G34)*1000","v":0}]
[{"$f":"+EnergíaVig!A35","v":"MTD_2 Cruz Roja"},{"$f":"+ITV_CD!B35","v":"MTD"},{"$f":"+ITV_CD!C35","v":2},{"$f":"+ITV_CD!D35","v":"Cruz Roja"},{"$f":"+ITV_CD!E35","v":"Et"},{"$f":"+ITV_CD!F35","v":"Pp"},{"$f":"+ITV_CD!G35","v":1},{"$f":"+B35&C35&E35&$A$3","v":"MTD2EtCPST"},{"$f":"+B35&C35&E35&$A$4","v":"MTD2Et-"},{"$f":"+B35&C35&F35&$A$3","v":"MTD2PpCPST"},null,null,{"$f":"+IFERROR(VLOOKUP(H35,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I35,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.64E-3},null,{"$f":"+EnergíaVig!V35*$M35*(1-$G35)*1000","v":0},{"$f":"+EnergíaVig!W35*$M35*(1-$G35)*1000","v":0},{"$f":"+EnergíaVig!X35*$M35*(1-$G35)*1000","v":0},{"$f":"+EnergíaVig!Y35*$M35*(1-$G35)*1000","v":0},{"$f":"+EnergíaVig!Z35*$M35*(1-$G35)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J35,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q35*U35*12*(1-$G35)*1000","v":0}]
[{"$f":"+EnergíaVig!A36","v":"MTD_3 (30,001-50,000)"},{"$f":"+ITV_CD!B36","v":"MTD"},{"$f":"+ITV_CD!C36","v":3},null,null,null,null,"MTD3CPST","MTD3-","MTD3CPST",null,null,{"$f":"+M37","v":2.64E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O36:R36,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U37","v":0}]
[{"$f":"+EnergíaVig!A37","v":"MTD_3 Regular"},{"$f":"+ITV_CD!B37","v":"MTD"},{"$f":"+ITV_CD!C37","v":3},{"$f":"+ITV_CD!D37","v":"Regular"},{"$f":"+ITV_CD!E37","v":"Et"},{"$f":"+ITV_CD!F37","v":"Pp"},{"$f":"+ITV_CD!G37","v":0},"MTD3EtCPST","MTD3Et-","MTD3PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H37,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I37,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.64E-3},null,{"$f":"+($M37*(EnergíaVig!V37-$Q$3*12*ClientesVig!Q37)+$M28*(($Q$3-$P$3)*12*ClientesVig!Q37)+$M19*($P$3*12*ClientesVig!Q37))*(1-$G37)*1000","v":0},{"$f":"+($M37*(EnergíaVig!W37-$Q$3*12*ClientesVig!R37)+$M28*(($Q$3-$P$3)*12*ClientesVig!R37)+$M19*($P$3*12*ClientesVig!R37))*(1-$G37)*1000","v":0},{"$f":"+($M37*(EnergíaVig!X37-$Q$3*12*ClientesVig!S37)+$M28*(($Q$3-$P$3)*12*ClientesVig!S37)+$M19*($P$3*12*ClientesVig!S37))*(1-$G37)*1000","v":0},{"$f":"+($M37*(EnergíaVig!Y37-$Q$3*12*ClientesVig!T37)+$M28*(($Q$3-$P$3)*12*ClientesVig!T37)+$M19*($P$3*12*ClientesVig!T37))*(1-$G37)*1000","v":0},{"$f":"+SUMPRODUCT(O37:R37,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J37,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q37*U37*12*(1-$G37)*1000","v":0}]
[{"$f":"+EnergíaVig!A38","v":"MTD_3 Agro"},{"$f":"+ITV_CD!B38","v":"MTD"},{"$f":"+ITV_CD!C38","v":3},{"$f":"+ITV_CD!D38","v":"Agropecuario"},{"$f":"+ITV_CD!E38","v":"Et"},{"$f":"+ITV_CD!F38","v":"Pp"},{"$f":"+ITV_CD!G38","v":0.05},"MTD3EtCPST","MTD3Et-","MTD3PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H38,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I38,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.64E-3},null,{"$f":"+($M38*(EnergíaVig!V38-$Q$3*12*ClientesVig!Q38)+$M29*(($Q$3-$P$3)*12*ClientesVig!Q38)+$M20*($P$3*12*ClientesVig!Q38))*(1-$G38)*1000","v":0},{"$f":"+($M38*(EnergíaVig!W38-$Q$3*12*ClientesVig!R38)+$M29*(($Q$3-$P$3)*12*ClientesVig!R38)+$M20*($P$3*12*ClientesVig!R38))*(1-$G38)*1000","v":0},{"$f":"+($M38*(EnergíaVig!X38-$Q$3*12*ClientesVig!S38)+$M29*(($Q$3-$P$3)*12*ClientesVig!S38)+$M20*($P$3*12*ClientesVig!S38))*(1-$G38)*1000","v":0},{"$f":"+($M38*(EnergíaVig!Y38-$Q$3*12*ClientesVig!T38)+$M29*(($Q$3-$P$3)*12*ClientesVig!T38)+$M20*($P$3*12*ClientesVig!T38))*(1-$G38)*1000","v":0},{"$f":"+SUMPRODUCT(O38:R38,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J38,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q38*U38*12*(1-$G38)*1000","v":0}]
[{"$f":"+EnergíaVig!A39","v":"MTD_3 Jub. 1"},{"$f":"+ITV_CD!B39","v":"MTD"},{"$f":"+ITV_CD!C39","v":3},{"$f":"+ITV_CD!D39","v":"Jubilados - 1"},{"$f":"+ITV_CD!E39","v":"Et"},{"$f":"+ITV_CD!F39","v":"Pp"},{"$f":"+ITV_CD!G39","v":0.25},"MTD3EtCPST","MTD3Et-","MTD3PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H39,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I39,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.64E-3},null,{"$f":"+($M39*(EnergíaVig!V39-$Q$3*12*ClientesVig!Q39)+$M30*(($Q$3-$P$3)*12*ClientesVig!Q39)+$M21*($P$3*12*ClientesVig!Q39))*(1-$G39)*1000","v":0},{"$f":"+($M39*(EnergíaVig!W39-$Q$3*12*ClientesVig!R39)+$M30*(($Q$3-$P$3)*12*ClientesVig!R39)+$M21*($P$3*12*ClientesVig!R39))*(1-$G39)*1000","v":0},{"$f":"+($M39*(EnergíaVig!X39-$Q$3*12*ClientesVig!S39)+$M30*(($Q$3-$P$3)*12*ClientesVig!S39)+$M21*($P$3*12*ClientesVig!S39))*(1-$G39)*1000","v":0},{"$f":"+($M39*(EnergíaVig!Y39-$Q$3*12*ClientesVig!T39)+$M30*(($Q$3-$P$3)*12*ClientesVig!T39)+$M21*($P$3*12*ClientesVig!T39))*(1-$G39)*1000","v":0},{"$f":"+SUMPRODUCT(O39:R39,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J39,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q39*U39*12*(1-$G39)*1000","v":0}]
[{"$f":"+EnergíaVig!A40","v":"MTD_3 Jub. 2"},{"$f":"+ITV_CD!B40","v":"MTD"},{"$f":"+ITV_CD!C40","v":3},{"$f":"+ITV_CD!D40","v":"Jubilados - 2"},{"$f":"+ITV_CD!E40","v":"Et"},{"$f":"+ITV_CD!F40","v":"Pp"},{"$f":"+ITV_CD!G40","v":0.25},"MTD3EtCPST","MTD3Et-","MTD3PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H40,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I40,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.64E-3},null,{"$f":"+($M40*(EnergíaVig!V40-$Q$3*12*ClientesVig!Q40)+$M31*(($Q$3-$P$3)*12*ClientesVig!Q40)+$M22*(($P$3-$P$4)*12*ClientesVig!Q40)+$M22*$P$4*12*ClientesVig!Q40*(1-$G40))*1000","v":0},{"$f":"+($M40*(EnergíaVig!W40-$Q$3*12*ClientesVig!R40)+$M31*(($Q$3-$P$3)*12*ClientesVig!R40)+$M22*(($P$3-$P$4)*12*ClientesVig!R40)+$M22*$P$4*12*ClientesVig!R40*(1-$G40))*1000","v":0},{"$f":"+($M40*(EnergíaVig!X40-$Q$3*12*ClientesVig!S40)+$M31*(($Q$3-$P$3)*12*ClientesVig!S40)+$M22*(($P$3-$P$4)*12*ClientesVig!S40)+$M22*$P$4*12*ClientesVig!S40*(1-$G40))*1000","v":0},{"$f":"+($M40*(EnergíaVig!Y40-$Q$3*12*ClientesVig!T40)+$M31*(($Q$3-$P$3)*12*ClientesVig!T40)+$M22*(($P$3-$P$4)*12*ClientesVig!T40)+$M22*$P$4*12*ClientesVig!T40*(1-$G40))*1000","v":0},{"$f":"+SUMPRODUCT(O40:R40,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J40,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q40*U40*12*(1-$G40)*1000","v":0}]
[{"$f":"+EnergíaVig!A41","v":"MTD_3 Discap."},{"$f":"+ITV_CD!B41","v":"MTD"},{"$f":"+ITV_CD!C41","v":3},{"$f":"+ITV_CD!D41","v":"Jubilados - 1"},{"$f":"+ITV_CD!E41","v":"Et"},{"$f":"+ITV_CD!F41","v":"Pp"},{"$f":"+ITV_CD!G41","v":0.25},"MTD3EtCPST","MTD3Et-","MTD3PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H41,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I41,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.64E-3},null,{"$f":"+($M41*(EnergíaVig!V41-$Q$3*12*ClientesVig!Q41)+$M32*(($Q$3-$P$3)*12*ClientesVig!Q41)+$M23*($P$3*12*ClientesVig!Q41))*(1-$G41)*1000","v":0},{"$f":"+($M41*(EnergíaVig!W41-$Q$3*12*ClientesVig!R41)+$M32*(($Q$3-$P$3)*12*ClientesVig!R41)+$M23*($P$3*12*ClientesVig!R41))*(1-$G41)*1000","v":0},{"$f":"+($M41*(EnergíaVig!X41-$Q$3*12*ClientesVig!S41)+$M32*(($Q$3-$P$3)*12*ClientesVig!S41)+$M23*($P$3*12*ClientesVig!S41))*(1-$G41)*1000","v":0},{"$f":"+($M41*(EnergíaVig!Y41-$Q$3*12*ClientesVig!T41)+$M32*(($Q$3-$P$3)*12*ClientesVig!T41)+$M23*($P$3*12*ClientesVig!T41))*(1-$G41)*1000","v":0},{"$f":"+SUMPRODUCT(O41:R41,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J41,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q41*U41*12*(1-$G41)*1000","v":0}]
[{"$f":"+EnergíaVig!A42","v":"MTD_3 Discapacitados 601-más"},{"$f":"+ITV_CD!B42","v":"MTD"},{"$f":"+ITV_CD!C42","v":3},{"$f":"+ITV_CD!D42","v":"Jubilados - 2"},{"$f":"+ITV_CD!E42","v":"Et"},{"$f":"+ITV_CD!F42","v":"Pp"},{"$f":"+ITV_CD!G42","v":0.25},"MTD3EtCPST","MTD3Et-","MTD3PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H42,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I42,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.64E-3},null,{"$f":"+($M42*(EnergíaVig!V42-$Q$3*12*ClientesVig!Q42)+$M33*(($Q$3-$P$3)*12*ClientesVig!Q42)+$M24*(($P$3-$P$4)*12*ClientesVig!Q42)+$M24*$P$4*12*ClientesVig!Q42*(1-$G42))*1000","v":0},{"$f":"+($M42*(EnergíaVig!W42-$Q$3*12*ClientesVig!R42)+$M33*(($Q$3-$P$3)*12*ClientesVig!R42)+$M24*(($P$3-$P$4)*12*ClientesVig!R42)+$M24*$P$4*12*ClientesVig!R42*(1-$G42))*1000","v":0},{"$f":"+($M42*(EnergíaVig!X42-$Q$3*12*ClientesVig!S42)+$M33*(($Q$3-$P$3)*12*ClientesVig!S42)+$M24*(($P$3-$P$4)*12*ClientesVig!S42)+$M24*$P$4*12*ClientesVig!S42*(1-$G42))*1000","v":0},{"$f":"+($M42*(EnergíaVig!Y42-$Q$3*12*ClientesVig!T42)+$M33*(($Q$3-$P$3)*12*ClientesVig!T42)+$M24*(($P$3-$P$4)*12*ClientesVig!T42)+$M24*$P$4*12*ClientesVig!T42*(1-$G42))*1000","v":0},{"$f":"+SUMPRODUCT(O42:R42,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J42,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q42*U42*12*(1-$G42)*1000","v":0}]
[{"$f":"+EnergíaVig!A43","v":"MTD_3 Político"},{"$f":"+ITV_CD!B43","v":"MTD"},{"$f":"+ITV_CD!C43","v":3},{"$f":"+ITV_CD!D43","v":"Político"},{"$f":"+ITV_CD!E43","v":"Et"},{"$f":"+ITV_CD!F43","v":"Pp"},{"$f":"+ITV_CD!G43","v":0.5},"MTD3EtCPST","MTD3Et-","MTD3PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H43,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I43,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.64E-3},null,{"$f":"+($M43*(EnergíaVig!V43-$Q$3*12*ClientesVig!Q43)+$M34*(($Q$3-$P$3)*12*ClientesVig!Q43)+$M25*($P$3*12*ClientesVig!Q43))*(1-$G43)*1000","v":0},{"$f":"+($M43*(EnergíaVig!W43-$Q$3*12*ClientesVig!R43)+$M34*(($Q$3-$P$3)*12*ClientesVig!R43)+$M25*($P$3*12*ClientesVig!R43))*(1-$G43)*1000","v":0},{"$f":"+($M43*(EnergíaVig!X43-$Q$3*12*ClientesVig!S43)+$M34*(($Q$3-$P$3)*12*ClientesVig!S43)+$M25*($P$3*12*ClientesVig!S43))*(1-$G43)*1000","v":0},{"$f":"+($M43*(EnergíaVig!Y43-$Q$3*12*ClientesVig!T43)+$M34*(($Q$3-$P$3)*12*ClientesVig!T43)+$M25*($P$3*12*ClientesVig!T43))*(1-$G43)*1000","v":0},{"$f":"+SUMPRODUCT(O43:R43,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J43,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q43*U43*12*(1-$G43)*1000","v":0}]
[{"$f":"+EnergíaVig!A44","v":"MTD_3 Cruz Roja"},{"$f":"+ITV_CD!B44","v":"MTD"},{"$f":"+ITV_CD!C44","v":3},{"$f":"+ITV_CD!D44","v":"Cruz Roja"},{"$f":"+ITV_CD!E44","v":"Et"},{"$f":"+ITV_CD!F44","v":"Pp"},{"$f":"+ITV_CD!G44","v":1},{"$f":"+B44&C44&E44&$A$3","v":"MTD3EtCPST"},{"$f":"+B44&C44&E44&$A$4","v":"MTD3Et-"},{"$f":"+B44&C44&F44&$A$3","v":"MTD3PpCPST"},null,null,{"$f":"+IFERROR(VLOOKUP(H44,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I44,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.64E-3},null,{"$f":"+EnergíaVig!V44*$M44*(1-$G44)*1000","v":0},{"$f":"+EnergíaVig!W44*$M44*(1-$G44)*1000","v":0},{"$f":"+EnergíaVig!X44*$M44*(1-$G44)*1000","v":0},{"$f":"+EnergíaVig!Y44*$M44*(1-$G44)*1000","v":0},{"$f":"+EnergíaVig!Z44*$M44*(1-$G44)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J44,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q44*U44*12*(1-$G44)*1000","v":0}]
[{"$f":"+EnergíaVig!A45","v":"MTD_4 (50,001-más)"},{"$f":"+ITV_CD!B45","v":"MTD"},{"$f":"+ITV_CD!C45","v":4},null,null,null,null,"MTD4CPST","MTD4-","MTD4CPST",null,null,{"$f":"+M46","v":2.64E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O45:R45,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U46","v":0}]
[{"$f":"+EnergíaVig!A46","v":"MTD_4 Regular"},{"$f":"+ITV_CD!B46","v":"MTD"},{"$f":"+ITV_CD!C46","v":4},{"$f":"+ITV_CD!D46","v":"Regular"},{"$f":"+ITV_CD!E46","v":"Et"},{"$f":"+ITV_CD!F46","v":"Pp"},{"$f":"+ITV_CD!G46","v":0},"MTD4EtCPST","MTD4Et-","MTD4PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H46,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I46,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.64E-3},null,{"$f":"+($M46*(EnergíaVig!V46-$R$3*12*ClientesVig!Q46)+$M37*(($R$3-$Q$3)*12*ClientesVig!Q46)+$M28*(($Q$3-$P$3)*12*ClientesVig!Q46)+$M19*($P$3*12*ClientesVig!Q46))*(1-$G46)*1000","v":0},{"$f":"+($M46*(EnergíaVig!W46-$R$3*12*ClientesVig!R46)+$M37*(($R$3-$Q$3)*12*ClientesVig!R46)+$M28*(($Q$3-$P$3)*12*ClientesVig!R46)+$M19*($P$3*12*ClientesVig!R46))*(1-$G46)*1000","v":0},{"$f":"+($M46*(EnergíaVig!X46-$R$3*12*ClientesVig!S46)+$M37*(($R$3-$Q$3)*12*ClientesVig!S46)+$M28*(($Q$3-$P$3)*12*ClientesVig!S46)+$M19*($P$3*12*ClientesVig!S46))*(1-$G46)*1000","v":0},{"$f":"+($M46*(EnergíaVig!Y46-$R$3*12*ClientesVig!T46)+$M37*(($R$3-$Q$3)*12*ClientesVig!T46)+$M28*(($Q$3-$P$3)*12*ClientesVig!T46)+$M19*($P$3*12*ClientesVig!T46))*(1-$G46)*1000","v":0},{"$f":"+SUMPRODUCT(O46:R46,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J46,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q46*U46*12*(1-$G46)*1000","v":0}]
[{"$f":"+EnergíaVig!A47","v":"MTD_4 Agro"},{"$f":"+ITV_CD!B47","v":"MTD"},{"$f":"+ITV_CD!C47","v":4},{"$f":"+ITV_CD!D47","v":"Agropecuario"},{"$f":"+ITV_CD!E47","v":"Et"},{"$f":"+ITV_CD!F47","v":"Pp"},{"$f":"+ITV_CD!G47","v":0.05},"MTD4EtCPST","MTD4Et-","MTD4PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H47,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I47,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.64E-3},null,{"$f":"+($M47*(EnergíaVig!V47-$R$3*12*ClientesVig!Q47)+$M38*(($R$3-$Q$3)*12*ClientesVig!Q47)+$M29*(($Q$3-$P$3)*12*ClientesVig!Q47)+$M20*($P$3*12*ClientesVig!Q47))*(1-$G47)*1000","v":0},{"$f":"+($M47*(EnergíaVig!W47-$R$3*12*ClientesVig!R47)+$M38*(($R$3-$Q$3)*12*ClientesVig!R47)+$M29*(($Q$3-$P$3)*12*ClientesVig!R47)+$M20*($P$3*12*ClientesVig!R47))*(1-$G47)*1000","v":0},{"$f":"+($M47*(EnergíaVig!X47-$R$3*12*ClientesVig!S47)+$M38*(($R$3-$Q$3)*12*ClientesVig!S47)+$M29*(($Q$3-$P$3)*12*ClientesVig!S47)+$M20*($P$3*12*ClientesVig!S47))*(1-$G47)*1000","v":0},{"$f":"+($M47*(EnergíaVig!Y47-$R$3*12*ClientesVig!T47)+$M38*(($R$3-$Q$3)*12*ClientesVig!T47)+$M29*(($Q$3-$P$3)*12*ClientesVig!T47)+$M20*($P$3*12*ClientesVig!T47))*(1-$G47)*1000","v":0},{"$f":"+SUMPRODUCT(O47:R47,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J47,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q47*U47*12*(1-$G47)*1000","v":0}]
[{"$f":"+EnergíaVig!A48","v":"MTD_4 Jub. 1"},{"$f":"+ITV_CD!B48","v":"MTD"},{"$f":"+ITV_CD!C48","v":4},{"$f":"+ITV_CD!D48","v":"Jubilados - 1"},{"$f":"+ITV_CD!E48","v":"Et"},{"$f":"+ITV_CD!F48","v":"Pp"},{"$f":"+ITV_CD!G48","v":0.25},"MTD4EtCPST","MTD4Et-","MTD4PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H48,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I48,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.64E-3},null,{"$f":"+($M48*(EnergíaVig!V48-$R$3*12*ClientesVig!Q48)+$M37*(($R$3-$Q$3)*12*ClientesVig!Q48)+$M28*(($Q$3-$P$3)*12*ClientesVig!Q48)+$M19*($P$3*12*ClientesVig!Q48))*(1-$G48)*1000","v":0},{"$f":"+($M48*(EnergíaVig!W48-$R$3*12*ClientesVig!R48)+$M37*(($R$3-$Q$3)*12*ClientesVig!R48)+$M28*(($Q$3-$P$3)*12*ClientesVig!R48)+$M19*($P$3*12*ClientesVig!R48))*(1-$G48)*1000","v":0},{"$f":"+($M48*(EnergíaVig!X48-$R$3*12*ClientesVig!S48)+$M37*(($R$3-$Q$3)*12*ClientesVig!S48)+$M28*(($Q$3-$P$3)*12*ClientesVig!S48)+$M19*($P$3*12*ClientesVig!S48))*(1-$G48)*1000","v":0},{"$f":"+($M48*(EnergíaVig!Y48-$R$3*12*ClientesVig!T48)+$M37*(($R$3-$Q$3)*12*ClientesVig!T48)+$M28*(($Q$3-$P$3)*12*ClientesVig!T48)+$M19*($P$3*12*ClientesVig!T48))*(1-$G48)*1000","v":0},{"$f":"+SUMPRODUCT(O48:R48,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J48,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q48*U48*12*(1-$G48)*1000","v":0}]
[{"$f":"+EnergíaVig!A49","v":"MTD_4 Jub. 2"},{"$f":"+ITV_CD!B49","v":"MTD"},{"$f":"+ITV_CD!C49","v":4},{"$f":"+ITV_CD!D49","v":"Jubilados - 2"},{"$f":"+ITV_CD!E49","v":"Et"},{"$f":"+ITV_CD!F49","v":"Pp"},{"$f":"+ITV_CD!G49","v":0.25},"MTD4EtCPST","MTD4Et-","MTD4PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H49,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I49,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.64E-3},null,{"$f":"+($M49*(EnergíaVig!V49-$R$3*12*ClientesVig!Q49)+$M38*(($R$3-$Q$3)*12*ClientesVig!Q49)+$M29*(($Q$3-$P$3)*12*ClientesVig!Q49)+$M20*(($P$3-$P$4)*12*ClientesVig!Q49)+$M20*$P$4*12*ClientesVig!Q49*(1-$G49))*1000","v":0},{"$f":"+($M49*(EnergíaVig!W49-$R$3*12*ClientesVig!R49)+$M38*(($R$3-$Q$3)*12*ClientesVig!R49)+$M29*(($Q$3-$P$3)*12*ClientesVig!R49)+$M20*(($P$3-$P$4)*12*ClientesVig!R49)+$M20*$P$4*12*ClientesVig!R49*(1-$G49))*1000","v":0},{"$f":"+($M49*(EnergíaVig!X49-$R$3*12*ClientesVig!S49)+$M38*(($R$3-$Q$3)*12*ClientesVig!S49)+$M29*(($Q$3-$P$3)*12*ClientesVig!S49)+$M20*(($P$3-$P$4)*12*ClientesVig!S49)+$M20*$P$4*12*ClientesVig!S49*(1-$G49))*1000","v":0},{"$f":"+($M49*(EnergíaVig!Y49-$R$3*12*ClientesVig!T49)+$M38*(($R$3-$Q$3)*12*ClientesVig!T49)+$M29*(($Q$3-$P$3)*12*ClientesVig!T49)+$M20*(($P$3-$P$4)*12*ClientesVig!T49)+$M20*$P$4*12*ClientesVig!T49*(1-$G49))*1000","v":0},{"$f":"+SUMPRODUCT(O49:R49,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J49,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q49*U49*12*(1-$G49)*1000","v":0}]
[{"$f":"+EnergíaVig!A50","v":"MTD_4 Discap."},{"$f":"+ITV_CD!B50","v":"MTD"},{"$f":"+ITV_CD!C50","v":4},{"$f":"+ITV_CD!D50","v":"Jubilados - 1"},{"$f":"+ITV_CD!E50","v":"Et"},{"$f":"+ITV_CD!F50","v":"Pp"},{"$f":"+ITV_CD!G50","v":0.25},"MTD4EtCPST","MTD4Et-","MTD4PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H50,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I50,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.64E-3},null,{"$f":"+($M50*(EnergíaVig!V50-$R$3*12*ClientesVig!Q50)+$M39*(($R$3-$Q$3)*12*ClientesVig!Q50)+$M30*(($Q$3-$P$3)*12*ClientesVig!Q50)+$M21*($P$3*12*ClientesVig!Q50))*(1-$G50)*1000","v":0},{"$f":"+($M50*(EnergíaVig!W50-$R$3*12*ClientesVig!R50)+$M39*(($R$3-$Q$3)*12*ClientesVig!R50)+$M30*(($Q$3-$P$3)*12*ClientesVig!R50)+$M21*($P$3*12*ClientesVig!R50))*(1-$G50)*1000","v":0},{"$f":"+($M50*(EnergíaVig!X50-$R$3*12*ClientesVig!S50)+$M39*(($R$3-$Q$3)*12*ClientesVig!S50)+$M30*(($Q$3-$P$3)*12*ClientesVig!S50)+$M21*($P$3*12*ClientesVig!S50))*(1-$G50)*1000","v":0},{"$f":"+($M50*(EnergíaVig!Y50-$R$3*12*ClientesVig!T50)+$M39*(($R$3-$Q$3)*12*ClientesVig!T50)+$M30*(($Q$3-$P$3)*12*ClientesVig!T50)+$M21*($P$3*12*ClientesVig!T50))*(1-$G50)*1000","v":0},{"$f":"+SUMPRODUCT(O50:R50,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J50,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q50*U50*12*(1-$G50)*1000","v":0}]
[{"$f":"+EnergíaVig!A51","v":"MTD_4 Discapacitados 601-más"},{"$f":"+ITV_CD!B51","v":"MTD"},{"$f":"+ITV_CD!C51","v":4},{"$f":"+ITV_CD!D51","v":"Jubilados - 2"},{"$f":"+ITV_CD!E51","v":"Et"},{"$f":"+ITV_CD!F51","v":"Pp"},{"$f":"+ITV_CD!G51","v":0.25},"MTD4EtCPST","MTD4Et-","MTD4PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H51,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I51,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.64E-3},null,{"$f":"+($M51*(EnergíaVig!V51-$R$3*12*ClientesVig!Q51)+$M40*(($R$3-$Q$3)*12*ClientesVig!Q51)+$M31*(($Q$3-$P$3)*12*ClientesVig!Q51)+$M22*(($P$3-$P$4)*12*ClientesVig!Q51)+$M22*$P$4*12*ClientesVig!Q51*(1-$G51))*1000","v":0},{"$f":"+($M51*(EnergíaVig!W51-$R$3*12*ClientesVig!R51)+$M40*(($R$3-$Q$3)*12*ClientesVig!R51)+$M31*(($Q$3-$P$3)*12*ClientesVig!R51)+$M22*(($P$3-$P$4)*12*ClientesVig!R51)+$M22*$P$4*12*ClientesVig!R51*(1-$G51))*1000","v":0},{"$f":"+($M51*(EnergíaVig!X51-$R$3*12*ClientesVig!S51)+$M40*(($R$3-$Q$3)*12*ClientesVig!S51)+$M31*(($Q$3-$P$3)*12*ClientesVig!S51)+$M22*(($P$3-$P$4)*12*ClientesVig!S51)+$M22*$P$4*12*ClientesVig!S51*(1-$G51))*1000","v":0},{"$f":"+($M51*(EnergíaVig!Y51-$R$3*12*ClientesVig!T51)+$M40*(($R$3-$Q$3)*12*ClientesVig!T51)+$M31*(($Q$3-$P$3)*12*ClientesVig!T51)+$M22*(($P$3-$P$4)*12*ClientesVig!T51)+$M22*$P$4*12*ClientesVig!T51*(1-$G51))*1000","v":0},{"$f":"+SUMPRODUCT(O51:R51,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J51,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q51*U51*12*(1-$G51)*1000","v":0}]
[{"$f":"+EnergíaVig!A52","v":"MTD_4 Político"},{"$f":"+ITV_CD!B52","v":"MTD"},{"$f":"+ITV_CD!C52","v":4},{"$f":"+ITV_CD!D52","v":"Político"},{"$f":"+ITV_CD!E52","v":"Et"},{"$f":"+ITV_CD!F52","v":"Pp"},{"$f":"+ITV_CD!G52","v":0.5},"MTD4EtCPST","MTD4Et-","MTD4PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H52,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I52,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.64E-3},null,{"$f":"+($M52*(EnergíaVig!V52-$R$3*12*ClientesVig!Q52)+$M43*(($R$3-$Q$3)*12*ClientesVig!Q52)+$M34*(($Q$3-$P$3)*12*ClientesVig!Q52)+$M25*($P$3*12*ClientesVig!Q52))*(1-$G52)*1000","v":0},{"$f":"+($M52*(EnergíaVig!W52-$R$3*12*ClientesVig!R52)+$M43*(($R$3-$Q$3)*12*ClientesVig!R52)+$M34*(($Q$3-$P$3)*12*ClientesVig!R52)+$M25*($P$3*12*ClientesVig!R52))*(1-$G52)*1000","v":0},{"$f":"+($M52*(EnergíaVig!X52-$R$3*12*ClientesVig!S52)+$M43*(($R$3-$Q$3)*12*ClientesVig!S52)+$M34*(($Q$3-$P$3)*12*ClientesVig!S52)+$M25*($P$3*12*ClientesVig!S52))*(1-$G52)*1000","v":0},{"$f":"+($M52*(EnergíaVig!Y52-$R$3*12*ClientesVig!T52)+$M43*(($R$3-$Q$3)*12*ClientesVig!T52)+$M34*(($Q$3-$P$3)*12*ClientesVig!T52)+$M25*($P$3*12*ClientesVig!T52))*(1-$G52)*1000","v":0},{"$f":"+SUMPRODUCT(O52:R52,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J52,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q52*U52*12*(1-$G52)*1000","v":0}]
[{"$f":"+EnergíaVig!A53","v":"MTD_4 Cruz Roja"},{"$f":"+ITV_CD!B53","v":"MTD"},{"$f":"+ITV_CD!C53","v":4},{"$f":"+ITV_CD!D53","v":"Cruz Roja"},{"$f":"+ITV_CD!E53","v":"Et"},{"$f":"+ITV_CD!F53","v":"Pp"},{"$f":"+ITV_CD!G53","v":0.5},{"$f":"+B53&C53&E53&$A$3","v":"MTD4EtCPST"},{"$f":"+B53&C53&E53&$A$4","v":"MTD4Et-"},{"$f":"+B53&C53&F53&$A$3","v":"MTD4PpCPST"},null,null,{"$f":"+IFERROR(VLOOKUP(H53,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I53,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.64E-3},null,{"$f":"+EnergíaVig!V53*$M53*(1-$G53)*1000","v":0},{"$f":"+EnergíaVig!W53*$M53*(1-$G53)*1000","v":0},{"$f":"+EnergíaVig!X53*$M53*(1-$G53)*1000","v":0},{"$f":"+EnergíaVig!Y53*$M53*(1-$G53)*1000","v":0},{"$f":"+EnergíaVig!Z53*$M53*(1-$G53)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J53,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q53*U53*12*(1-$G53)*1000","v":0}]
[{"$f":"+EnergíaVig!A54","v":"BTH"},{"$f":"+ITV_CD!B54","v":"BTH"},{"$f":"+ITV_CD!C54","v":1},null,null,null,null,"BTH1CPST","BTH1-","BTH1CPST",null,null,{"$f":"+IFERROR(VLOOKUP(H54,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I54,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O55:O57)","v":64613.615073828085},{"$f":"+SUM(P55:P57)","v":65750.396689517147},{"$f":"+SUM(Q55:Q57)","v":66939.691187317803},{"$f":"+SUM(R55:R57)","v":68078.949109656794},{"$f":"+SUM(S55:S57)","v":217600.15076201182},null,{"$f":"+IFERROR(VLOOKUP(J54,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W55:W57)","v":0},null,null,{"$f":"+SUM(W54,O54)/SUM($W$7,$O$7)","v":5.1299783340567296E-3}]
[{"$f":"+EnergíaVig!A55","v":"BTH Punta"},{"$f":"+ITV_CD!B55","v":"BTH"},{"$f":"+ITV_CD!C55","v":1},{"$f":"+ITV_CD!D55","v":"Regular"},"Et",{"$f":"+ITV_CD!F55","v":"Pp"},{"$f":"+ITV_CD!G55","v":0},"BTH1EtCPST","BTH1Et-","BTH1PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H55,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I55,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.64E-3},null,{"$f":"+EnergíaVig!V55*$M55*(1-$G55)*1000","v":16054.704130721322},{"$f":"+EnergíaVig!W55*$M55*(1-$G55)*1000","v":16337.495815332737},{"$f":"+EnergíaVig!X55*$M55*(1-$G55)*1000","v":16633.322797491648},{"$f":"+EnergíaVig!Y55*$M55*(1-$G55)*1000","v":16916.635342739053},{"$f":"+SUMPRODUCT(O55:R55,PremisaCosto!$F$69:$I$69)","v":54069.062246759248},null,{"$f":"+IFERROR(VLOOKUP(J55,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q55*U55*12*(1-$G55)*1000","v":0},null,null,{"$f":"+SUM(W55,O55)/SUM($W$7,$O$7)","v":1.2746583557689177E-3}]
[{"$f":"+EnergíaVig!A56","v":"BTH Fuera de Punta Medio"},{"$f":"+ITV_CD!B56","v":"BTH"},{"$f":"+ITV_CD!C56","v":1},{"$f":"+ITV_CD!D56","v":"Regular"},"Et",{"$f":"+ITV_CD!F56","v":"Pfp"},{"$f":"+ITV_CD!G56","v":0},{"$f":"+B56&C56&E56&$A$3","v":"BTH1EtCPST"},{"$f":"+B56&C56&E56&$A$4","v":"BTH1Et-"},{"$f":"+B56&C56&F56&$A$3","v":"BTH1PfpCPST"},null,null,{"$f":"+IFERROR(VLOOKUP(H56,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I56,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.64E-3},null,{"$f":"+EnergíaVig!V56*$M56*(1-$G56)*1000","v":19190.504025333103},{"$f":"+EnergíaVig!W56*$M56*(1-$G56)*1000","v":19527.715555468407},{"$f":"+EnergíaVig!X56*$M56*(1-$G56)*1000","v":19880.539555307038},{"$f":"+EnergíaVig!Y56*$M56*(1-$G56)*1000","v":20218.604953662852},{"$f":"+SUMPRODUCT(O56:R56,PremisaCosto!$F$69:$I$69)","v":64626.345416151453},null,{"$f":"+IFERROR(VLOOKUP(J56,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q56*U56*12*(1-$G56)*1000","v":0},null,null,{"$f":"+SUM(W56,O56)/SUM($W$7,$O$7)","v":1.5236242354974415E-3}]
[{"$f":"+EnergíaVig!A57","v":"BTH Fuera de Punta Bajo"},{"$f":"+ITV_CD!B57","v":"BTH"},{"$f":"+ITV_CD!C57","v":1},{"$f":"+ITV_CD!D57","v":"Regular"},"Et",{"$f":"+ITV_CD!F57","v":"Pfp"},{"$f":"+ITV_CD!G57","v":0},"BTH1EtCPST","BTH1Et-","BTH1PfpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H57,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I57,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.64E-3},null,{"$f":"+EnergíaVig!V57*$M57*(1-$G57)*1000","v":29368.40691777366},{"$f":"+EnergíaVig!W57*$M57*(1-$G57)*1000","v":29885.185318716001},{"$f":"+EnergíaVig!X57*$M57*(1-$G57)*1000","v":30425.82883451911},{"$f":"+EnergíaVig!Y57*$M57*(1-$G57)*1000","v":30943.708813254882},{"$f":"+SUMPRODUCT(O57:R57,PremisaCosto!$F$69:$I$69)","v":98904.743099101135},null,{"$f":"+IFERROR(VLOOKUP(J57,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q57*U57*12*(1-$G57)*1000","v":0},null,null,{"$f":"+SUM(W57,O57)/SUM($W$7,$O$7)","v":2.3316957427903704E-3}]
[{"$f":"+EnergíaVig!A58","v":"BTD"},{"$f":"+ITV_CD!B58","v":"BTD"},{"$f":"+ITV_CD!C58","v":1},null,null,null,null,"BTD1CPST","BTD1-","BTD1CPST",null,null,{"$f":"+IFERROR(VLOOKUP(H58,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I58,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O59:O93)","v":4030084.9177908055},{"$f":"+SUM(P59:P93)","v":4101888.9135784563},{"$f":"+SUM(Q59:Q93)","v":4176933.8245214941},{"$f":"+SUM(R59:R93)","v":4248636.4531928515},{"$f":"+SUM(S59:S93)","v":13576110.083261561},null,{"$f":"+IFERROR(VLOOKUP(J58,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W59:W93)","v":0},null,null,{"$f":"+SUM(W58,O58)/SUM($W$7,$O$7)","v":0.31996736738925768}]
[{"$f":"+EnergíaVig!A59","v":"BTD_1 (0-10,000)"},{"$f":"+ITV_CD!B59","v":"BTD"},{"$f":"+ITV_CD!C59","v":1},null,null,null,null,"BTD1CPST","BTD1-","BTD1CPST",null,null,{"$f":"+M60","v":2.64E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O59:R59,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U60","v":0}]
[{"$f":"+EnergíaVig!A60","v":"BTD_1 Regular"},{"$f":"+ITV_CD!B60","v":"BTD"},{"$f":"+ITV_CD!C60","v":1},{"$f":"+ITV_CD!D60","v":"Regular"},{"$f":"+ITV_CD!E60","v":"Et"},{"$f":"+ITV_CD!F60","v":"Pp"},{"$f":"+ITV_CD!G60","v":0},"BTD1EtCPST","BTD1Et-","BTD1PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H60,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I60,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.64E-3},null,{"$f":"+EnergíaVig!V60*$M60*(1-$G60)*1000","v":1658226.6929183339},{"$f":"+EnergíaVig!W60*$M60*(1-$G60)*1000","v":1687774.1788913906},{"$f":"+EnergíaVig!X60*$M60*(1-$G60)*1000","v":1718655.0808249537},{"$f":"+EnergíaVig!Y60*$M60*(1-$G60)*1000","v":1748160.1434286793},{"$f":"+EnergíaVig!Z60*$M60*(1-$G60)*1000","v":5586022.408330474},null,{"$f":"+IFERROR(VLOOKUP(J60,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q60*U60*12*(1-$G75)*1000","v":0}]
[{"$f":"+EnergíaVig!A61","v":"BTD_1 Agro"},{"$f":"+ITV_CD!B61","v":"BTD"},{"$f":"+ITV_CD!C61","v":1},{"$f":"+ITV_CD!D61","v":"Agropecuario"},{"$f":"+ITV_CD!E61","v":"Et"},{"$f":"+ITV_CD!F61","v":"Pp"},{"$f":"+ITV_CD!G61","v":0.05},"BTD1EtCPST","BTD1Et-","BTD1PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H61,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I61,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.64E-3},null,{"$f":"+EnergíaVig!V61*$M61*(1-$G61)*1000","v":6660.0051794009114},{"$f":"+EnergíaVig!W61*$M61*(1-$G61)*1000","v":6778.8068223935334},{"$f":"+EnergíaVig!X61*$M61*(1-$G61)*1000","v":6902.9589993573272},{"$f":"+EnergíaVig!Y61*$M61*(1-$G61)*1000","v":7021.5536918528142},{"$f":"+EnergíaVig!Z61*$M61*(1-$G61)*1000","v":22435.923811636068},null,{"$f":"+IFERROR(VLOOKUP(J61,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q61*U61*12*(1-$G77)*1000","v":0}]
[{"$f":"+EnergíaVig!A62","v":"BTD_1 Jub. 1"},{"$f":"+ITV_CD!B62","v":"BTD"},{"$f":"+ITV_CD!C62","v":1},{"$f":"+ITV_CD!D62","v":"Jubilados - 1"},{"$f":"+ITV_CD!E62","v":"Et"},{"$f":"+ITV_CD!F62","v":"Pp"},{"$f":"+ITV_CD!G62","v":0.25},"BTD1EtCPST","BTD1Et-","BTD1PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H62,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I62,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.64E-3},null,{"$f":"+EnergíaVig!V62*$M62*(1-$G62)*1000","v":0},{"$f":"+EnergíaVig!W62*$M62*(1-$G62)*1000","v":0},{"$f":"+EnergíaVig!X62*$M62*(1-$G62)*1000","v":0},{"$f":"+EnergíaVig!Y62*$M62*(1-$G62)*1000","v":0},{"$f":"+EnergíaVig!Z62*$M62*(1-$G62)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J62,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q62*U62*12*(1-$G78)*1000","v":0}]
[{"$f":"+EnergíaVig!A63","v":"BTD_1 Jub. 2"},{"$f":"+ITV_CD!B63","v":"BTD"},{"$f":"+ITV_CD!C63","v":1},{"$f":"+ITV_CD!D63","v":"Jubilados - 2"},{"$f":"+ITV_CD!E63","v":"Et"},{"$f":"+ITV_CD!F63","v":"Pp"},{"$f":"+ITV_CD!G63","v":0.25},"BTD1EtCPST","BTD1Et-","BTD1PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H63,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I63,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.64E-3},null,{"$f":"+((EnergíaVig!V63-ClientesVig!Q63*0.6*12)+(ClientesVig!Q63*0.6*12)*(1-$G63))*$M63*1000","v":1105.9082970244167},{"$f":"+((EnergíaVig!W63-ClientesVig!R63*0.6*12)+(ClientesVig!R63*0.6*12)*(1-$G63))*$M63*1000","v":1117.3197174465843},{"$f":"+((EnergíaVig!X63-ClientesVig!S63*0.6*12)+(ClientesVig!S63*0.6*12)*(1-$G63))*$M63*1000","v":1129.9145995210549},{"$f":"+((EnergíaVig!Y63-ClientesVig!T63*0.6*12)+(ClientesVig!T63*0.6*12)*(1-$G63))*$M63*1000","v":1143.4672411899003},{"$f":"+((EnergíaVig!Z63-ClientesVig!U63*0.6*12)+(ClientesVig!U63*0.6*12)*(1-$G63))*$M63*1000","v":3794.3586932254816},null,{"$f":"+IFERROR(VLOOKUP(J63,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q63*U63*12*(1-$G79)*1000","v":0}]
[{"$f":"+EnergíaVig!A64","v":"BTD_1 Discap."},{"$f":"+ITV_CD!B64","v":"BTD"},{"$f":"+ITV_CD!C64","v":1},{"$f":"+ITV_CD!D64","v":"Jubilados - 1"},{"$f":"+ITV_CD!E64","v":"Et"},{"$f":"+ITV_CD!F64","v":"Pp"},{"$f":"+ITV_CD!G64","v":0.25},"BTD1EtCPST","BTD1Et-","BTD1PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H64,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I64,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.64E-3},null,{"$f":"+EnergíaVig!V64*$M64*(1-$G64)*1000","v":0},{"$f":"+EnergíaVig!W64*$M64*(1-$G64)*1000","v":0},{"$f":"+EnergíaVig!X64*$M64*(1-$G64)*1000","v":0},{"$f":"+EnergíaVig!Y64*$M64*(1-$G64)*1000","v":0},{"$f":"+EnergíaVig!Z64*$M64*(1-$G64)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J64,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q64*U64*12*(1-$G80)*1000","v":0}]
[{"$f":"+EnergíaVig!A65","v":"BTD_1 Discapacitados 601-más"},{"$f":"+ITV_CD!B65","v":"BTD"},{"$f":"+ITV_CD!C65","v":1},{"$f":"+ITV_CD!D65","v":"Jubilados - 2"},{"$f":"+ITV_CD!E65","v":"Et"},{"$f":"+ITV_CD!F65","v":"Pp"},{"$f":"+ITV_CD!G65","v":0.25},"BTD1EtCPST","BTD1Et-","BTD1PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H65,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I65,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.64E-3},null,{"$f":"+((EnergíaVig!V65-ClientesVig!Q65*0.6*12)+(ClientesVig!Q65*0.6*12)*(1-$G65))*$M65*1000","v":0},{"$f":"+((EnergíaVig!W65-ClientesVig!R65*0.6*12)+(ClientesVig!R65*0.6*12)*(1-$G65))*$M65*1000","v":0},{"$f":"+((EnergíaVig!X65-ClientesVig!S65*0.6*12)+(ClientesVig!S65*0.6*12)*(1-$G65))*$M65*1000","v":0},{"$f":"+((EnergíaVig!Y65-ClientesVig!T65*0.6*12)+(ClientesVig!T65*0.6*12)*(1-$G65))*$M65*1000","v":0},{"$f":"+((EnergíaVig!Z65-ClientesVig!U65*0.6*12)+(ClientesVig!U65*0.6*12)*(1-$G65))*$M65*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J65,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q65*U65*12*(1-$G81)*1000","v":0}]
[{"$f":"+EnergíaVig!A66","v":"BTD_1 Político"},{"$f":"+ITV_CD!B66","v":"BTD"},{"$f":"+ITV_CD!C66","v":1},{"$f":"+ITV_CD!D66","v":"Político"},{"$f":"+ITV_CD!E66","v":"Et"},{"$f":"+ITV_CD!F66","v":"Pp"},{"$f":"+ITV_CD!G66","v":0.5},"BTD1EtCPST","BTD1Et-","BTD1PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H66,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I66,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.64E-3},null,{"$f":"+EnergíaVig!V66*$M66*(1-$G66)*1000","v":115.15021109799859},{"$f":"+EnergíaVig!W66*$M66*(1-$G66)*1000","v":117.20426870019105},{"$f":"+EnergíaVig!X66*$M66*(1-$G66)*1000","v":119.35083600765716},{"$f":"+EnergíaVig!Y66*$M66*(1-$G66)*1000","v":121.40131547548032},{"$f":"+EnergíaVig!Z66*$M66*(1-$G66)*1000","v":387.91281590578291},null,{"$f":"+IFERROR(VLOOKUP(J66,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q66*U66*12*(1-$G80)*1000","v":0}]
[{"$f":"+EnergíaVig!A67","v":"BTD_1 Cruz Roja"},{"$f":"+ITV_CD!B67","v":"BTD"},{"$f":"+ITV_CD!C67","v":1},{"$f":"+ITV_CD!D67","v":"Cruz Roja"},{"$f":"+ITV_CD!E67","v":"Et"},{"$f":"+ITV_CD!F67","v":"Pp"},{"$f":"+ITV_CD!G67","v":1},{"$f":"+B67&C67&E67&$A$3","v":"BTD1EtCPST"},{"$f":"+B67&C67&E67&$A$4","v":"BTD1Et-"},{"$f":"+B67&C67&F67&$A$3","v":"BTD1PpCPST"},null,null,{"$f":"+IFERROR(VLOOKUP(H67,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I67,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.64E-3},null,{"$f":"+EnergíaVig!V67*$M67*(1-$G67)*1000","v":0},{"$f":"+EnergíaVig!W67*$M67*(1-$G67)*1000","v":0},{"$f":"+EnergíaVig!X67*$M67*(1-$G67)*1000","v":0},{"$f":"+EnergíaVig!Y67*$M67*(1-$G67)*1000","v":0},{"$f":"+EnergíaVig!Z67*$M67*(1-$G67)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J67,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q67*U67*12*(1-$G67)*1000","v":0}]
[{"$f":"+EnergíaVig!A68","v":"BTD_2 (10,001-30,000)"},{"$f":"+ITV_CD!B68","v":"BTD"},{"$f":"+ITV_CD!C68","v":2},null,null,null,null,"BTD2CPST","BTD2-","BTD2CPST",null,null,{"$f":"+M69","v":2.64E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O68:R68,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U69","v":0}]
[{"$f":"+EnergíaVig!A69","v":"BTD_2 Regular"},{"$f":"+ITV_CD!B69","v":"BTD"},{"$f":"+ITV_CD!C69","v":2},{"$f":"+ITV_CD!D69","v":"Regular"},{"$f":"+ITV_CD!E69","v":"Et"},{"$f":"+ITV_CD!F69","v":"Pp"},{"$f":"+ITV_CD!G69","v":0},"BTD2EtCPST","BTD2Et-","BTD2PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H69,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I69,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.64E-3},null,{"$f":"+($M69*(EnergíaVig!V69-$P$3*12*ClientesVig!Q69)+$M60*($P$3*12*ClientesVig!Q69))*(1-$G69)*1000","v":1069148.4071419626},{"$f":"+($M69*(EnergíaVig!W69-$P$3*12*ClientesVig!R69)+$M60*($P$3*12*ClientesVig!R69))*(1-$G69)*1000","v":1088198.9482423351},{"$f":"+($M69*(EnergíaVig!X69-$P$3*12*ClientesVig!S69)+$M60*($P$3*12*ClientesVig!S69))*(1-$G69)*1000","v":1108109.2269558713},{"$f":"+($M69*(EnergíaVig!Y69-$P$3*12*ClientesVig!T69)+$M60*($P$3*12*ClientesVig!T69))*(1-$G69)*1000","v":1127132.5064287588},{"$f":"+SUMPRODUCT(O69:R69,PremisaCosto!$F$69:$I$69)","v":3601609.3104587202},null,{"$f":"+IFERROR(VLOOKUP(J69,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q69*U69*12*(1-$G84)*1000","v":0}]
[{"$f":"+EnergíaVig!A70","v":"BTD_2 Agro"},{"$f":"+ITV_CD!B70","v":"BTD"},{"$f":"+ITV_CD!C70","v":2},{"$f":"+ITV_CD!D70","v":"Agropecuario"},{"$f":"+ITV_CD!E70","v":"Et"},{"$f":"+ITV_CD!F70","v":"Pp"},{"$f":"+ITV_CD!G70","v":0.05},"BTD2EtCPST","BTD2Et-","BTD2PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H70,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I70,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.64E-3},null,{"$f":"+($M70*(EnergíaVig!V70-$P$3*12*ClientesVig!Q70)+$M61*($P$3*12*ClientesVig!Q70))*(1-$G70)*1000","v":5530.1649852950522},{"$f":"+($M70*(EnergíaVig!W70-$P$3*12*ClientesVig!R70)+$M61*($P$3*12*ClientesVig!R70))*(1-$G70)*1000","v":5628.8124590696034},{"$f":"+($M70*(EnergíaVig!X70-$P$3*12*ClientesVig!S70)+$M61*($P$3*12*ClientesVig!S70))*(1-$G70)*1000","v":5731.9027725751985},{"$f":"+($M70*(EnergíaVig!Y70-$P$3*12*ClientesVig!T70)+$M61*($P$3*12*ClientesVig!T70))*(1-$G70)*1000","v":5830.3784040820437},{"$f":"+SUMPRODUCT(O70:R70,PremisaCosto!$F$69:$I$69)","v":18629.76933705901},null,{"$f":"+IFERROR(VLOOKUP(J70,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q70*U70*12*(1-$G86)*1000","v":0}]
[{"$f":"+EnergíaVig!A71","v":"BTD_2 Jub. 1"},{"$f":"+ITV_CD!B71","v":"BTD"},{"$f":"+ITV_CD!C71","v":2},{"$f":"+ITV_CD!D71","v":"Jubilados - 1"},{"$f":"+ITV_CD!E71","v":"Et"},{"$f":"+ITV_CD!F71","v":"Pp"},{"$f":"+ITV_CD!G71","v":0.25},"BTD2EtCPST","BTD2Et-","BTD2PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H71,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I71,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.64E-3},null,{"$f":"+($M71*(EnergíaVig!V71-$P$3*12*ClientesVig!Q71)+$M62*($P$3*12*ClientesVig!Q71))*(1-$G71)*1000","v":0},{"$f":"+($M71*(EnergíaVig!W71-$P$3*12*ClientesVig!R71)+$M62*($P$3*12*ClientesVig!R71))*(1-$G71)*1000","v":0},{"$f":"+($M71*(EnergíaVig!X71-$P$3*12*ClientesVig!S71)+$M62*($P$3*12*ClientesVig!S71))*(1-$G71)*1000","v":0},{"$f":"+($M71*(EnergíaVig!Y71-$P$3*12*ClientesVig!T71)+$M62*($P$3*12*ClientesVig!T71))*(1-$G71)*1000","v":0},{"$f":"+SUMPRODUCT(O71:R71,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J71,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q71*U71*12*(1-$G87)*1000","v":0}]
[{"$f":"+EnergíaVig!A72","v":"BTD_2 Jub. 2"},{"$f":"+ITV_CD!B72","v":"BTD"},{"$f":"+ITV_CD!C72","v":2},{"$f":"+ITV_CD!D72","v":"Jubilados - 2"},{"$f":"+ITV_CD!E72","v":"Et"},{"$f":"+ITV_CD!F72","v":"Pp"},{"$f":"+ITV_CD!G72","v":0.25},"BTD2EtCPST","BTD2Et-","BTD2PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H72,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I72,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.64E-3},null,{"$f":"+($M72*(EnergíaVig!V72-$P$3*12*ClientesVig!Q72)+$M63*($P$3*12*ClientesVig!Q72-$P$4*12*ClientesVig!Q72)+$M63*$P$4*12*ClientesVig!Q72*(1-$G72))*1000","v":1050.7713538635755},{"$f":"+($M72*(EnergíaVig!W72-$P$3*12*ClientesVig!R72)+$M63*($P$3*12*ClientesVig!R72-$P$4*12*ClientesVig!R72)+$M63*$P$4*12*ClientesVig!R72*(1-$G72))*1000","v":1062.01346868168},{"$f":"+($M72*(EnergíaVig!X72-$P$3*12*ClientesVig!S72)+$M63*($P$3*12*ClientesVig!S72-$P$4*12*ClientesVig!S72)+$M63*$P$4*12*ClientesVig!S72*(1-$G72))*1000","v":1074.3789204047241},{"$f":"+($M72*(EnergíaVig!Y72-$P$3*12*ClientesVig!T72)+$M63*($P$3*12*ClientesVig!T72-$P$4*12*ClientesVig!T72)+$M63*$P$4*12*ClientesVig!T72*(1-$G72))*1000","v":1087.6575519769392},{"$f":"+SUMPRODUCT(O72:R72,PremisaCosto!$F$69:$I$69)","v":3507.801024387456},null,{"$f":"+IFERROR(VLOOKUP(J72,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q72*U72*12*(1-$G88)*1000","v":0}]
[{"$f":"+EnergíaVig!A73","v":"BTD_2 Discap."},{"$f":"+ITV_CD!B73","v":"BTD"},{"$f":"+ITV_CD!C73","v":2},{"$f":"+ITV_CD!D73","v":"Jubilados - 1"},{"$f":"+ITV_CD!E73","v":"Et"},{"$f":"+ITV_CD!F73","v":"Pp"},{"$f":"+ITV_CD!G73","v":0.25},"BTD2EtCPST","BTD2Et-","BTD2PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H73,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I73,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.64E-3},null,{"$f":"+($M73*(EnergíaVig!V73-$P$3*12*ClientesVig!Q73)+$M64*($P$3*12*ClientesVig!Q73))*(1-$G73)*1000","v":0},{"$f":"+($M73*(EnergíaVig!W73-$P$3*12*ClientesVig!R73)+$M64*($P$3*12*ClientesVig!R73))*(1-$G73)*1000","v":0},{"$f":"+($M73*(EnergíaVig!X73-$P$3*12*ClientesVig!S73)+$M64*($P$3*12*ClientesVig!S73))*(1-$G73)*1000","v":0},{"$f":"+($M73*(EnergíaVig!Y73-$P$3*12*ClientesVig!T73)+$M64*($P$3*12*ClientesVig!T73))*(1-$G73)*1000","v":0},{"$f":"+SUMPRODUCT(O73:R73,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J73,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q73*U73*12*(1-$G89)*1000","v":0}]
[{"$f":"+EnergíaVig!A74","v":"BTD_2 Discapacitados 601-más"},{"$f":"+ITV_CD!B74","v":"BTD"},{"$f":"+ITV_CD!C74","v":2},{"$f":"+ITV_CD!D74","v":"Jubilados - 2"},{"$f":"+ITV_CD!E74","v":"Et"},{"$f":"+ITV_CD!F74","v":"Pp"},{"$f":"+ITV_CD!G74","v":0.25},"BTD2EtCPST","BTD2Et-","BTD2PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H74,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I74,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.64E-3},null,{"$f":"+($M74*(EnergíaVig!V74-$P$3*12*ClientesVig!Q74)+$M65*($P$3*12*ClientesVig!Q74-$P$4*12*ClientesVig!Q74)+$M65*$P$4*12*ClientesVig!Q74*(1-$G74))*1000","v":0},{"$f":"+($M74*(EnergíaVig!W74-$P$3*12*ClientesVig!R74)+$M65*($P$3*12*ClientesVig!R74-$P$4*12*ClientesVig!R74)+$M65*$P$4*12*ClientesVig!R74*(1-$G74))*1000","v":0},{"$f":"+($M74*(EnergíaVig!X74-$P$3*12*ClientesVig!S74)+$M65*($P$3*12*ClientesVig!S74-$P$4*12*ClientesVig!S74)+$M65*$P$4*12*ClientesVig!S74*(1-$G74))*1000","v":0},{"$f":"+($M74*(EnergíaVig!Y74-$P$3*12*ClientesVig!T74)+$M65*($P$3*12*ClientesVig!T74-$P$4*12*ClientesVig!T74)+$M65*$P$4*12*ClientesVig!T74*(1-$G74))*1000","v":0},{"$f":"+SUMPRODUCT(O74:R74,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J74,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q74*U74*12*(1-$G90)*1000","v":0}]
[{"$f":"+EnergíaVig!A75","v":"BTD_2 Político"},{"$f":"+ITV_CD!B75","v":"BTD"},{"$f":"+ITV_CD!C75","v":2},{"$f":"+ITV_CD!D75","v":"Político"},{"$f":"+ITV_CD!E75","v":"Et"},{"$f":"+ITV_CD!F75","v":"Pp"},{"$f":"+ITV_CD!G75","v":0.5},"BTD2EtCPST","BTD2Et-","BTD2PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H75,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I75,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.64E-3},null,{"$f":"+($M75*(EnergíaVig!V75-$P$3*12*ClientesVig!Q75)+$M66*($P$3*12*ClientesVig!Q75))*(1-$G75)*1000","v":150.92069189879629},{"$f":"+($M75*(EnergíaVig!W75-$P$3*12*ClientesVig!R75)+$M66*($P$3*12*ClientesVig!R75))*(1-$G75)*1000","v":153.61282586509049},{"$f":"+($M75*(EnergíaVig!X75-$P$3*12*ClientesVig!S75)+$M66*($P$3*12*ClientesVig!S75))*(1-$G75)*1000","v":156.42620692762637},{"$f":"+($M75*(EnergíaVig!Y75-$P$3*12*ClientesVig!T75)+$M66*($P$3*12*ClientesVig!T75))*(1-$G75)*1000","v":159.11365124107868},{"$f":"+SUMPRODUCT(O75:R75,PremisaCosto!$F$69:$I$69)","v":508.41479155506897},null,{"$f":"+IFERROR(VLOOKUP(J75,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q75*U75*12*(1-$G89)*1000","v":0}]
[{"$f":"+EnergíaVig!A76","v":"BTD_2 Cruz Roja"},{"$f":"+ITV_CD!B76","v":"BTD"},{"$f":"+ITV_CD!C76","v":2},{"$f":"+ITV_CD!D76","v":"Cruz Roja"},{"$f":"+ITV_CD!E76","v":"Et"},{"$f":"+ITV_CD!F76","v":"Pp"},{"$f":"+ITV_CD!G76","v":1},{"$f":"+B76&C76&E76&$A$3","v":"BTD2EtCPST"},{"$f":"+B76&C76&E76&$A$4","v":"BTD2Et-"},{"$f":"+B76&C76&F76&$A$3","v":"BTD2PpCPST"},null,null,{"$f":"+IFERROR(VLOOKUP(H76,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I76,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.64E-3},null,{"$f":"+EnergíaVig!V76*$M76*(1-$G76)*1000","v":0},{"$f":"+EnergíaVig!W76*$M76*(1-$G76)*1000","v":0},{"$f":"+EnergíaVig!X76*$M76*(1-$G76)*1000","v":0},{"$f":"+EnergíaVig!Y76*$M76*(1-$G76)*1000","v":0},{"$f":"+EnergíaVig!Z76*$M76*(1-$G76)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J76,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q76*U76*12*(1-$G76)*1000","v":0}]
[{"$f":"+EnergíaVig!A77","v":"BTD_3 (30,001-50,000)"},{"$f":"+ITV_CD!B77","v":"BTD"},{"$f":"+ITV_CD!C77","v":3},null,null,null,null,"BTD3CPST","BTD3-","BTD3CPST",null,null,{"$f":"+M78","v":2.64E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O77:R77,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U78","v":0}]
[{"$f":"+EnergíaVig!A78","v":"BTD_3 Regular"},{"$f":"+ITV_CD!B78","v":"BTD"},{"$f":"+ITV_CD!C78","v":3},{"$f":"+ITV_CD!D78","v":"Regular"},{"$f":"+ITV_CD!E78","v":"Et"},{"$f":"+ITV_CD!F78","v":"Pp"},{"$f":"+ITV_CD!G78","v":0},"BTD3EtCPST","BTD3Et-","BTD3PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H78,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I78,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.64E-3},null,{"$f":"+($M78*(EnergíaVig!V78-$Q$3*12*ClientesVig!Q78)+$M69*(($Q$3-$P$3)*12*ClientesVig!Q78)+$M60*($P$3*12*ClientesVig!Q78))*(1-$G78)*1000","v":480986.52732830046},{"$f":"+($M78*(EnergíaVig!W78-$Q$3*12*ClientesVig!R78)+$M69*(($Q$3-$P$3)*12*ClientesVig!R78)+$M60*($P$3*12*ClientesVig!R78))*(1-$G78)*1000","v":489553.38368821208},{"$f":"+($M78*(EnergíaVig!X78-$Q$3*12*ClientesVig!S78)+$M69*(($Q$3-$P$3)*12*ClientesVig!S78)+$M60*($P$3*12*ClientesVig!S78))*(1-$G78)*1000","v":498507.15342027252},{"$f":"+($M78*(EnergíaVig!Y78-$Q$3*12*ClientesVig!T78)+$M69*(($Q$3-$P$3)*12*ClientesVig!T78)+$M60*($P$3*12*ClientesVig!T78))*(1-$G78)*1000","v":507062.75742206891},{"$f":"+SUMPRODUCT(O78:R78,PremisaCosto!$F$69:$I$69)","v":1620270.2178706957},null,{"$f":"+IFERROR(VLOOKUP(J78,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q78*U78*12*(1-$G93)*1000","v":0}]
[{"$f":"+EnergíaVig!A79","v":"BTD_3 Agro"},{"$f":"+ITV_CD!B79","v":"BTD"},{"$f":"+ITV_CD!C79","v":3},{"$f":"+ITV_CD!D79","v":"Agropecuario"},{"$f":"+ITV_CD!E79","v":"Et"},{"$f":"+ITV_CD!F79","v":"Pp"},{"$f":"+ITV_CD!G79","v":0.05},"BTD3EtCPST","BTD3Et-","BTD3PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H79,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I79,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.64E-3},null,{"$f":"+($M79*(EnergíaVig!V79-$Q$3*12*ClientesVig!Q79)+$M70*(($Q$3-$P$3)*12*ClientesVig!Q79)+$M61*($P$3*12*ClientesVig!Q79))*(1-$G79)*1000","v":1688.9163833866783},{"$f":"+($M79*(EnergíaVig!W79-$Q$3*12*ClientesVig!R79)+$M70*(($Q$3-$P$3)*12*ClientesVig!R79)+$M61*($P$3*12*ClientesVig!R79))*(1-$G79)*1000","v":1719.0433931740104},{"$f":"+($M79*(EnergíaVig!X79-$Q$3*12*ClientesVig!S79)+$M70*(($Q$3-$P$3)*12*ClientesVig!S79)+$M61*($P$3*12*ClientesVig!S79))*(1-$G79)*1000","v":1750.5272494262267},{"$f":"+($M79*(EnergíaVig!Y79-$Q$3*12*ClientesVig!T79)+$M70*(($Q$3-$P$3)*12*ClientesVig!T79)+$M61*($P$3*12*ClientesVig!T79))*(1-$G79)*1000","v":1780.6017784608046},{"$f":"+SUMPRODUCT(O79:R79,PremisaCosto!$F$69:$I$69)","v":5689.5450200379555},null,{"$f":"+IFERROR(VLOOKUP(J79,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q79*U79*12*(1-$G95)*1000","v":0}]
[{"$f":"+EnergíaVig!A80","v":"BTD_3 Jub. 1"},{"$f":"+ITV_CD!B80","v":"BTD"},{"$f":"+ITV_CD!C80","v":3},{"$f":"+ITV_CD!D80","v":"Jubilados - 1"},{"$f":"+ITV_CD!E80","v":"Et"},{"$f":"+ITV_CD!F80","v":"Pp"},{"$f":"+ITV_CD!G80","v":0.25},"BTD3EtCPST","BTD3Et-","BTD3PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H80,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I80,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.64E-3},null,{"$f":"+($M80*(EnergíaVig!V80-$Q$3*12*ClientesVig!Q80)+$M71*(($Q$3-$P$3)*12*ClientesVig!Q80)+$M62*($P$3*12*ClientesVig!Q80))*(1-$G80)*1000","v":0},{"$f":"+($M80*(EnergíaVig!W80-$Q$3*12*ClientesVig!R80)+$M71*(($Q$3-$P$3)*12*ClientesVig!R80)+$M62*($P$3*12*ClientesVig!R80))*(1-$G80)*1000","v":0},{"$f":"+($M80*(EnergíaVig!X80-$Q$3*12*ClientesVig!S80)+$M71*(($Q$3-$P$3)*12*ClientesVig!S80)+$M62*($P$3*12*ClientesVig!S80))*(1-$G80)*1000","v":0},{"$f":"+($M80*(EnergíaVig!Y80-$Q$3*12*ClientesVig!T80)+$M71*(($Q$3-$P$3)*12*ClientesVig!T80)+$M62*($P$3*12*ClientesVig!T80))*(1-$G80)*1000","v":0},{"$f":"+SUMPRODUCT(O80:R80,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J80,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q80*U80*12*(1-$G96)*1000","v":0}]
[{"$f":"+EnergíaVig!A81","v":"BTD_3 Jub. 2"},{"$f":"+ITV_CD!B81","v":"BTD"},{"$f":"+ITV_CD!C81","v":3},{"$f":"+ITV_CD!D81","v":"Jubilados - 2"},{"$f":"+ITV_CD!E81","v":"Et"},{"$f":"+ITV_CD!F81","v":"Pp"},{"$f":"+ITV_CD!G81","v":0.25},"BTD3EtCPST","BTD3Et-","BTD3PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H81,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I81,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.64E-3},null,{"$f":"+($M81*(EnergíaVig!V81-$Q$3*12*ClientesVig!Q81)+$M72*(($Q$3-$P$3)*12*ClientesVig!Q81)+$M63*(($P$3-$P$4)*12*ClientesVig!Q81)+$M63*$P$4*12*ClientesVig!Q81*(1-$G81))*1000","v":0},{"$f":"+($M81*(EnergíaVig!W81-$Q$3*12*ClientesVig!R81)+$M72*(($Q$3-$P$3)*12*ClientesVig!R81)+$M63*(($P$3-$P$4)*12*ClientesVig!R81)+$M63*$P$4*12*ClientesVig!R81*(1-$G81))*1000","v":0},{"$f":"+($M81*(EnergíaVig!X81-$Q$3*12*ClientesVig!S81)+$M72*(($Q$3-$P$3)*12*ClientesVig!S81)+$M63*(($P$3-$P$4)*12*ClientesVig!S81)+$M63*$P$4*12*ClientesVig!S81*(1-$G81))*1000","v":0},{"$f":"+($M81*(EnergíaVig!Y81-$Q$3*12*ClientesVig!T81)+$M72*(($Q$3-$P$3)*12*ClientesVig!T81)+$M63*(($P$3-$P$4)*12*ClientesVig!T81)+$M63*$P$4*12*ClientesVig!T81*(1-$G81))*1000","v":0},{"$f":"+SUMPRODUCT(O81:R81,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J81,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q81*U81*12*(1-$G97)*1000","v":0}]
[{"$f":"+EnergíaVig!A82","v":"BTD_3 Discap."},{"$f":"+ITV_CD!B82","v":"BTD"},{"$f":"+ITV_CD!C82","v":3},{"$f":"+ITV_CD!D82","v":"Jubilados - 1"},{"$f":"+ITV_CD!E82","v":"Et"},{"$f":"+ITV_CD!F82","v":"Pp"},{"$f":"+ITV_CD!G82","v":0.25},"BTD3EtCPST","BTD3Et-","BTD3PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H82,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I82,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.64E-3},null,{"$f":"+($M82*(EnergíaVig!V82-$Q$3*12*ClientesVig!Q82)+$M73*(($Q$3-$P$3)*12*ClientesVig!Q82)+$M64*($P$3*12*ClientesVig!Q82))*(1-$G82)*1000","v":0},{"$f":"+($M82*(EnergíaVig!W82-$Q$3*12*ClientesVig!R82)+$M73*(($Q$3-$P$3)*12*ClientesVig!R82)+$M64*($P$3*12*ClientesVig!R82))*(1-$G82)*1000","v":0},{"$f":"+($M82*(EnergíaVig!X82-$Q$3*12*ClientesVig!S82)+$M73*(($Q$3-$P$3)*12*ClientesVig!S82)+$M64*($P$3*12*ClientesVig!S82))*(1-$G82)*1000","v":0},{"$f":"+($M82*(EnergíaVig!Y82-$Q$3*12*ClientesVig!T82)+$M73*(($Q$3-$P$3)*12*ClientesVig!T82)+$M64*($P$3*12*ClientesVig!T82))*(1-$G82)*1000","v":0},{"$f":"+SUMPRODUCT(O82:R82,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J82,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q82*U82*12*(1-$G98)*1000","v":0}]
[{"$f":"+EnergíaVig!A83","v":"BTD_3 Discapacitados 601-más"},{"$f":"+ITV_CD!B83","v":"BTD"},{"$f":"+ITV_CD!C83","v":3},{"$f":"+ITV_CD!D83","v":"Jubilados - 2"},{"$f":"+ITV_CD!E83","v":"Et"},{"$f":"+ITV_CD!F83","v":"Pp"},{"$f":"+ITV_CD!G83","v":0.25},"BTD3EtCPST","BTD3Et-","BTD3PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H83,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I83,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.64E-3},null,{"$f":"+($M83*(EnergíaVig!V83-$Q$3*12*ClientesVig!Q83)+$M74*(($Q$3-$P$3)*12*ClientesVig!Q83)+$M65*(($P$3-$P$4)*12*ClientesVig!Q83)+$M65*$P$4*12*ClientesVig!Q83*(1-$G83))*1000","v":0},{"$f":"+($M83*(EnergíaVig!W83-$Q$3*12*ClientesVig!R83)+$M74*(($Q$3-$P$3)*12*ClientesVig!R83)+$M65*(($P$3-$P$4)*12*ClientesVig!R83)+$M65*$P$4*12*ClientesVig!R83*(1-$G83))*1000","v":0},{"$f":"+($M83*(EnergíaVig!X83-$Q$3*12*ClientesVig!S83)+$M74*(($Q$3-$P$3)*12*ClientesVig!S83)+$M65*(($P$3-$P$4)*12*ClientesVig!S83)+$M65*$P$4*12*ClientesVig!S83*(1-$G83))*1000","v":0},{"$f":"+($M83*(EnergíaVig!Y83-$Q$3*12*ClientesVig!T83)+$M74*(($Q$3-$P$3)*12*ClientesVig!T83)+$M65*(($P$3-$P$4)*12*ClientesVig!T83)+$M65*$P$4*12*ClientesVig!T83*(1-$G83))*1000","v":0},{"$f":"+SUMPRODUCT(O83:R83,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J83,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q83*U83*12*(1-$G99)*1000","v":0}]
[{"$f":"+EnergíaVig!A84","v":"BTD_3 Político"},{"$f":"+ITV_CD!B84","v":"BTD"},{"$f":"+ITV_CD!C84","v":3},{"$f":"+ITV_CD!D84","v":"Político"},{"$f":"+ITV_CD!E84","v":"Et"},{"$f":"+ITV_CD!F84","v":"Pp"},{"$f":"+ITV_CD!G84","v":0.5},"BTD3EtCPST","BTD3Et-","BTD3PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H84,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I84,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.64E-3},null,{"$f":"+($M84*(EnergíaVig!V84-$Q$3*12*ClientesVig!Q84)+$M75*(($Q$3-$P$3)*12*ClientesVig!Q84)+$M66*($P$3*12*ClientesVig!Q84))*(1-$G84)*1000","v":0},{"$f":"+($M84*(EnergíaVig!W84-$Q$3*12*ClientesVig!R84)+$M75*(($Q$3-$P$3)*12*ClientesVig!R84)+$M66*($P$3*12*ClientesVig!R84))*(1-$G84)*1000","v":0},{"$f":"+($M84*(EnergíaVig!X84-$Q$3*12*ClientesVig!S84)+$M75*(($Q$3-$P$3)*12*ClientesVig!S84)+$M66*($P$3*12*ClientesVig!S84))*(1-$G84)*1000","v":0},{"$f":"+($M84*(EnergíaVig!Y84-$Q$3*12*ClientesVig!T84)+$M75*(($Q$3-$P$3)*12*ClientesVig!T84)+$M66*($P$3*12*ClientesVig!T84))*(1-$G84)*1000","v":0},{"$f":"+SUMPRODUCT(O84:R84,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J84,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q84*U84*12*(1-$G98)*1000","v":0}]
[{"$f":"+EnergíaVig!A85","v":"BTD_3 Cruz Roja"},{"$f":"+ITV_CD!B85","v":"BTD"},{"$f":"+ITV_CD!C85","v":3},{"$f":"+ITV_CD!D85","v":"Cruz Roja"},{"$f":"+ITV_CD!E85","v":"Et"},{"$f":"+ITV_CD!F85","v":"Pp"},{"$f":"+ITV_CD!G85","v":1},{"$f":"+B85&C85&E85&$A$3","v":"BTD3EtCPST"},{"$f":"+B85&C85&E85&$A$4","v":"BTD3Et-"},{"$f":"+B85&C85&F85&$A$3","v":"BTD3PpCPST"},null,null,{"$f":"+IFERROR(VLOOKUP(H85,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I85,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.64E-3},null,{"$f":"+EnergíaVig!V85*$M85*(1-$G85)*1000","v":0},{"$f":"+EnergíaVig!W85*$M85*(1-$G85)*1000","v":0},{"$f":"+EnergíaVig!X85*$M85*(1-$G85)*1000","v":0},{"$f":"+EnergíaVig!Y85*$M85*(1-$G85)*1000","v":0},{"$f":"+EnergíaVig!Z85*$M85*(1-$G85)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J85,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q85*U85*12*(1-$G85)*1000","v":0}]
[{"$f":"+EnergíaVig!A86","v":"BTD_4 (50,001-más)"},{"$f":"+ITV_CD!B86","v":"BTD"},{"$f":"+ITV_CD!C86","v":4},null,null,null,null,"BTD4CPST","BTD4-","BTD4CPST",null,null,{"$f":"+M87","v":2.64E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O86:R86,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U87","v":0}]
[{"$f":"+EnergíaVig!A87","v":"BTD_4 Regular"},{"$f":"+ITV_CD!B87","v":"BTD"},{"$f":"+ITV_CD!C87","v":4},{"$f":"+ITV_CD!D87","v":"Regular"},{"$f":"+ITV_CD!E87","v":"Et"},{"$f":"+ITV_CD!F87","v":"Pp"},{"$f":"+ITV_CD!G87","v":0},"BTD4EtCPST","BTD4Et-","BTD4PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H87,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I87,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.64E-3},null,{"$f":"+($M87*(EnergíaVig!V87-$R$3*12*ClientesVig!Q87)+$M78*(($R$3-$Q$3)*12*ClientesVig!Q87)+$M69*(($Q$3-$P$3)*12*ClientesVig!Q87)+$M60*($P$3*12*ClientesVig!Q87))*(1-$G87)*1000","v":800564.38443643611},{"$f":"+($M87*(EnergíaVig!W87-$R$3*12*ClientesVig!R87)+$M78*(($R$3-$Q$3)*12*ClientesVig!R87)+$M69*(($Q$3-$P$3)*12*ClientesVig!R87)+$M60*($P$3*12*ClientesVig!R87))*(1-$G87)*1000","v":814841.88019978476},{"$f":"+($M87*(EnergíaVig!X87-$R$3*12*ClientesVig!S87)+$M78*(($R$3-$Q$3)*12*ClientesVig!S87)+$M69*(($Q$3-$P$3)*12*ClientesVig!S87)+$M60*($P$3*12*ClientesVig!S87))*(1-$G87)*1000","v":829762.65131132829},{"$f":"+($M87*(EnergíaVig!Y87-$R$3*12*ClientesVig!T87)+$M78*(($R$3-$Q$3)*12*ClientesVig!T87)+$M69*(($Q$3-$P$3)*12*ClientesVig!T87)+$M60*($P$3*12*ClientesVig!T87))*(1-$G87)*1000","v":844016.13004335167},{"$f":"+SUMPRODUCT(O87:R87,PremisaCosto!$F$69:$I$69)","v":2696892.1474998416},null,{"$f":"+IFERROR(VLOOKUP(J87,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q87*U87*12*(1-$G100)*1000","v":0}]
[{"$f":"+EnergíaVig!A88","v":"BTD_4 Agro"},{"$f":"+ITV_CD!B88","v":"BTD"},{"$f":"+ITV_CD!C88","v":4},{"$f":"+ITV_CD!D88","v":"Agropecuario"},{"$f":"+ITV_CD!E88","v":"Et"},{"$f":"+ITV_CD!F88","v":"Pp"},{"$f":"+ITV_CD!G88","v":0.05},"BTD4EtCPST","BTD4Et-","BTD4PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H88,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I88,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.64E-3},null,{"$f":"+($M88*(EnergíaVig!V88-$R$3*12*ClientesVig!Q88)+$M79*(($R$3-$Q$3)*12*ClientesVig!Q88)+$M70*(($Q$3-$P$3)*12*ClientesVig!Q88)+$M61*($P$3*12*ClientesVig!Q88))*(1-$G88)*1000","v":4857.0688638049169},{"$f":"+($M88*(EnergíaVig!W88-$R$3*12*ClientesVig!R88)+$M79*(($R$3-$Q$3)*12*ClientesVig!R88)+$M70*(($Q$3-$P$3)*12*ClientesVig!R88)+$M61*($P$3*12*ClientesVig!R88))*(1-$G88)*1000","v":4943.7096014026956},{"$f":"+($M88*(EnergíaVig!X88-$R$3*12*ClientesVig!S88)+$M79*(($R$3-$Q$3)*12*ClientesVig!S88)+$M70*(($Q$3-$P$3)*12*ClientesVig!S88)+$M61*($P$3*12*ClientesVig!S88))*(1-$G88)*1000","v":5034.2524248481695},{"$f":"+($M88*(EnergíaVig!Y88-$R$3*12*ClientesVig!T88)+$M79*(($R$3-$Q$3)*12*ClientesVig!T88)+$M70*(($Q$3-$P$3)*12*ClientesVig!T88)+$M61*($P$3*12*ClientesVig!T88))*(1-$G88)*1000","v":5120.7422357140786},{"$f":"+SUMPRODUCT(O88:R88,PremisaCosto!$F$69:$I$69)","v":16362.273608021324},null,{"$f":"+IFERROR(VLOOKUP(J88,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q88*U88*12*(1-$G103)*1000","v":0}]
[{"$f":"+EnergíaVig!A89","v":"BTD_4 Jub. 1"},{"$f":"+ITV_CD!B89","v":"BTD"},{"$f":"+ITV_CD!C89","v":4},{"$f":"+ITV_CD!D89","v":"Jubilados - 1"},{"$f":"+ITV_CD!E89","v":"Et"},{"$f":"+ITV_CD!F89","v":"Pp"},{"$f":"+ITV_CD!G89","v":0.25},"BTD4EtCPST","BTD4Et-","BTD4PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H89,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I89,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.64E-3},null,{"$f":"+($M89*(EnergíaVig!V89-$R$3*12*ClientesVig!Q89)+$M80*(($R$3-$Q$3)*12*ClientesVig!Q89)+$M71*(($Q$3-$P$3)*12*ClientesVig!Q89)+$M62*($P$3*12*ClientesVig!Q89))*(1-$G89)*1000","v":0},{"$f":"+($M89*(EnergíaVig!W89-$R$3*12*ClientesVig!R89)+$M80*(($R$3-$Q$3)*12*ClientesVig!R89)+$M71*(($Q$3-$P$3)*12*ClientesVig!R89)+$M62*($P$3*12*ClientesVig!R89))*(1-$G89)*1000","v":0},{"$f":"+($M89*(EnergíaVig!X89-$R$3*12*ClientesVig!S89)+$M80*(($R$3-$Q$3)*12*ClientesVig!S89)+$M71*(($Q$3-$P$3)*12*ClientesVig!S89)+$M62*($P$3*12*ClientesVig!S89))*(1-$G89)*1000","v":0},{"$f":"+($M89*(EnergíaVig!Y89-$R$3*12*ClientesVig!T89)+$M80*(($R$3-$Q$3)*12*ClientesVig!T89)+$M71*(($Q$3-$P$3)*12*ClientesVig!T89)+$M62*($P$3*12*ClientesVig!T89))*(1-$G89)*1000","v":0},{"$f":"+SUMPRODUCT(O89:R89,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J89,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q89*U89*12*(1-$G105)*1000","v":0}]
[{"$f":"+EnergíaVig!A90","v":"BTD_4 Jub. 2"},{"$f":"+ITV_CD!B90","v":"BTD"},{"$f":"+ITV_CD!C90","v":4},{"$f":"+ITV_CD!D90","v":"Jubilados - 2"},{"$f":"+ITV_CD!E90","v":"Et"},{"$f":"+ITV_CD!F90","v":"Pp"},{"$f":"+ITV_CD!G90","v":0.25},"BTD4EtCPST","BTD4Et-","BTD4PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H90,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I90,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.64E-3},null,{"$f":"+($M90*(EnergíaVig!V90-$R$3*12*ClientesVig!Q90)+$M81*(($R$3-$Q$3)*12*ClientesVig!Q90)+$M72*(($Q$3-$P$3)*12*ClientesVig!Q90)+$M63*(($P$3-$P$4)*12*ClientesVig!Q90)+$M63*$P$4*12*ClientesVig!Q90*(1-$G90))*1000","v":0},{"$f":"+($M90*(EnergíaVig!W90-$R$3*12*ClientesVig!R90)+$M81*(($R$3-$Q$3)*12*ClientesVig!R90)+$M72*(($Q$3-$P$3)*12*ClientesVig!R90)+$M63*(($P$3-$P$4)*12*ClientesVig!R90)+$M63*$P$4*12*ClientesVig!R90*(1-$G90))*1000","v":0},{"$f":"+($M90*(EnergíaVig!X90-$R$3*12*ClientesVig!S90)+$M81*(($R$3-$Q$3)*12*ClientesVig!S90)+$M72*(($Q$3-$P$3)*12*ClientesVig!S90)+$M63*(($P$3-$P$4)*12*ClientesVig!S90)+$M63*$P$4*12*ClientesVig!S90*(1-$G90))*1000","v":0},{"$f":"+($M90*(EnergíaVig!Y90-$R$3*12*ClientesVig!T90)+$M81*(($R$3-$Q$3)*12*ClientesVig!T90)+$M72*(($Q$3-$P$3)*12*ClientesVig!T90)+$M63*(($P$3-$P$4)*12*ClientesVig!T90)+$M63*$P$4*12*ClientesVig!T90*(1-$G90))*1000","v":0},{"$f":"+SUMPRODUCT(O90:R90,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J90,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q90*U90*12*(1-$G106)*1000","v":0}]
[{"$f":"+EnergíaVig!A91","v":"BTD_4 Discap."},{"$f":"+ITV_CD!B91","v":"BTD"},{"$f":"+ITV_CD!C91","v":4},{"$f":"+ITV_CD!D91","v":"Jubilados - 1"},{"$f":"+ITV_CD!E91","v":"Et"},{"$f":"+ITV_CD!F91","v":"Pp"},{"$f":"+ITV_CD!G91","v":0.25},"BTD4EtCPST","BTD4Et-","BTD4PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H91,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I91,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.64E-3},null,{"$f":"+($M91*(EnergíaVig!V91-$R$3*12*ClientesVig!Q91)+$M82*(($R$3-$Q$3)*12*ClientesVig!Q91)+$M73*(($Q$3-$P$3)*12*ClientesVig!Q91)+$M64*($P$3*12*ClientesVig!Q91))*(1-$G91)*1000","v":0},{"$f":"+($M91*(EnergíaVig!W91-$R$3*12*ClientesVig!R91)+$M82*(($R$3-$Q$3)*12*ClientesVig!R91)+$M73*(($Q$3-$P$3)*12*ClientesVig!R91)+$M64*($P$3*12*ClientesVig!R91))*(1-$G91)*1000","v":0},{"$f":"+($M91*(EnergíaVig!X91-$R$3*12*ClientesVig!S91)+$M82*(($R$3-$Q$3)*12*ClientesVig!S91)+$M73*(($Q$3-$P$3)*12*ClientesVig!S91)+$M64*($P$3*12*ClientesVig!S91))*(1-$G91)*1000","v":0},{"$f":"+($M91*(EnergíaVig!Y91-$R$3*12*ClientesVig!T91)+$M82*(($R$3-$Q$3)*12*ClientesVig!T91)+$M73*(($Q$3-$P$3)*12*ClientesVig!T91)+$M64*($P$3*12*ClientesVig!T91))*(1-$G91)*1000","v":0},{"$f":"+SUMPRODUCT(O91:R91,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J91,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q91*U91*12*(1-$G107)*1000","v":0}]
[{"$f":"+EnergíaVig!A92","v":"BTD_4 Discapacitados 601-más"},{"$f":"+ITV_CD!B92","v":"BTD"},{"$f":"+ITV_CD!C92","v":4},{"$f":"+ITV_CD!D92","v":"Jubilados - 2"},{"$f":"+ITV_CD!E92","v":"Et"},{"$f":"+ITV_CD!F92","v":"Pp"},{"$f":"+ITV_CD!G92","v":0.25},"BTD4EtCPST","BTD4Et-","BTD4PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H92,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I92,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.64E-3},null,{"$f":"+($M92*(EnergíaVig!V92-$R$3*12*ClientesVig!Q92)+$M83*(($R$3-$Q$3)*12*ClientesVig!Q92)+$M74*(($Q$3-$P$3)*12*ClientesVig!Q92)+$M65*(($P$3-$P$4)*12*ClientesVig!Q92)+$M65*$P$4*12*ClientesVig!Q92*(1-$G92))*1000","v":0},{"$f":"+($M92*(EnergíaVig!W92-$R$3*12*ClientesVig!R92)+$M83*(($R$3-$Q$3)*12*ClientesVig!R92)+$M74*(($Q$3-$P$3)*12*ClientesVig!R92)+$M65*(($P$3-$P$4)*12*ClientesVig!R92)+$M65*$P$4*12*ClientesVig!R92*(1-$G92))*1000","v":0},{"$f":"+($M92*(EnergíaVig!X92-$R$3*12*ClientesVig!S92)+$M83*(($R$3-$Q$3)*12*ClientesVig!S92)+$M74*(($Q$3-$P$3)*12*ClientesVig!S92)+$M65*(($P$3-$P$4)*12*ClientesVig!S92)+$M65*$P$4*12*ClientesVig!S92*(1-$G92))*1000","v":0},{"$f":"+($M92*(EnergíaVig!Y92-$R$3*12*ClientesVig!T92)+$M83*(($R$3-$Q$3)*12*ClientesVig!T92)+$M74*(($Q$3-$P$3)*12*ClientesVig!T92)+$M65*(($P$3-$P$4)*12*ClientesVig!T92)+$M65*$P$4*12*ClientesVig!T92*(1-$G92))*1000","v":0},{"$f":"+SUMPRODUCT(O92:R92,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J92,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q92*U92*12*(1-$G108)*1000","v":0}]
[{"$f":"+EnergíaVig!A93","v":"BTD_4 Político"},{"$f":"+ITV_CD!B93","v":"BTD"},{"$f":"+ITV_CD!C93","v":4},{"$f":"+ITV_CD!D93","v":"Político"},{"$f":"+ITV_CD!E93","v":"Et"},{"$f":"+ITV_CD!F93","v":"Pp"},{"$f":"+ITV_CD!G93","v":0.5},"BTD4EtCPST","BTD4Et-","BTD4PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H93,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I93,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.64E-3},null,{"$f":"+($M93*(EnergíaVig!V93-$R$3*12*ClientesVig!Q93)+$M84*(($R$3-$Q$3)*12*ClientesVig!Q93)+$M75*(($Q$3-$P$3)*12*ClientesVig!Q93)+$M66*($P$3*12*ClientesVig!Q93))*(1-$G93)*1000","v":0},{"$f":"+($M93*(EnergíaVig!W93-$R$3*12*ClientesVig!R93)+$M84*(($R$3-$Q$3)*12*ClientesVig!R93)+$M75*(($Q$3-$P$3)*12*ClientesVig!R93)+$M66*($P$3*12*ClientesVig!R93))*(1-$G93)*1000","v":0},{"$f":"+($M93*(EnergíaVig!X93-$R$3*12*ClientesVig!S93)+$M84*(($R$3-$Q$3)*12*ClientesVig!S93)+$M75*(($Q$3-$P$3)*12*ClientesVig!S93)+$M66*($P$3*12*ClientesVig!S93))*(1-$G93)*1000","v":0},{"$f":"+($M93*(EnergíaVig!Y93-$R$3*12*ClientesVig!T93)+$M84*(($R$3-$Q$3)*12*ClientesVig!T93)+$M75*(($Q$3-$P$3)*12*ClientesVig!T93)+$M66*($P$3*12*ClientesVig!T93))*(1-$G93)*1000","v":0},{"$f":"+SUMPRODUCT(O93:R93,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J93,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q93*U93*12*(1-$G107)*1000","v":0}]
[{"$f":"+EnergíaVig!A94","v":"BTD_4 Cruz Roja"},{"$f":"+ITV_CD!B94","v":"BTD"},{"$f":"+ITV_CD!C94","v":4},{"$f":"+ITV_CD!D94","v":"Cruz Roja"},{"$f":"+ITV_CD!E94","v":"Et"},{"$f":"+ITV_CD!F94","v":"Pp"},{"$f":"+ITV_CD!G94","v":1},{"$f":"+B94&C94&E94&$A$3","v":"BTD4EtCPST"},{"$f":"+B94&C94&E94&$A$4","v":"BTD4Et-"},{"$f":"+B94&C94&F94&$A$3","v":"BTD4PpCPST"},null,null,{"$f":"+IFERROR(VLOOKUP(H94,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I94,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.64E-3},null,{"$f":"+EnergíaVig!V94*$M94*(1-$G94)*1000","v":0},{"$f":"+EnergíaVig!W94*$M94*(1-$G94)*1000","v":0},{"$f":"+EnergíaVig!X94*$M94*(1-$G94)*1000","v":0},{"$f":"+EnergíaVig!Y94*$M94*(1-$G94)*1000","v":0},{"$f":"+EnergíaVig!Z94*$M94*(1-$G94)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J94,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q94*U94*12*(1-$G94)*1000","v":0}]
[{"$f":"+EnergíaVig!A95","v":"BTS"},{"$f":"+ITV_CD!B95","v":"BTS"},{"$f":"+ITV_CD!C95","v":1},null,null,null,null,"BTS1CPST","BTS1-","BTS1CPST",null,null,{"$f":"+IFERROR(VLOOKUP(H95,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I95,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O96:O121)","v":5709422.6579574449},{"$f":"+SUM(P96:P121)","v":5773273.5570125272},{"$f":"+SUM(Q96:Q121)","v":5842856.5866039386},{"$f":"+SUM(R96:R121)","v":5914768.5739849461},{"$f":"+SUM(S96:S121)","v":19850691.895429362},null,{"$f":"+IFERROR(VLOOKUP(J95,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W96:W121)","v":0},null,null,{"$f":"+SUM(W95,O95)/SUM($W$7,$O$7)","v":0.45329787695407792}]
[{"$f":"+EnergíaVig!A96","v":"BTS_1 (0-300)"},{"$f":"+ITV_CD!B96","v":"BTS"},{"$f":"+ITV_CD!C96","v":1},null,null,null,null,"BTS1CPST","BTS1-","BTS1CPST",null,null,{"$f":"+M97","v":2.8300000000000001E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O96:R96,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U97","v":0}]
[{"$f":"+EnergíaVig!A97","v":"BTS_1 Regular"},{"$f":"+ITV_CD!B97","v":"BTS"},{"$f":"+ITV_CD!C97","v":1},{"$f":"+ITV_CD!D97","v":"Regular"},{"$f":"+ITV_CD!E97","v":"Et"},{"$f":"+ITV_CD!F97","v":"Pp"},{"$f":"+ITV_CD!G97","v":0},"BTS1EtCPST","BTS1Et-","BTS1PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H97,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I97,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.8300000000000001E-3},null,{"$f":"+EnergíaVig!V97*$M97*(1-$G97)*1000","v":1202713.0696245532},{"$f":"+EnergíaVig!W97*$M97*(1-$G97)*1000","v":1214075.1910080756},{"$f":"+EnergíaVig!X97*$M97*(1-$G97)*1000","v":1226709.2765129327},{"$f":"+EnergíaVig!Y97*$M97*(1-$G97)*1000","v":1240224.2344291424},{"$f":"+SUMPRODUCT(O97:R97,PremisaCosto!$F$69:$I$69)","v":4008090.2761038947},null,{"$f":"+IFERROR(VLOOKUP(J97,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q97*U97*12*(1-$G97)*1000","v":0}]
[{"$f":"+EnergíaVig!A98","v":"BTS_1 Agro"},{"$f":"+ITV_CD!B98","v":"BTS"},{"$f":"+ITV_CD!C98","v":1},{"$f":"+ITV_CD!D98","v":"Agropecuario"},{"$f":"+ITV_CD!E98","v":"Et"},{"$f":"+ITV_CD!F98","v":"Pp"},{"$f":"+ITV_CD!G98","v":0.05},"BTS1EtCPST","BTS1Et-","BTS1PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H98,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I98,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.8300000000000001E-3},null,{"$f":"+EnergíaVig!V98*$M98*(1-$G98)*1000","v":480.98962372937865},{"$f":"+EnergíaVig!W98*$M98*(1-$G98)*1000","v":489.28383891945157},{"$f":"+EnergíaVig!X98*$M98*(1-$G98)*1000","v":497.96852712076111},{"$f":"+EnergíaVig!Y98*$M98*(1-$G98)*1000","v":506.19576055890479},{"$f":"+SUMPRODUCT(O98:R98,PremisaCosto!$F$69:$I$69)","v":1619.0162927072638},null,{"$f":"+IFERROR(VLOOKUP(J98,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q98*U98*12*(1-$G98)*1000","v":0}]
[{"$f":"+EnergíaVig!A99","v":"BTS_1 Jub. 1"},{"$f":"+ITV_CD!B99","v":"BTS"},{"$f":"+ITV_CD!C99","v":1},{"$f":"+ITV_CD!D99","v":"Jubilados - 1"},{"$f":"+ITV_CD!E99","v":"Et"},{"$f":"+ITV_CD!F99","v":"Pp"},{"$f":"+ITV_CD!G99","v":0.25},{"$f":"+B99&C99&E99&$A$3","v":"BTS1EtCPST"},"BTS1Et-",{"$f":"+B99&C99&F99&$A$3","v":"BTS1PpCPST"},null,null,{"$f":"+IFERROR(VLOOKUP(H99,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I99,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.8300000000000001E-3},null,{"$f":"+EnergíaVig!V99*$M99*(1-$G99)*1000","v":336955.2877278474},{"$f":"+EnergíaVig!W99*$M99*(1-$G99)*1000","v":340076.3188553857},{"$f":"+EnergíaVig!X99*$M99*(1-$G99)*1000","v":343558.93108835898},{"$f":"+EnergíaVig!Y99*$M99*(1-$G99)*1000","v":347330.51923851122},{"$f":"+SUMPRODUCT(O99:R99,PremisaCosto!$F$69:$I$69)","v":1122677.4132493949},null,{"$f":"+IFERROR(VLOOKUP(J99,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q99*U99*12*(1-$G99)*1000","v":0}]
[{"$f":"+EnergíaVig!A100","v":"BTS_1 Jub. 2"},{"$f":"+ITV_CD!B100","v":"BTS"},{"$f":"+ITV_CD!C100","v":1},{"$f":"+ITV_CD!D100","v":"Jubilados - 2"},{"$f":"+ITV_CD!E100","v":"Et"},{"$f":"+ITV_CD!F100","v":"Pp"},{"$f":"+ITV_CD!G100","v":0.25},"BTS1EtCPST",{"$f":"+B100&C100&E100&$A$4","v":"BTS1Et-"},"BTS1PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H100,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I100,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.8300000000000001E-3},null,{"$f":"+((EnergíaVig!V100-ClientesVig!Q100*(0.6*12-0.01*12))+(ClientesVig!Q100*(0.6*12-0.01*12))*(1-$G100))*$M100*1000","v":0},{"$f":"+((EnergíaVig!W100-ClientesVig!R100*0.6*12)+(ClientesVig!R100*0.6*12)*(1-$G100))*$M100*1000","v":0},{"$f":"+((EnergíaVig!X100-ClientesVig!S100*0.6*12)+(ClientesVig!S100*0.6*12)*(1-$G100))*$M100*1000","v":0},{"$f":"+((EnergíaVig!Y100-ClientesVig!T100*0.6*12)+(ClientesVig!T100*0.6*12)*(1-$G100))*$M100*1000","v":0},{"$f":"+SUMPRODUCT(O100:R100,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J100,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q100*U100*12*(1-$G100)*1000","v":0}]
[{"$f":"+EnergíaVig!A101","v":"BTS_1 Discap."},{"$f":"+ITV_CD!B101","v":"BTS"},{"$f":"+ITV_CD!C101","v":1},{"$f":"+ITV_CD!D101","v":"Jubilados - 1"},{"$f":"+ITV_CD!E101","v":"Et"},{"$f":"+ITV_CD!F101","v":"Pp"},{"$f":"+ITV_CD!G101","v":0.25},"BTS1EtCPST","BTS1Et-","BTS1PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H101,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I101,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.8300000000000001E-3},null,{"$f":"+EnergíaVig!V101*$M101*(1-$G101)*1000","v":5964.547283873474},{"$f":"+EnergíaVig!W101*$M101*(1-$G101)*1000","v":6021.6715310511472},{"$f":"+EnergíaVig!X101*$M101*(1-$G101)*1000","v":6085.1910031656334},{"$f":"+EnergíaVig!Y101*$M101*(1-$G101)*1000","v":6153.8409213755704},{"$f":"+SUMPRODUCT(O101:R101,PremisaCosto!$F$69:$I$69)","v":19881.325446233823},null,{"$f":"+IFERROR(VLOOKUP(J101,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q101*U101*12*(1-$G101)*1000","v":0}]
[{"$f":"+EnergíaVig!A102","v":"BTS_1 Discapacitados 601-más"},{"$f":"+ITV_CD!B102","v":"BTS"},{"$f":"+ITV_CD!C102","v":1},{"$f":"+ITV_CD!D102","v":"Jubilados - 2"},{"$f":"+ITV_CD!E102","v":"Et"},{"$f":"+ITV_CD!F102","v":"Pp"},{"$f":"+ITV_CD!G102","v":0.25},"BTS1EtCPST","BTS1Et-","BTS1PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H102,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I102,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.8300000000000001E-3},null,{"$f":"+((EnergíaVig!V102-ClientesVig!P102*0.6*12)+(ClientesVig!P102*0.6*12)*(1-$G102))*$M102*1000","v":0},{"$f":"+((EnergíaVig!W102-ClientesVig!Q102*0.6*12)+(ClientesVig!Q102*0.6*12)*(1-$G102))*$M102*1000","v":0},{"$f":"+((EnergíaVig!X102-ClientesVig!R102*0.6*12)+(ClientesVig!R102*0.6*12)*(1-$G102))*$M102*1000","v":0},{"$f":"+((EnergíaVig!Y102-ClientesVig!S102*0.6*12)+(ClientesVig!S102*0.6*12)*(1-$G102))*$M102*1000","v":0},{"$f":"+SUMPRODUCT(O102:R102,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J102,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q102*U102*12*(1-$G102)*1000","v":0}]
[{"$f":"+EnergíaVig!A103","v":"BTS_1 Político"},{"$f":"+ITV_CD!B103","v":"BTS"},{"$f":"+ITV_CD!C103","v":1},{"$f":"+ITV_CD!D103","v":"Político"},{"$f":"+ITV_CD!E103","v":"Et"},{"$f":"+ITV_CD!F103","v":"Pp"},{"$f":"+ITV_CD!G103","v":0.5},"BTS1EtCPST","BTS1Et-","BTS1PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H103,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I103,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.8300000000000001E-3},null,{"$f":"+EnergíaVig!V103*$M103*(1-$G103)*1000","v":5.3724915202360837},{"$f":"+EnergíaVig!W103*$M103*(1-$G103)*1000","v":5.4622217188416906},{"$f":"+EnergíaVig!X103*$M103*(1-$G103)*1000","v":5.5563547093279677},{"$f":"+EnergíaVig!Y103*$M103*(1-$G103)*1000","v":5.6448061405330794},{"$f":"+SUMPRODUCT(O103:R103,PremisaCosto!$F$69:$I$69)","v":18.070407182295355},null,{"$f":"+IFERROR(VLOOKUP(J103,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q103*U103*12*(1-$G103)*1000","v":0}]
[{"$f":"+EnergíaVig!A104","v":"BTS_1 Cruz Roja"},{"$f":"+ITV_CD!B104","v":"BTS"},{"$f":"+ITV_CD!C104","v":1},{"$f":"+ITV_CD!D104","v":"Cruz Roja"},{"$f":"+ITV_CD!E104","v":"Et"},{"$f":"+ITV_CD!F104","v":"Pp"},{"$f":"+ITV_CD!G104","v":1},"BTS1EtCPST","BTS1Et-","BTS1PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H104,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I104,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.8300000000000001E-3},null,{"$f":"+EnergíaVig!V104*$M104*(1-$G104)*1000","v":0},{"$f":"+EnergíaVig!W104*$M104*(1-$G104)*1000","v":0},{"$f":"+EnergíaVig!X104*$M104*(1-$G104)*1000","v":0},{"$f":"+EnergíaVig!Y104*$M104*(1-$G104)*1000","v":0},{"$f":"+EnergíaVig!Z104*$M104*(1-$G104)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J104,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q104*U104*12*(1-$G104)*1000","v":0}]
[{"$f":"+EnergíaVig!A105","v":"BTS_2 (301-750)"},{"$f":"+ITV_CD!B105","v":"BTS"},{"$f":"+ITV_CD!C105","v":2},null,null,null,null,"BTS2CPST","BTS2-","BTS2CPST",null,null,{"$f":"+M106","v":2.8300000000000001E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O105:R105,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U106","v":0}]
[{"$f":"+EnergíaVig!A106","v":"BTS_2 Regular"},{"$f":"+ITV_CD!B106","v":"BTS"},{"$f":"+ITV_CD!C106","v":2},{"$f":"+ITV_CD!D106","v":"Regular"},{"$f":"+ITV_CD!E106","v":"Et"},{"$f":"+ITV_CD!F106","v":"Pp"},{"$f":"+ITV_CD!G106","v":0},"BTS2EtCPST","BTS2Et-","BTS2PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H106,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I106,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.8300000000000001E-3},null,{"$f":"+EnergíaVig!V106*$M106*(1-$G106)*1000","v":1277128.5167530568},{"$f":"+EnergíaVig!W106*$M106*(1-$G106)*1000","v":1292004.2232252278},{"$f":"+EnergíaVig!X106*$M106*(1-$G106)*1000","v":1308188.527547915},{"$f":"+EnergíaVig!Y106*$M106*(1-$G106)*1000","v":1325099.6582278369},{"$f":"+EnergíaVig!Z106*$M106*(1-$G106)*1000","v":4268528.0670994679},null,{"$f":"+IFERROR(VLOOKUP(J106,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q106*U106*12*(1-$G106)*1000","v":0}]
[{"$f":"+EnergíaVig!A107","v":"BTS_2 Agro"},{"$f":"+ITV_CD!B107","v":"BTS"},{"$f":"+ITV_CD!C107","v":2},{"$f":"+ITV_CD!D107","v":"Agropecuario"},{"$f":"+ITV_CD!E107","v":"Et"},{"$f":"+ITV_CD!F107","v":"Pp"},{"$f":"+ITV_CD!G107","v":0.05},"BTS2EtCPST","BTS2Et-","BTS2PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H107,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I107,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.8300000000000001E-3},null,{"$f":"+EnergíaVig!V107*$M107*(1-$G107)*1000","v":1140.6183876471146},{"$f":"+EnergíaVig!W107*$M107*(1-$G107)*1000","v":1160.7605363575099},{"$f":"+EnergíaVig!X107*$M107*(1-$G107)*1000","v":1181.8219370561269},{"$f":"+EnergíaVig!Y107*$M107*(1-$G107)*1000","v":1201.8914373373652},{"$f":"+EnergíaVig!Z107*$M107*(1-$G107)*1000","v":3841.5199366565189},null,{"$f":"+IFERROR(VLOOKUP(J107,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q107*U107*12*(1-$G107)*1000","v":0}]
[{"$f":"+EnergíaVig!A108","v":"BTS_2 Jub. 1"},{"$f":"+ITV_CD!B108","v":"BTS"},{"$f":"+ITV_CD!C108","v":2},{"$f":"+ITV_CD!D108","v":"Jubilados - 1"},{"$f":"+ITV_CD!E108","v":"Et"},{"$f":"+ITV_CD!F108","v":"Pp"},{"$f":"+ITV_CD!G108","v":0.25},"BTS2EtCPST","BTS2Et-","BTS2PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H108,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I108,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.8300000000000001E-3},null,{"$f":"+((EnergíaVig!V108-($P$4*12-0.01*12)*ClientesVig!Q108)+($P$4*12-0.01*12)*ClientesVig!Q108*(1-$G108))*$M108*1000","v":259161.74785097336},{"$f":"+((EnergíaVig!W108-($P$4*12-0.01*12)*ClientesVig!R108)+($P$4*12-0.01*12)*ClientesVig!R108*(1-$G108))*$M108*1000","v":258460.52849384127},{"$f":"+((EnergíaVig!X108-($P$4*12-0.01*12)*ClientesVig!S108)+($P$4*12-0.01*12)*ClientesVig!S108*(1-$G108))*$M108*1000","v":258046.11415629063},{"$f":"+((EnergíaVig!Y108-($P$4*12-0.01*12)*ClientesVig!T108)+($P$4*12-0.01*12)*ClientesVig!T108*(1-$G108))*$M108*1000","v":257829.3518913693},{"$f":"+((EnergíaVig!Z108-$P$4*12*ClientesVig!U108)+$P$4*12*ClientesVig!U108*(1-$G108))*$M108*1000","v":1389480.6968737128},null,{"$f":"+IFERROR(VLOOKUP(J108,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q108*U108*12*(1-$G108)*1000","v":0}]
[{"$f":"+EnergíaVig!A109","v":"BTS_2 Jub. 2"},{"$f":"+ITV_CD!B109","v":"BTS"},{"$f":"+ITV_CD!C109","v":2},{"$f":"+ITV_CD!D109","v":"Jubilados - 2"},{"$f":"+ITV_CD!E109","v":"Et"},{"$f":"+ITV_CD!F109","v":"Pp"},{"$f":"+ITV_CD!G109","v":0.25},"BTS2EtCPST","BTS2Et-","BTS2PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H109,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I109,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.8300000000000001E-3},null,{"$f":"+((EnergíaVig!V109-($P$4*12-0.01*12)*ClientesVig!Q109)+($P$4*12-0.01*12)*ClientesVig!Q109*(1-$G109))*$M109*1000","v":89796.180156295581},{"$f":"+((EnergíaVig!W109-($P$4*12-0.01*12)*ClientesVig!R109)+($P$4*12-0.01*12)*ClientesVig!R109*(1-$G109))*$M109*1000","v":90166.79134275674},{"$f":"+((EnergíaVig!X109-($P$4*12-0.01*12)*ClientesVig!S109)+($P$4*12-0.01*12)*ClientesVig!S109*(1-$G109))*$M109*1000","v":90635.054187023852},{"$f":"+((EnergíaVig!Y109-($P$4*12-0.01*12)*ClientesVig!T109)+($P$4*12-0.01*12)*ClientesVig!T109*(1-$G109))*$M109*1000","v":91176.662056210829},{"$f":"+((EnergíaVig!Z109-$P$4*12*ClientesVig!U109)+$P$4*12*ClientesVig!U109*(1-$G109))*$M109*1000","v":390216.61933068506},null,{"$f":"+IFERROR(VLOOKUP(J109,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q109*U109*12*(1-$G109)*1000","v":0}]
[{"$f":"+EnergíaVig!A110","v":"BTS_2 Discap."},{"$f":"+ITV_CD!B110","v":"BTS"},{"$f":"+ITV_CD!C110","v":2},{"$f":"+ITV_CD!D110","v":"Jubilados - 1"},{"$f":"+ITV_CD!E110","v":"Et"},{"$f":"+ITV_CD!F110","v":"Pp"},{"$f":"+ITV_CD!G110","v":0.25},"BTS2EtCPST","BTS2Et-","BTS2PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H110,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I110,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.8300000000000001E-3},null,{"$f":"+((EnergíaVig!V110-($P$4*12-0.01*12)*ClientesVig!Q110)+($P$4*12-0.01*12)*ClientesVig!Q110*(1-$G110))*$M110*1000","v":5827.698854568157},{"$f":"+((EnergíaVig!W110-($P$4*12-0.01*12)*ClientesVig!R110)+($P$4*12-0.01*12)*ClientesVig!R110*(1-$G110))*$M110*1000","v":5819.5558289952924},{"$f":"+((EnergíaVig!X110-($P$4*12-0.01*12)*ClientesVig!S110)+($P$4*12-0.01*12)*ClientesVig!S110*(1-$G110))*$M110*1000","v":5817.8407428666223},{"$f":"+((EnergíaVig!Y110-($P$4*12-0.01*12)*ClientesVig!T110)+($P$4*12-0.01*12)*ClientesVig!T110*(1-$G110))*$M110*1000","v":5820.6309076477237},{"$f":"+((EnergíaVig!Z110-$P$4*12*ClientesVig!U110)+$P$4*12*ClientesVig!U110*(1-$G110))*$M110*1000","v":30111.066581487725},null,{"$f":"+IFERROR(VLOOKUP(J110,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q110*U110*12*(1-$G110)*1000","v":0}]
[{"$f":"+EnergíaVig!A111","v":"BTS_2 Discapacitados 601-más"},{"$f":"+ITV_CD!B111","v":"BTS"},{"$f":"+ITV_CD!C111","v":2},{"$f":"+ITV_CD!D111","v":"Jubilados - 2"},{"$f":"+ITV_CD!E111","v":"Et"},{"$f":"+ITV_CD!F111","v":"Pp"},{"$f":"+ITV_CD!G111","v":0.25},"BTS2EtCPST","BTS2Et-","BTS2PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H111,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I111,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.8300000000000001E-3},null,{"$f":"+((EnergíaVig!V111-($P$4*12-0.01*12)*ClientesVig!Q111)+($P$4*12-0.01*12)*ClientesVig!Q111*(1-$G111))*$M111*1000","v":0},{"$f":"+((EnergíaVig!W111-($P$4*12-0.01*12)*ClientesVig!R111)+($P$4*12-0.01*12)*ClientesVig!R111*(1-$G111))*$M111*1000","v":0},{"$f":"+((EnergíaVig!X111-($P$4*12-0.01*12)*ClientesVig!S111)+($P$4*12-0.01*12)*ClientesVig!S111*(1-$G111))*$M111*1000","v":0},{"$f":"+((EnergíaVig!Y111-($P$4*12-0.01*12)*ClientesVig!T111)+($P$4*12-0.01*12)*ClientesVig!T111*(1-$G111))*$M111*1000","v":0},{"$f":"+((EnergíaVig!Z111-$P$4*12*ClientesVig!U111)+$P$4*12*ClientesVig!U111*(1-$G111))*$M111*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J111,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q111*U111*12*(1-$G111)*1000","v":0}]
[{"$f":"+EnergíaVig!A112","v":"BTS_2 Político"},{"$f":"+ITV_CD!B112","v":"BTS"},{"$f":"+ITV_CD!C112","v":2},{"$f":"+ITV_CD!D112","v":"Político"},{"$f":"+ITV_CD!E112","v":"Et"},{"$f":"+ITV_CD!F112","v":"Pp"},{"$f":"+ITV_CD!G112","v":0.5},"BTS2EtCPST","BTS2Et-","BTS2PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H112,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I112,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.8300000000000001E-3},null,{"$f":"+EnergíaVig!V112*$M112*(1-$G112)*1000","v":10.403249534934895},{"$f":"+EnergíaVig!W112*$M112*(1-$G112)*1000","v":10.58616561330744},{"$f":"+EnergíaVig!X112*$M112*(1-$G112)*1000","v":10.777477197970574},{"$f":"+EnergíaVig!Y112*$M112*(1-$G112)*1000","v":10.959585949980173},{"$f":"+EnergíaVig!Z112*$M112*(1-$G112)*1000","v":35.03371877837067},null,{"$f":"+IFERROR(VLOOKUP(J112,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q112*U112*12*(1-$G112)*1000","v":0}]
[{"$f":"+EnergíaVig!A113","v":"BTS_2 Cruz Roja"},{"$f":"+ITV_CD!B113","v":"BTS"},{"$f":"+ITV_CD!C113","v":2},{"$f":"+ITV_CD!D113","v":"Cruz Roja"},{"$f":"+ITV_CD!E113","v":"Et"},{"$f":"+ITV_CD!F113","v":"Pp"},{"$f":"+ITV_CD!G113","v":1},"BTS2EtCPST","BTS2Et-","BTS2PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H113,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I113,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.8300000000000001E-3},null,{"$f":"+EnergíaVig!V113*$M113*(1-$G113)*1000","v":0},{"$f":"+EnergíaVig!W113*$M113*(1-$G113)*1000","v":0},{"$f":"+EnergíaVig!X113*$M113*(1-$G113)*1000","v":0},{"$f":"+EnergíaVig!Y113*$M113*(1-$G113)*1000","v":0},{"$f":"+EnergíaVig!Z113*$M113*(1-$G113)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J113,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q113*U113*12*(1-$G113)*1000","v":0}]
[{"$f":"+EnergíaVig!A114","v":"BTS_3 (751-más)"},{"$f":"+ITV_CD!B114","v":"BTS"},{"$f":"+ITV_CD!C114","v":3},null,null,null,null,"BTS3CPST","BTS3-","BTS3CPST",null,null,{"$f":"+M115","v":2.8300000000000001E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O114:R114,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U115","v":0}]
[{"$f":"+EnergíaVig!A115","v":"BTS_3 Regular"},{"$f":"+ITV_CD!B115","v":"BTS"},{"$f":"+ITV_CD!C115","v":3},{"$f":"+ITV_CD!D115","v":"Regular"},{"$f":"+ITV_CD!E115","v":"Et"},{"$f":"+ITV_CD!F115","v":"Pp"},{"$f":"+ITV_CD!G115","v":0},"BTS3EtCPST","BTS3Et-","BTS3PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H115,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I115,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.8300000000000001E-3},null,{"$f":"+EnergíaVig!V115*$M115*(1-$G115)*1000","v":2248328.3644600832},{"$f":"+EnergíaVig!W115*$M115*(1-$G115)*1000","v":2280826.9845266566},{"$f":"+EnergíaVig!X115*$M115*(1-$G115)*1000","v":2315415.5792272328},{"$f":"+EnergíaVig!Y115*$M115*(1-$G115)*1000","v":2349933.7543212757},{"$f":"+EnergíaVig!Z115*$M115*(1-$G115)*1000","v":7541621.1999330521},null,{"$f":"+IFERROR(VLOOKUP(J115,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q115*U115*12*(1-$G115)*1000","v":0}]
[{"$f":"+EnergíaVig!A116","v":"BTS_3 Agro"},{"$f":"+ITV_CD!B116","v":"BTS"},{"$f":"+ITV_CD!C116","v":3},{"$f":"+ITV_CD!D116","v":"Agropecuario"},{"$f":"+ITV_CD!E116","v":"Et"},{"$f":"+ITV_CD!F116","v":"Pp"},{"$f":"+ITV_CD!G116","v":0.05},"BTS3EtCPST","BTS3Et-","BTS3PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H116,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I116,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.8300000000000001E-3},null,{"$f":"+EnergíaVig!V116*$M116*(1-$G116)*1000","v":8226.417443356102},{"$f":"+EnergíaVig!W116*$M116*(1-$G116)*1000","v":8372.8209401832264},{"$f":"+EnergíaVig!X116*$M116*(1-$G116)*1000","v":8525.8382231201649},{"$f":"+EnergíaVig!Y116*$M116*(1-$G116)*1000","v":8671.9241871343547},{"$f":"+EnergíaVig!Z116*$M116*(1-$G116)*1000","v":27711.212340153845},null,{"$f":"+IFERROR(VLOOKUP(J116,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q116*U116*12*(1-$G116)*1000","v":0}]
[{"$f":"+EnergíaVig!A117","v":"BTS_3 Jub. 1"},{"$f":"+ITV_CD!B117","v":"BTS"},{"$f":"+ITV_CD!C117","v":3},{"$f":"+ITV_CD!D117","v":"Jubilados - 1"},{"$f":"+ITV_CD!E117","v":"Et"},{"$f":"+ITV_CD!F117","v":"Pp"},{"$f":"+ITV_CD!G117","v":0.25},"BTS3EtCPST","BTS3Et-","BTS3PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H117,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I117,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.8300000000000001E-3},null,null,null,null,null,{"$f":"+EnergíaVig!Z117*$M117*(1-$G117)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J117,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q117*U117*12*(1-$G117)*1000","v":0}]
[{"$f":"+EnergíaVig!A118","v":"BTS_3 Jub. 2"},{"$f":"+ITV_CD!B118","v":"BTS"},{"$f":"+ITV_CD!C118","v":3},{"$f":"+ITV_CD!D118","v":"Jubilados - 2"},{"$f":"+ITV_CD!E118","v":"Et"},{"$f":"+ITV_CD!F118","v":"Pp"},{"$f":"+ITV_CD!G118","v":0.25},"BTS3EtCPST","BTS3Et-","BTS3PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H118,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I118,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.8300000000000001E-3},null,{"$f":"+((EnergíaVig!V118-($P$4*12-0.01*12)*ClientesVig!Q118)+($P$4*12-0.01*12)*ClientesVig!Q118*(1-$G118))*$M118*1000","v":273643.65780179674},{"$f":"+((EnergíaVig!W118-($P$4*12-0.01*12)*ClientesVig!R118)+($P$4*12-0.01*12)*ClientesVig!R118*(1-$G118))*$M118*1000","v":275742.88503092807},{"$f":"+((EnergíaVig!X118-($P$4*12-0.01*12)*ClientesVig!S118)+($P$4*12-0.01*12)*ClientesVig!S118*(1-$G118))*$M118*1000","v":278136.87693497795},{"$f":"+((EnergíaVig!Y118-($P$4*12-0.01*12)*ClientesVig!T118)+($P$4*12-0.01*12)*ClientesVig!T118*(1-$G118))*$M118*1000","v":280761.36800238851},{"$f":"+((EnergíaVig!Z118-$P$4*12*ClientesVig!U118)+$P$4*12*ClientesVig!U118*(1-$G118))*$M118*1000","v":1045382.0011877654},null,{"$f":"+IFERROR(VLOOKUP(J118,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q118*U118*12*(1-$G118)*1000","v":0}]
[{"$f":"+EnergíaVig!A119","v":"BTS_3 Discap."},{"$f":"+ITV_CD!B119","v":"BTS"},{"$f":"+ITV_CD!C119","v":3},{"$f":"+ITV_CD!D119","v":"Jubilados - 1"},{"$f":"+ITV_CD!E119","v":"Et"},{"$f":"+ITV_CD!F119","v":"Pp"},{"$f":"+ITV_CD!G119","v":0.25},"BTS3EtCPST","BTS3Et-","BTS3PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H119,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I119,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.8300000000000001E-3},null,null,null,null,null,{"$f":"+EnergíaVig!Z119*$M119*(1-$G119)*1000","v":1344.3583255874062},null,{"$f":"+IFERROR(VLOOKUP(J119,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q119*U119*12*(1-$G119)*1000","v":0}]
[{"$f":"+EnergíaVig!A120","v":"BTS_3 Discapacitados 601-más"},{"$f":"+ITV_CD!B120","v":"BTS"},{"$f":"+ITV_CD!C120","v":3},{"$f":"+ITV_CD!D120","v":"Jubilados - 2"},{"$f":"+ITV_CD!E120","v":"Et"},{"$f":"+ITV_CD!F120","v":"Pp"},{"$f":"+ITV_CD!G120","v":0.25},"BTS3EtCPST","BTS3Et-","BTS3PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H120,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I120,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.8300000000000001E-3},null,{"$f":"+((EnergíaVig!V120-($P$4*12-0.01*12)*ClientesVig!Q120)+($P$4*12-0.01*12)*ClientesVig!Q120*(1-$G120))*$M120*1000","v":0},{"$f":"+((EnergíaVig!W120-($P$4*12-0.01*12)*ClientesVig!R120)+($P$4*12-0.01*12)*ClientesVig!R120*(1-$G120))*$M120*1000","v":0},{"$f":"+((EnergíaVig!X120-($P$4*12-0.01*12)*ClientesVig!S120)+($P$4*12-0.01*12)*ClientesVig!S120*(1-$G120))*$M120*1000","v":0},{"$f":"+((EnergíaVig!Y120-($P$4*12-0.01*12)*ClientesVig!T120)+($P$4*12-0.01*12)*ClientesVig!T120*(1-$G120))*$M120*1000","v":0},{"$f":"+((EnergíaVig!Z120-$P$4*12*ClientesVig!U120)+$P$4*12*ClientesVig!U120*(1-$G120))*$M120*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J120,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q120*U120*12*(1-$G120)*1000","v":0}]
[{"$f":"+EnergíaVig!A121","v":"BTS_3 Político"},{"$f":"+ITV_CD!B121","v":"BTS"},{"$f":"+ITV_CD!C121","v":3},{"$f":"+ITV_CD!D121","v":"Político"},{"$f":"+ITV_CD!E121","v":"Et"},{"$f":"+ITV_CD!F121","v":"Pp"},{"$f":"+ITV_CD!G121","v":0.5},"BTS3EtCPST","BTS3Et-","BTS3PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H121,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I121,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.8300000000000001E-3},null,{"$f":"+EnergíaVig!V121*$M121*(1-$G121)*1000","v":39.786248610784156},{"$f":"+EnergíaVig!W121*$M121*(1-$G121)*1000","v":40.49346681677406},{"$f":"+EnergíaVig!X121*$M121*(1-$G121)*1000","v":41.232683969598149},{"$f":"+EnergíaVig!Y121*$M121*(1-$G121)*1000","v":41.938212066689417},{"$f":"+EnergíaVig!Z121*$M121*(1-$G121)*1000","v":134.01860260432116},null,{"$f":"+IFERROR(VLOOKUP(J121,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q121*U121*12*(1-$G121)*1000","v":0}]
[{"$f":"+EnergíaVig!A122","v":"BTS_3 Cruz Roja"},{"$f":"+ITV_CD!B122","v":"BTS"},{"$f":"+ITV_CD!C122","v":3},{"$f":"+ITV_CD!D122","v":"Cruz Roja"},{"$f":"+ITV_CD!E122","v":"Et"},{"$f":"+ITV_CD!F122","v":"Pp"},{"$f":"+ITV_CD!G122","v":1},"BTS3EtCPST","BTS3Et-","BTS3PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H122,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I122,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.8300000000000001E-3},null,{"$f":"+EnergíaVig!V122*$M122*(1-$G122)*1000","v":0},{"$f":"+EnergíaVig!W122*$M122*(1-$G122)*1000","v":0},{"$f":"+EnergíaVig!X122*$M122*(1-$G122)*1000","v":0},{"$f":"+EnergíaVig!Y122*$M122*(1-$G122)*1000","v":0},{"$f":"+EnergíaVig!Z122*$M122*(1-$G122)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J122,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q122*U122*12*(1-$G122)*1000","v":0}]
[{"$f":"+EnergíaVig!A123","v":"Alumbrado Público"},null,{"$f":"+ITV_CD!C123","v":0},null,null,null,null,"0CPST","0-","0CPST",null,null,{"$f":"+IFERROR(VLOOKUP(H123,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I123,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V123*$M123*(1-$G123)*1000","v":0},{"$f":"+EnergíaVig!W123*$M123*(1-$G123)*1000","v":0},{"$f":"+EnergíaVig!X123*$M123*(1-$G123)*1000","v":0},{"$f":"+EnergíaVig!Y123*$M123*(1-$G123)*1000","v":0},{"$f":"+SUMPRODUCT(O123:R123,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J123,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q123*U123*12*(1-$G143)*1000","v":0}]
[{"$f":"+EnergíaVig!A124","v":"GRANDES CLIENTES"},null,{"$f":"+ITV_CD!C124","v":0}]
[{"$f":"+EnergíaVig!A125","v":"MTD_GC"},null,{"$f":"+ITV_CD!C125","v":0}]
[{"$f":"+EnergíaVig!A126","v":"BTD_GC"},null,{"$f":"+ITV_CD!C126","v":0}]
[{"$f":"+EnergíaVig!A127","v":"BTSH"},{"$f":"+ITV_CD!B127","v":"BTSH"},{"$f":"+ITV_CD!C127","v":1},null,null,null,null,{"$f":"+B127&C127&E127&$A$3","v":"BTSH1CPST"},{"$f":"+B127&C127&E127&$A$4","v":"BTSH1-"},{"$f":"+B127&C127&F127&$A$3","v":"BTSH1CPST"},null,null,{"$f":"+IFERROR(VLOOKUP(H127,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I127,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+O128+O132+O136","v":3387.8335113269668},{"$f":"+P128+P132+P136","v":3440.4654672151992},3496.1089772887972,3550.7513462469915,11379.489967346482,null,{"$f":"+IFERROR(VLOOKUP(J127,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+W128+W132+W136","v":0},null,null,{"$f":"+SUM(W127,O127)/SUM($W$7,$O$7)","v":2.6897601213986695E-4}]
[{"$f":"+EnergíaVig!A128","v":"BTSH_1"},{"$f":"+ITV_CD!B128","v":"BTSH"},{"$f":"+ITV_CD!C128","v":1},null,null,null,null,{"$f":"+B128&C128&E128&$A$3","v":"BTSH1CPST"},{"$f":"+B128&C128&E128&$A$4","v":"BTSH1-"},{"$f":"+B128&C128&F128&$A$3","v":"BTSH1CPST"},null,null,{"$f":"+IFERROR(VLOOKUP(H128,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I128,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O129:O131)","v":3387.8335113269668},{"$f":"+SUM(P129:P131)","v":3440.4654672151992},3496.1089772887972,3550.7513462469915,11379.489967346482,null,{"$f":"+IFERROR(VLOOKUP(J128,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q128*U128*12*(1-$G128)*1000","v":0}]
[{"$f":"+EnergíaVig!A129","v":"BTSH_1 Punta"},{"$f":"+ITV_CD!B129","v":"BTSH"},{"$f":"+ITV_CD!C129","v":1},{"$f":"+ITV_CD!D129","v":"Regular"},"Et",{"$f":"+ITV_CD!F129","v":"Pp"},{"$f":"+ITV_CD!G129","v":0},"BTSH1EtCPST","BTSH1Et-","BTSH1PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H129,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I129,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.6900000000000001E-3},null,{"$f":"+EnergíaVig!V129*$M129*(1-$G129)*1000","v":599.91710284708006},{"$f":"+EnergíaVig!W129*$M129*(1-$G129)*1000","v":608.92267769105285},{"$f":"+EnergíaVig!X129*$M129*(1-$G129)*1000","v":618.46691054928237},{"$f":"+EnergíaVig!Y129*$M129*(1-$G129)*1000","v":627.83707390848053},{"$f":"+SUMPRODUCT(O129:R129,PremisaCosto!$F$69:$I$69)","v":2013.6733607982035},null,{"$f":"+IFERROR(VLOOKUP(J129,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q129*U129*12*(1-$G129)*1000","v":0}]
[{"$f":"+EnergíaVig!A130","v":"BTSH_1 Fuera de Punta Medio"},{"$f":"+ITV_CD!B130","v":"BTSH"},{"$f":"+ITV_CD!C130","v":1},{"$f":"+ITV_CD!D130","v":"Regular"},"Et",{"$f":"+ITV_CD!F130","v":"Pfp"},{"$f":"+ITV_CD!G130","v":0},"BTSH1EtCPST","BTSH1Et-","BTSH1PfpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H130,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I130,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.6900000000000001E-3},null,{"$f":"+EnergíaVig!V130*$M130*(1-$G130)*1000","v":1028.301853855427},{"$f":"+EnergíaVig!W130*$M130*(1-$G130)*1000","v":1044.5339620963991},{"$f":"+EnergíaVig!X130*$M130*(1-$G130)*1000","v":1061.672800501882},{"$f":"+EnergíaVig!Y130*$M130*(1-$G130)*1000","v":1078.4719871569441},{"$f":"+SUMPRODUCT(O130:R130,PremisaCosto!$F$69:$I$69)","v":3455.1101702882743},null,{"$f":"+IFERROR(VLOOKUP(J130,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q130*U130*12*(1-$G130)*1000","v":0}]
[{"$f":"+EnergíaVig!A131","v":"BTSH_1 Fuera de Punta Bajo"},{"$f":"+ITV_CD!B131","v":"BTSH"},{"$f":"+ITV_CD!C131","v":1},{"$f":"+ITV_CD!D131","v":"Regular"},"Et",{"$f":"+ITV_CD!F131","v":"Pfp"},{"$f":"+ITV_CD!G131","v":0},"BTSH1EtCPST","BTSH1Et-","BTSH1PfpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H131,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I131,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.6900000000000001E-3},null,{"$f":"+EnergíaVig!V131*$M131*(1-$G131)*1000","v":1759.61455462446},{"$f":"+EnergíaVig!W131*$M131*(1-$G131)*1000","v":1787.0088274277471},{"$f":"+EnergíaVig!X131*$M131*(1-$G131)*1000","v":1815.9692662376331},{"$f":"+EnergíaVig!Y131*$M131*(1-$G131)*1000","v":1844.4422851815668},{"$f":"+SUMPRODUCT(O131:R131,PremisaCosto!$F$69:$I$69)","v":5910.7064362600049},null,{"$f":"+IFERROR(VLOOKUP(J131,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q131*U131*12*(1-$G131)*1000","v":0}]
[{"$f":"+EnergíaVig!A132","v":"BTSH_2"},{"$f":"+ITV_CD!B132","v":"BTSH"},{"$f":"+ITV_CD!C132","v":2},null,null,null,null,"BTSH2CPST","BTSH2-","BTSH2CPST",null,null,{"$f":"+IFERROR(VLOOKUP(H132,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I132,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O133:O135)","v":0},{"$f":"+SUM(P133:P135)","v":0},{"$f":"+SUM(Q133:Q135)","v":0},{"$f":"+SUM(R133:R135)","v":0},{"$f":"+SUM(S133:S135)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J132,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q132*U132*12*(1-$G132)*1000","v":0}]
[{"$f":"+EnergíaVig!A133","v":"BTSH_2 Punta"},{"$f":"+ITV_CD!B133","v":"BTSH"},{"$f":"+ITV_CD!C133","v":2},{"$f":"+ITV_CD!D133","v":"Regular"},"Et",{"$f":"+ITV_CD!F133","v":"Pp"},{"$f":"+ITV_CD!G133","v":0},"BTSH2EtCPST","BTSH2Et-","BTSH2PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H133,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I133,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V133*$M133*(1-$G133)*1000","v":0},{"$f":"+EnergíaVig!W133*$M133*(1-$G133)*1000","v":0},{"$f":"+EnergíaVig!X133*$M133*(1-$G133)*1000","v":0},{"$f":"+EnergíaVig!Y133*$M133*(1-$G133)*1000","v":0},{"$f":"+SUMPRODUCT(O133:R133,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J133,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q133*U133*12*(1-$G133)*1000","v":0}]
[{"$f":"+EnergíaVig!A134","v":"BTSH_2 Fuera de Punta Medio"},{"$f":"+ITV_CD!B134","v":"BTSH"},{"$f":"+ITV_CD!C134","v":2},{"$f":"+ITV_CD!D134","v":"Regular"},"Et",{"$f":"+ITV_CD!F134","v":"Pfp"},{"$f":"+ITV_CD!G134","v":0},"BTSH2EtCPST","BTSH2Et-","BTSH2PfpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H134,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I134,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V134*$M134*(1-$G134)*1000","v":0},{"$f":"+EnergíaVig!W134*$M134*(1-$G134)*1000","v":0},{"$f":"+EnergíaVig!X134*$M134*(1-$G134)*1000","v":0},{"$f":"+EnergíaVig!Y134*$M134*(1-$G134)*1000","v":0},{"$f":"+SUMPRODUCT(O134:R134,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J134,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q134*U134*12*(1-$G134)*1000","v":0}]
[{"$f":"+EnergíaVig!A135","v":"BTSH_2 Fuera de Punta Bajo"},{"$f":"+ITV_CD!B135","v":"BTSH"},{"$f":"+ITV_CD!C135","v":2},{"$f":"+ITV_CD!D135","v":"Regular"},"Et",{"$f":"+ITV_CD!F135","v":"Pfp"},{"$f":"+ITV_CD!G135","v":0},"BTSH2EtCPST","BTSH2Et-","BTSH2PfpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H135,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I135,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V135*$M135*(1-$G135)*1000","v":0},{"$f":"+EnergíaVig!W135*$M135*(1-$G135)*1000","v":0},{"$f":"+EnergíaVig!X135*$M135*(1-$G135)*1000","v":0},{"$f":"+EnergíaVig!Y135*$M135*(1-$G135)*1000","v":0},{"$f":"+SUMPRODUCT(O135:R135,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J135,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q135*U135*12*(1-$G135)*1000","v":0}]
[{"$f":"+EnergíaVig!A136","v":"BTSH_3"},{"$f":"+ITV_CD!B136","v":"BTSH"},{"$f":"+ITV_CD!C136","v":3},null,null,null,null,"BTSH3CPST","BTSH3-","BTSH3CPST",null,null,{"$f":"+IFERROR(VLOOKUP(H136,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I136,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O137:O139)","v":0},{"$f":"+SUM(P137:P139)","v":0},{"$f":"+SUM(Q137:Q139)","v":0},{"$f":"+SUM(R137:R139)","v":0},{"$f":"+SUM(S137:S139)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J136,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q136*U136*12*(1-$G136)*1000","v":0}]
[{"$f":"+EnergíaVig!A137","v":"BTSH_3 Punta"},{"$f":"+ITV_CD!B137","v":"BTSH"},{"$f":"+ITV_CD!C137","v":3},{"$f":"+ITV_CD!D137","v":"Regular"},"Et",{"$f":"+ITV_CD!F137","v":"Pp"},{"$f":"+ITV_CD!G137","v":0},"BTSH3EtCPST","BTSH3Et-","BTSH3PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H137,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I137,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V137*$M137*(1-$G137)*1000","v":0},{"$f":"+EnergíaVig!W137*$M137*(1-$G137)*1000","v":0},{"$f":"+EnergíaVig!X137*$M137*(1-$G137)*1000","v":0},{"$f":"+EnergíaVig!Y137*$M137*(1-$G137)*1000","v":0},{"$f":"+SUMPRODUCT(O137:R137,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J137,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q137*U137*12*(1-$G137)*1000","v":0}]
[{"$f":"+EnergíaVig!A138","v":"BTSH_3 Fuera de Punta Medio"},{"$f":"+ITV_CD!B138","v":"BTSH"},{"$f":"+ITV_CD!C138","v":3},{"$f":"+ITV_CD!D138","v":"Regular"},"Et",{"$f":"+ITV_CD!F138","v":"Pfp"},{"$f":"+ITV_CD!G138","v":0},"BTSH3EtCPST","BTSH3Et-","BTSH3PfpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H138,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I138,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V138*$M138*(1-$G138)*1000","v":0},{"$f":"+EnergíaVig!W138*$M138*(1-$G138)*1000","v":0},{"$f":"+EnergíaVig!X138*$M138*(1-$G138)*1000","v":0},{"$f":"+EnergíaVig!Y138*$M138*(1-$G138)*1000","v":0},{"$f":"+SUMPRODUCT(O138:R138,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J138,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q138*U138*12*(1-$G138)*1000","v":0}]
[{"$f":"+EnergíaVig!A139","v":"BTSH_3 Fuera de Punta Bajo"},{"$f":"+ITV_CD!B139","v":"BTSH"},{"$f":"+ITV_CD!C139","v":3},{"$f":"+ITV_CD!D139","v":"Regular"},"Et",{"$f":"+ITV_CD!F139","v":"Pfp"},{"$f":"+ITV_CD!G139","v":0},"BTSH3EtCPST","BTSH3Et-","BTSH3PfpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H139,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I139,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V139*$M139*(1-$G139)*1000","v":0},{"$f":"+EnergíaVig!W139*$M139*(1-$G139)*1000","v":0},{"$f":"+EnergíaVig!X139*$M139*(1-$G139)*1000","v":0},{"$f":"+EnergíaVig!Y139*$M139*(1-$G139)*1000","v":0},{"$f":"+SUMPRODUCT(O139:R139,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J139,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q139*U139*12*(1-$G139)*1000","v":0}]
[{"$f":"+EnergíaVig!A140","v":"BTS Prepago"},{"$f":"+ITV_CD!B140","v":"BTS Prepago"},{"$f":"+ITV_CD!C140","v":1},null,null,null,null,{"$f":"+B140&C140&E140&$A$3","v":"BTS Prepago1CPST"},{"$f":"+B140&C140&E140&$A$4","v":"BTS Prepago1-"},{"$f":"+B140&C140&F140&$A$3","v":"BTS Prepago1CPST"},null,null,{"$f":"+IFERROR(VLOOKUP(H140,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I140,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O141:O148)","v":26730.839184378063},{"$f":"+SUM(P141:P148)","v":26930.767748813694},{"$f":"+SUM(Q141:Q148)","v":27159.347817698192},{"$f":"+SUM(R141:R148)","v":27409.101008740854},{"$f":"+SUM(S141:S148)","v":88846.197660285674},null,{"$f":"+IFERROR(VLOOKUP(J140,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W141:W148)","v":0},null,null,{"$f":"+SUM(W140,O140)/SUM($W$7,$O$7)","v":2.1222868540992446E-3}]
[{"$f":"+EnergíaVig!A141","v":"BTS Prep"},{"$f":"+ITV_CD!B141","v":"BTS Prepago"},{"$f":"+ITV_CD!C141","v":1},null,null,null,null,"BTS Prepago1CPST","BTS Prepago1-","BTS Prepago1CPST",null,null,{"$f":"+M142","v":2.8600000000000001E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O141:R141,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U142","v":0}]
[{"$f":"+EnergíaVig!A142","v":"BTS Prepago Regular"},{"$f":"+ITV_CD!B142","v":"BTS Prepago"},{"$f":"+ITV_CD!C142","v":1},{"$f":"+ITV_CD!D142","v":"Regular"},{"$f":"+ITV_CD!E142","v":"Et"},{"$f":"+ITV_CD!F142","v":"Pp"},{"$f":"+ITV_CD!G142","v":0},"BTS Prepago1EtCPST","BTS Prepago1Et-","BTS Prepago1PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H142,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I142,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.8600000000000001E-3},null,{"$f":"+EnergíaVig!V142*$M142*(1-$G142)*1000","v":21468.280135658781},{"$f":"+EnergíaVig!W142*$M142*(1-$G142)*1000","v":21630.514285915822},{"$f":"+EnergíaVig!X142*$M142*(1-$G142)*1000","v":21815.716079012447},{"$f":"+EnergíaVig!Y142*$M142*(1-$G142)*1000","v":22017.661003993348},{"$f":"+SUMPRODUCT(O142:R142,PremisaCosto!$F$69:$I$69)","v":71362.092028955347},null,{"$f":"+IFERROR(VLOOKUP(J142,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q142*U142*12*(1-$G142)*1000","v":0}]
[{"$f":"+EnergíaVig!A143","v":"BTS Prepago Agro"},{"$f":"+ITV_CD!B143","v":"BTS Prepago"},{"$f":"+ITV_CD!C143","v":1},{"$f":"+ITV_CD!D143","v":"Agropecuario"},{"$f":"+ITV_CD!E143","v":"Et"},{"$f":"+ITV_CD!F143","v":"Pp"},{"$f":"+ITV_CD!G143","v":0.05},"BTS Prepago1EtCPST","BTS Prepago1Et-","BTS Prepago1PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H143,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I143,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.8600000000000001E-3},null,{"$f":"+EnergíaVig!V143*$M143*(1-$G143)*1000","v":0},{"$f":"+EnergíaVig!W143*$M143*(1-$G143)*1000","v":0},{"$f":"+EnergíaVig!X143*$M143*(1-$G143)*1000","v":0},{"$f":"+EnergíaVig!Y143*$M143*(1-$G143)*1000","v":0},{"$f":"+SUMPRODUCT(O143:R143,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J143,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q143*U143*12*(1-$G143)*1000","v":0}]
[{"$f":"+EnergíaVig!A144","v":"BTS Prepago Jub. 1"},{"$f":"+ITV_CD!B144","v":"BTS Prepago"},{"$f":"+ITV_CD!C144","v":1},{"$f":"+ITV_CD!D144","v":"Jubilados - 1"},{"$f":"+ITV_CD!E144","v":"Et"},{"$f":"+ITV_CD!F144","v":"Pp"},{"$f":"+ITV_CD!G144","v":0.25},"BTS Prepago1EtCPST","BTS Prepago1Et-","BTS Prepago1PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H144,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I144,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.8600000000000001E-3},null,{"$f":"+EnergíaVig!V144*$M144*(1-$G144)*1000","v":5188.4298631620341},{"$f":"+EnergíaVig!W144*$M144*(1-$G144)*1000","v":5225.5933082441697},{"$f":"+EnergíaVig!X144*$M144*(1-$G144)*1000","v":5268.3605512198192},{"$f":"+EnergíaVig!Y144*$M144*(1-$G144)*1000","v":5315.4953829707738},{"$f":"+SUMPRODUCT(O144:R144,PremisaCosto!$F$69:$I$69)","v":17237.821931964918},null,{"$f":"+IFERROR(VLOOKUP(J144,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q144*U144*12*(1-$G144)*1000","v":0}]
[{"$f":"+EnergíaVig!A145","v":"BTS Prepago Jub. 2"},{"$f":"+ITV_CD!B145","v":"BTS Prepago"},{"$f":"+ITV_CD!C145","v":1},{"$f":"+ITV_CD!D145","v":"Jubilados - 2"},{"$f":"+ITV_CD!E145","v":"Et"},{"$f":"+ITV_CD!F145","v":"Pp"},{"$f":"+ITV_CD!G145","v":0.25},"BTS Prepago1EtCPST","BTS Prepago1Et-","BTS Prepago1PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H145,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I145,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.8600000000000001E-3},null,{"$f":"+EnergíaVig!V145*$M145*(1-$G145)*1000","v":0},{"$f":"+EnergíaVig!W145*$M145*(1-$G145)*1000","v":0},{"$f":"+EnergíaVig!X145*$M145*(1-$G145)*1000","v":0},{"$f":"+EnergíaVig!Y145*$M145*(1-$G145)*1000","v":0},{"$f":"+SUMPRODUCT(O145:R145,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J145,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q145*U145*12*(1-$G145)*1000","v":0}]
[{"$f":"+EnergíaVig!A146","v":"BTS Prepago Discap."},{"$f":"+ITV_CD!B146","v":"BTS Prepago"},{"$f":"+ITV_CD!C146","v":1},{"$f":"+ITV_CD!D146","v":"Jubilados - 1"},{"$f":"+ITV_CD!E146","v":"Et"},{"$f":"+ITV_CD!F146","v":"Pp"},{"$f":"+ITV_CD!G146","v":0.25},"BTS Prepago1EtCPST","BTS Prepago1Et-","BTS Prepago1PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H146,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I146,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.8600000000000001E-3},null,{"$f":"+EnergíaVig!V146*$M146*(1-$G146)*1000","v":74.129185557250494},{"$f":"+EnergíaVig!W146*$M146*(1-$G146)*1000","v":74.660154653701042},{"$f":"+EnergíaVig!X146*$M146*(1-$G146)*1000","v":75.271187465924868},{"$f":"+EnergíaVig!Y146*$M146*(1-$G146)*1000","v":75.944621776733285},{"$f":"+SUMPRODUCT(O146:R146,PremisaCosto!$F$69:$I$69)","v":246.28369936540142},null,{"$f":"+IFERROR(VLOOKUP(J146,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q146*U146*12*(1-$G146)*1000","v":0}]
[{"$f":"+EnergíaVig!A147","v":"BTS Prepago Discapacitados 601-más"},{"$f":"+ITV_CD!B147","v":"BTS Prepago"},{"$f":"+ITV_CD!C147","v":1},{"$f":"+ITV_CD!D147","v":"Jubilados - 2"},{"$f":"+ITV_CD!E147","v":"Et"},{"$f":"+ITV_CD!F147","v":"Pp"},{"$f":"+ITV_CD!G147","v":0.25},"BTS Prepago1EtCPST","BTS Prepago1Et-","BTS Prepago1PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H147,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I147,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.8600000000000001E-3},null,{"$f":"+EnergíaVig!V147*$M147*(1-$G147)*1000","v":0},{"$f":"+EnergíaVig!W147*$M147*(1-$G147)*1000","v":0},{"$f":"+EnergíaVig!X147*$M147*(1-$G147)*1000","v":0},{"$f":"+EnergíaVig!Y147*$M147*(1-$G147)*1000","v":0},{"$f":"+SUMPRODUCT(O147:R147,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J147,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q147*U147*12*(1-$G147)*1000","v":0}]
[{"$f":"+EnergíaVig!A148","v":"BTS Prepago Político"},{"$f":"+ITV_CD!B148","v":"BTS Prepago"},{"$f":"+ITV_CD!C148","v":1},{"$f":"+ITV_CD!D148","v":"Político"},{"$f":"+ITV_CD!E148","v":"Et"},{"$f":"+ITV_CD!F148","v":"Pp"},{"$f":"+ITV_CD!G148","v":0.5},"BTS Prepago1EtCPST","BTS Prepago1Et-","BTS Prepago1PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H148,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I148,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.8600000000000001E-3},null,{"$f":"+EnergíaVig!V148*$M148*(1-$G148)*1000","v":0},{"$f":"+EnergíaVig!W148*$M148*(1-$G148)*1000","v":0},{"$f":"+EnergíaVig!X148*$M148*(1-$G148)*1000","v":0},{"$f":"+EnergíaVig!Y148*$M148*(1-$G148)*1000","v":0},{"$f":"+SUMPRODUCT(O148:R148,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J148,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q148*U148*12*(1-$G148)*1000","v":0}]
[{"$f":"+EnergíaVig!A149","v":"BTS Prepago Cruz Roja"},{"$f":"+ITV_CD!B149","v":"BTS Prepago"},{"$f":"+ITV_CD!C149","v":1},{"$f":"+ITV_CD!D149","v":"Cruz Roja"},{"$f":"+ITV_CD!E149","v":"Et"},{"$f":"+ITV_CD!F149","v":"Pp"},{"$f":"+ITV_CD!G149","v":1}]

{"sheet":"ITV_CPERDP","index":30,"n_rows":149,"n_cols":26,"rows_kept":149,"cut":false,"hidden":false,"merged":[[4,14,4,18],[4,20,5,20],[4,25,5,25],[1,15,1,17],[4,2,5,2],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,12,5,12]]}
["Ingreso a Tarifa Vigente - Cargo por Pérdidas de Potencia en Distribución"]
["Componente de Costo:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Escalones/Bloques en (MWh mes)"]
["CPP",null,null,null,null,null,null,null,null,null,null,null,null,null,"MTD/BTD",10,30,50]
["CPFP",null,null,null,null,null,null,null,null,null,null,null,null,null,"Jubilados - 2",0.6]
[null,null,"Bloque","Sub Categoría","Vble Cobro Energia","Vble Cobro Potencia","Descuento","Auxiliar Energia p","Auxiliar Energia fp","Auxiliar Potencia",null,null,"Tarifa Vigente Energía ($/kWh)",null,"Ingreso por Energia a Tarifa Vigente ",null,null,null,null,null,"Tarifa Vigente Potencia ($/kWh)",null,"Ingreso por Potencia a Tarifa Vigente",null,null,"% Asignacion"]
["Estructura Tarifaria Vigente","Categoría",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+PotenciaVig!J6","v":"2026/2027"},{"$f":"+PotenciaVig!K6","v":"2027/2028"},{"$f":"+PotenciaVig!L6","v":"2028/2029"},{"$f":"+PotenciaVig!M6","v":"2029/2030"},"VP",null,null,null,{"$f":"+O6","v":"2026/2027"},{"$f":"+P6","v":"2027/2028"}]
[{"$f":"+EnergíaVig!A7","v":"TOTAL"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(O8,O12,O13,O17,O54,O95,O123,O58,O140,O127)","v":0},{"$f":"+SUM(P8,P12,P13,P17,P54,P95,P123,P58,P140,P127)","v":0},0,0,0,null,null,null,{"$f":"+SUM(W8,W12,W13,W17,W54,W95,W123,W58,W140,W127)","v":0},null,null,{"$f":"+SUM(Z8,Z12:Z13,Z17,Z54,Z58,Z95,Z140,Z127)","v":0}]
[{"$f":"+EnergíaVig!A8","v":"ATH"},{"$f":"+ITV_CD!B8","v":"ATH"},{"$f":"+ITV_CD!C8","v":1},null,null,null,null,{"$f":"+B8&C8&E8&$A$3","v":"ATH1CPP"},{"$f":"+B8&C8&E8&$A$4","v":"ATH1CPFP"},{"$f":"+B8&C8&F8&$A$3","v":"ATH1CPP"},null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H8),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I8),0)","v":0},null,{"$f":"+SUM(O9:O11)","v":0},null,null,null,{"$f":"+SUM(S9:S11)","v":0},null,null,null,{"$f":"+SUM(W9:W11)","v":0},null,null,{"$f":"+IFERROR(SUM(W8,O8)/SUM($W$7,$O$7),0)","v":0}]
[{"$f":"+EnergíaVig!A9","v":"ATH Punta"},{"$f":"+ITV_CD!B9","v":"ATH"},{"$f":"+ITV_CD!C9","v":1},{"$f":"+ITV_CD!D9","v":"Regular"},{"$f":"+ITV_CD!E9","v":"Ep"},{"$f":"+ITV_CD!F9","v":"Pp"},{"$f":"+ITV_CD!G9","v":0},"ATH1EpCPP",{"$f":"+B9&C9&E9&$A$4","v":"ATH1EpCPFP"},"ATH1PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H9),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I9),0)","v":0},null,{"$f":"+EnergíaVig!V9*$M9*(1-$G9)*1000","v":0},{"$f":"+EnergíaVig!W9*$M9*(1-$G9)*1000","v":0},{"$f":"+EnergíaVig!X9*$M9*(1-$G9)*1000","v":0},{"$f":"+EnergíaVig!Y9*$M9*(1-$G9)*1000","v":0},{"$f":"+SUMPRODUCT(O9:R9,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J9),0)","v":0},null,{"$f":"+PotenciaVig!P9*U9*12*(1-$G9)*1000","v":0},null,null,{"$f":"+IFERROR(SUM(W9,O9)/SUM($W$7,$O$7),0)","v":0}]
[{"$f":"+EnergíaVig!A10","v":"ATH Fuera de Punta Medio"},{"$f":"+ITV_CD!B10","v":"ATH"},{"$f":"+ITV_CD!C10","v":1},{"$f":"+ITV_CD!D10","v":"Regular"},"Efp",{"$f":"+ITV_CD!F10","v":"Pfp"},{"$f":"+ITV_CD!G10","v":0},{"$f":"+B10&C10&E10&$A$3","v":"ATH1EfpCPP"},{"$f":"+B10&C10&E10&$A$4","v":"ATH1EfpCPFP"},{"$f":"+B10&C10&F10&$A$4","v":"ATH1PfpCPFP"},null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H10),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I10),0)","v":0},null,{"$f":"+EnergíaVig!V10*$M10*(1-$G10)*1000","v":0},{"$f":"+EnergíaVig!W10*$M10*(1-$G10)*1000","v":0},{"$f":"+EnergíaVig!X10*$M10*(1-$G10)*1000","v":0},{"$f":"+EnergíaVig!Y10*$M10*(1-$G10)*1000","v":0},{"$f":"+SUMPRODUCT(O10:R10,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J10),0)","v":0},null,{"$f":"+PotenciaVig!P10*U10*12*(1-$G10)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A11","v":"ATH Fuera de Punta Bajo"},{"$f":"+ITV_CD!B11","v":"ATH"},{"$f":"+ITV_CD!C11","v":1},{"$f":"+ITV_CD!D11","v":"Regular"},"Efp",{"$f":"+ITV_CD!F11","v":"Pfp"},{"$f":"+ITV_CD!G11","v":0},"ATH1EfpCPP","ATH1EfpCPFP",{"$f":"+B11&C11&F11&$A$4","v":"ATH1PfpCPFP"},null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H11),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I11),0)","v":0},null,{"$f":"+EnergíaVig!V11*$M11*(1-$G11)*1000","v":0},{"$f":"+EnergíaVig!W11*$M11*(1-$G11)*1000","v":0},{"$f":"+EnergíaVig!X11*$M11*(1-$G11)*1000","v":0},{"$f":"+EnergíaVig!Y11*$M11*(1-$G11)*1000","v":0},{"$f":"+SUMPRODUCT(O11:R11,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J11),0)","v":0},null,{"$f":"+PotenciaVig!P11*U11*12*(1-$G11)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A12","v":"ATD"},{"$f":"+ITV_CD!B12","v":"ATD"},{"$f":"+ITV_CD!C12","v":1},{"$f":"+ITV_CD!D12","v":"Regular"},{"$f":"+ITV_CD!E12","v":"Et"},{"$f":"+ITV_CD!F12","v":"Pp"},{"$f":"+ITV_CD!G12","v":0},"ATD1EtCPP","ATD1EtCPFP","ATD1PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H12),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I12),0)","v":0},null,{"$f":"+EnergíaVig!V12*$M12*(1-$G12)*1000","v":0},{"$f":"+EnergíaVig!W12*$M12*(1-$G12)*1000","v":0},{"$f":"+EnergíaVig!X12*$M12*(1-$G12)*1000","v":0},{"$f":"+EnergíaVig!Y12*$M12*(1-$G12)*1000","v":0},{"$f":"+SUMPRODUCT(O12:R12,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J12),0)","v":0},null,{"$f":"+PotenciaVig!P12*U12*12*(1-$G12)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A13","v":"MTH"},{"$f":"+ITV_CD!B13","v":"MTH"},{"$f":"+ITV_CD!C13","v":1},{"$f":"+ITV_CD!D13","v":""},null,null,{"$f":"+ITV_CD!G13","v":""},"MTH1CPP","MTH1CPFP","MTH1CPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H13),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I13),0)","v":0},null,{"$f":"+SUM(O14:O16)","v":0},null,null,null,{"$f":"+SUM(S14:S16)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J13),0)","v":0},null,{"$f":"+SUM(W14:W16)","v":0},null,null,0]
[{"$f":"+EnergíaVig!A14","v":"MTH Punta"},{"$f":"+ITV_CD!B14","v":"MTH"},{"$f":"+ITV_CD!C14","v":1},{"$f":"+ITV_CD!D14","v":"Regular"},{"$f":"+ITV_CD!E14","v":"Ep"},{"$f":"+ITV_CD!F14","v":"Pp"},{"$f":"+ITV_CD!G14","v":0},"MTH1EpCPP","MTH1EpCPFP","MTH1PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H14),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I14),0)","v":0},null,{"$f":"+EnergíaVig!V14*$M14*(1-$G14)*1000","v":0},{"$f":"+EnergíaVig!W14*$M14*(1-$G14)*1000","v":0},{"$f":"+EnergíaVig!X14*$M14*(1-$G14)*1000","v":0},{"$f":"+EnergíaVig!Y14*$M14*(1-$G14)*1000","v":0},{"$f":"+SUMPRODUCT(O14:R14,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J14),0)","v":0},null,{"$f":"+PotenciaVig!P14*U14*12*(1-$G14)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A15","v":"MTH Fuera de Punta Medio"},{"$f":"+ITV_CD!B15","v":"MTH"},{"$f":"+ITV_CD!C15","v":1},{"$f":"+ITV_CD!D15","v":"Regular"},"Efp",{"$f":"+ITV_CD!F15","v":"Pfp"},{"$f":"+ITV_CD!G15","v":0},{"$f":"+B15&C15&E15&$A$3","v":"MTH1EfpCPP"},{"$f":"+B15&C15&E15&$A$4","v":"MTH1EfpCPFP"},{"$f":"+B15&C15&F15&$A$4","v":"MTH1PfpCPFP"},null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H15),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I15),0)","v":0},null,{"$f":"+EnergíaVig!V15*$M15*(1-$G15)*1000","v":0},{"$f":"+EnergíaVig!W15*$M15*(1-$G15)*1000","v":0},{"$f":"+EnergíaVig!X15*$M15*(1-$G15)*1000","v":0},{"$f":"+EnergíaVig!Y15*$M15*(1-$G15)*1000","v":0},{"$f":"+SUMPRODUCT(O15:R15,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J15),0)","v":0},null,{"$f":"+PotenciaVig!P15*U15*12*(1-$G15)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A16","v":"MTH Fuera de Punta Bajo"},{"$f":"+ITV_CD!B16","v":"MTH"},{"$f":"+ITV_CD!C16","v":1},{"$f":"+ITV_CD!D16","v":"Regular"},"Efp",{"$f":"+ITV_CD!F16","v":"Pfp"},{"$f":"+ITV_CD!G16","v":0},"MTH1EfpCPP","MTH1EfpCPFP",{"$f":"+B16&C16&F16&$A$4","v":"MTH1PfpCPFP"},null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H16),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I16),0)","v":0},null,{"$f":"+EnergíaVig!V16*$M16*(1-$G16)*1000","v":0},{"$f":"+EnergíaVig!W16*$M16*(1-$G16)*1000","v":0},{"$f":"+EnergíaVig!X16*$M16*(1-$G16)*1000","v":0},{"$f":"+EnergíaVig!Y16*$M16*(1-$G16)*1000","v":0},{"$f":"+SUMPRODUCT(O16:R16,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J16),0)","v":0},null,{"$f":"+PotenciaVig!P16*U16*12*(1-$G16)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A17","v":"MTD"},{"$f":"+ITV_CD!B17","v":"MTD"},{"$f":"+ITV_CD!C17","v":1},null,null,null,null,"MTD1CPP","MTD1CPFP","MTD1CPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H17),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I17),0)","v":0},null,{"$f":"+SUM(O18:O52)","v":0},null,null,null,{"$f":"+SUM(S18:S52)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J17),0)","v":0},null,{"$f":"+SUM(W18:W52)","v":0},null,null,0]
[{"$f":"+EnergíaVig!A18","v":"MTD_1 (0-10,000)"},{"$f":"+ITV_CD!B18","v":"MTD"},{"$f":"+ITV_CD!C18","v":1},null,null,null,null,"MTD1CPP","MTD1CPFP","MTD1CPP",null,null,{"$f":"+M19","v":0},null,null,null,null,null,{"$f":"+SUMPRODUCT(O18:R18,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U19","v":0},null,null,null,null,0]
[{"$f":"+EnergíaVig!A19","v":"MTD_1 Regular"},{"$f":"+ITV_CD!B19","v":"MTD"},{"$f":"+ITV_CD!C19","v":1},{"$f":"+ITV_CD!D19","v":"Regular"},{"$f":"+ITV_CD!E19","v":"Et"},{"$f":"+ITV_CD!F19","v":"Pp"},{"$f":"+ITV_CD!G19","v":0},"MTD1EtCPP","MTD1EtCPFP","MTD1PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H19),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I19),0)","v":0},null,{"$f":"+EnergíaVig!V19*$M19*(1-$G19)*1000","v":0},{"$f":"+EnergíaVig!W19*$M19*(1-$G19)*1000","v":0},{"$f":"+EnergíaVig!X19*$M19*(1-$G19)*1000","v":0},{"$f":"+EnergíaVig!Y19*$M19*(1-$G19)*1000","v":0},{"$f":"+EnergíaVig!Z19*$M19*(1-$G19)*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J19),0)","v":0},null,{"$f":"+PotenciaVig!P19*U19*12*(1-$G19)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A20","v":"MTD_1 Agro"},{"$f":"+ITV_CD!B20","v":"MTD"},{"$f":"+ITV_CD!C20","v":1},{"$f":"+ITV_CD!D20","v":"Agropecuario"},{"$f":"+ITV_CD!E20","v":"Et"},{"$f":"+ITV_CD!F20","v":"Pp"},{"$f":"+ITV_CD!G20","v":0.05},"MTD1EtCPP","MTD1EtCPFP","MTD1PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H20),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I20),0)","v":0},null,{"$f":"+EnergíaVig!V20*$M20*(1-$G20)*1000","v":0},{"$f":"+EnergíaVig!W20*$M20*(1-$G20)*1000","v":0},{"$f":"+EnergíaVig!X20*$M20*(1-$G20)*1000","v":0},{"$f":"+EnergíaVig!Y20*$M20*(1-$G20)*1000","v":0},{"$f":"+EnergíaVig!Z20*$M20*(1-$G20)*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J20),0)","v":0},null,{"$f":"+PotenciaVig!P20*U20*12*(1-$G20)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A21","v":"MTD_1 Jub. 1"},{"$f":"+ITV_CD!B21","v":"MTD"},{"$f":"+ITV_CD!C21","v":1},{"$f":"+ITV_CD!D21","v":"Jubilados - 1"},{"$f":"+ITV_CD!E21","v":"Et"},{"$f":"+ITV_CD!F21","v":"Pp"},{"$f":"+ITV_CD!G21","v":0.25},"MTD1EtCPP","MTD1EtCPFP","MTD1PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H21),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I21),0)","v":0},null,{"$f":"+EnergíaVig!V21*$M21*(1-$G21)*1000","v":0},{"$f":"+EnergíaVig!W21*$M21*(1-$G21)*1000","v":0},{"$f":"+EnergíaVig!X21*$M21*(1-$G21)*1000","v":0},{"$f":"+EnergíaVig!Y21*$M21*(1-$G21)*1000","v":0},{"$f":"+EnergíaVig!Z21*$M21*(1-$G21)*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J21),0)","v":0},null,{"$f":"+PotenciaVig!P21*U21*12*(1-$G21)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A22","v":"MTD_1 Jub. 2"},{"$f":"+ITV_CD!B22","v":"MTD"},{"$f":"+ITV_CD!C22","v":1},{"$f":"+ITV_CD!D22","v":"Jubilados - 2"},{"$f":"+ITV_CD!E22","v":"Et"},{"$f":"+ITV_CD!F22","v":"Pp"},{"$f":"+ITV_CD!G22","v":0.25},"MTD1EtCPP","MTD1EtCPFP","MTD1PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H22),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I22),0)","v":0},null,{"$f":"+((EnergíaVig!V22-ClientesVig!Q22*0.6*12)+(ClientesVig!Q22*0.6*12)*(1-$G22))*$M22*1000","v":0},{"$f":"+((EnergíaVig!W22-ClientesVig!R22*0.6*12)+(ClientesVig!R22*0.6*12)*(1-$G22))*$M22*1000","v":0},{"$f":"+((EnergíaVig!X22-ClientesVig!S22*0.6*12)+(ClientesVig!S22*0.6*12)*(1-$G22))*$M22*1000","v":0},{"$f":"+((EnergíaVig!Y22-ClientesVig!T22*0.6*12)+(ClientesVig!T22*0.6*12)*(1-$G22))*$M22*1000","v":0},{"$f":"+((EnergíaVig!Z22-ClientesVig!U22*0.6*12)+(ClientesVig!U22*0.6*12)*(1-$G22))*$M22*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J22),0)","v":0},null,{"$f":"+PotenciaVig!P22*U22*12*(1-$G22)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A23","v":"MTD_1 Discap."},{"$f":"+ITV_CD!B23","v":"MTD"},{"$f":"+ITV_CD!C23","v":1},{"$f":"+ITV_CD!D23","v":"Jubilados - 1"},{"$f":"+ITV_CD!E23","v":"Et"},{"$f":"+ITV_CD!F23","v":"Pp"},{"$f":"+ITV_CD!G23","v":0.25},"MTD1EtCPP","MTD1EtCPFP","MTD1PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H23),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I23),0)","v":0},null,{"$f":"+EnergíaVig!V23*$M23*(1-$G23)*1000","v":0},{"$f":"+EnergíaVig!W23*$M23*(1-$G23)*1000","v":0},{"$f":"+EnergíaVig!X23*$M23*(1-$G23)*1000","v":0},{"$f":"+EnergíaVig!Y23*$M23*(1-$G23)*1000","v":0},{"$f":"+EnergíaVig!Z23*$M23*(1-$G23)*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J23),0)","v":0},null,{"$f":"+PotenciaVig!P23*U23*12*(1-$G23)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A24","v":"MTD_1 Discapacitados 601-más"},{"$f":"+ITV_CD!B24","v":"MTD"},{"$f":"+ITV_CD!C24","v":1},{"$f":"+ITV_CD!D24","v":"Jubilados - 2"},{"$f":"+ITV_CD!E24","v":"Et"},{"$f":"+ITV_CD!F24","v":"Pp"},{"$f":"+ITV_CD!G24","v":0.25},"MTD1EtCPP","MTD1EtCPFP","MTD1PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H24),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I24),0)","v":0},null,{"$f":"+((EnergíaVig!V24-ClientesVig!Q24*0.6*12)+(ClientesVig!Q24*0.6*12)*(1-$G24))*$M24*1000","v":0},{"$f":"+((EnergíaVig!W24-ClientesVig!R24*0.6*12)+(ClientesVig!R24*0.6*12)*(1-$G24))*$M24*1000","v":0},{"$f":"+((EnergíaVig!X24-ClientesVig!S24*0.6*12)+(ClientesVig!S24*0.6*12)*(1-$G24))*$M24*1000","v":0},{"$f":"+((EnergíaVig!Y24-ClientesVig!T24*0.6*12)+(ClientesVig!T24*0.6*12)*(1-$G24))*$M24*1000","v":0},{"$f":"+((EnergíaVig!Z24-ClientesVig!U24*0.6*12)+(ClientesVig!U24*0.6*12)*(1-$G24))*$M24*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J24),0)","v":0},null,{"$f":"+PotenciaVig!P24*U24*12*(1-$G24)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A25","v":"MTD_1 Político"},{"$f":"+ITV_CD!B25","v":"MTD"},{"$f":"+ITV_CD!C25","v":1},{"$f":"+ITV_CD!D25","v":"Político"},{"$f":"+ITV_CD!E25","v":"Et"},{"$f":"+ITV_CD!F25","v":"Pp"},{"$f":"+ITV_CD!G25","v":0.5},"MTD1EtCPP","MTD1EtCPFP","MTD1PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H25),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I25),0)","v":0},null,{"$f":"+EnergíaVig!V25*$M25*(1-$G25)*1000","v":0},{"$f":"+EnergíaVig!W25*$M25*(1-$G25)*1000","v":0},{"$f":"+EnergíaVig!X25*$M25*(1-$G25)*1000","v":0},{"$f":"+EnergíaVig!Y25*$M25*(1-$G25)*1000","v":0},{"$f":"+EnergíaVig!Z25*$M25*(1-$G25)*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J25),0)","v":0},null,{"$f":"+PotenciaVig!P25*U25*12*(1-$G25)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A26","v":"MTD_1 Cruz Roja"},{"$f":"+ITV_CD!B26","v":"MTD"},{"$f":"+ITV_CD!C26","v":1},{"$f":"+ITV_CD!D26","v":"Cruz Roja"},{"$f":"+ITV_CD!E26","v":"Et"},{"$f":"+ITV_CD!F26","v":"Pp"},{"$f":"+ITV_CD!G26","v":1},{"$f":"+B26&C26&E26&$A$3","v":"MTD1EtCPP"},{"$f":"+B26&C26&E26&$A$4","v":"MTD1EtCPFP"},{"$f":"+B26&C26&F26&$A$3","v":"MTD1PpCPP"},null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H26),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I26),0)","v":0},null,{"$f":"+EnergíaVig!V26*$M26*(1-$G26)*1000","v":0},{"$f":"+EnergíaVig!W26*$M26*(1-$G26)*1000","v":0},{"$f":"+EnergíaVig!X26*$M26*(1-$G26)*1000","v":0},{"$f":"+EnergíaVig!Y26*$M26*(1-$G26)*1000","v":0},{"$f":"+EnergíaVig!Z26*$M26*(1-$G26)*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J26),0)","v":0},null,{"$f":"+PotenciaVig!P26*U26*12*(1-$G26)*1000","v":0},null,null,{"$f":"+IFERROR(SUM(W26,O26)/SUM($W$7,$O$7),0)","v":0}]
[{"$f":"+EnergíaVig!A27","v":"MTD_2 (10,001-30,000)"},{"$f":"+ITV_CD!B27","v":"MTD"},{"$f":"+ITV_CD!C27","v":2},null,null,null,null,"MTD2CPP","MTD2CPFP","MTD2CPP",null,null,{"$f":"+M28","v":0},null,null,null,null,null,{"$f":"+SUMPRODUCT(O27:R27,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U28","v":0},null,null,null,null,0]
[{"$f":"+EnergíaVig!A28","v":"MTD_2 Regular"},{"$f":"+ITV_CD!B28","v":"MTD"},{"$f":"+ITV_CD!C28","v":2},{"$f":"+ITV_CD!D28","v":"Regular"},{"$f":"+ITV_CD!E28","v":"Et"},{"$f":"+ITV_CD!F28","v":"Pp"},{"$f":"+ITV_CD!G28","v":0},"MTD2EtCPP","MTD2EtCPFP","MTD2PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H28),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I28),0)","v":0},null,{"$f":"+($M28*(EnergíaVig!V28-$P$3*12*ClientesVig!Q28)+$M19*($P$3*12*ClientesVig!Q28))*(1-$G28)*1000","v":0},{"$f":"+($M28*(EnergíaVig!W28-$P$3*12*ClientesVig!R28)+$M19*($P$3*12*ClientesVig!R28))*(1-$G28)*1000","v":0},{"$f":"+($M28*(EnergíaVig!X28-$P$3*12*ClientesVig!S28)+$M19*($P$3*12*ClientesVig!S28))*(1-$G28)*1000","v":0},{"$f":"+($M28*(EnergíaVig!Y28-$P$3*12*ClientesVig!T28)+$M19*($P$3*12*ClientesVig!T28))*(1-$G28)*1000","v":0},{"$f":"+SUMPRODUCT(O28:R28,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J28),0)","v":0},null,{"$f":"+PotenciaVig!P28*U28*12*(1-$G28)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A29","v":"MTD_2 Agro"},{"$f":"+ITV_CD!B29","v":"MTD"},{"$f":"+ITV_CD!C29","v":2},{"$f":"+ITV_CD!D29","v":"Agropecuario"},{"$f":"+ITV_CD!E29","v":"Et"},{"$f":"+ITV_CD!F29","v":"Pp"},{"$f":"+ITV_CD!G29","v":0.05},"MTD2EtCPP","MTD2EtCPFP","MTD2PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H29),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I29),0)","v":0},null,{"$f":"+($M29*(EnergíaVig!V29-$P$3*12*ClientesVig!Q29)+$M20*($P$3*12*ClientesVig!Q29))*(1-$G29)*1000","v":0},{"$f":"+($M29*(EnergíaVig!W29-$P$3*12*ClientesVig!R29)+$M20*($P$3*12*ClientesVig!R29))*(1-$G29)*1000","v":0},{"$f":"+($M29*(EnergíaVig!X29-$P$3*12*ClientesVig!S29)+$M20*($P$3*12*ClientesVig!S29))*(1-$G29)*1000","v":0},{"$f":"+($M29*(EnergíaVig!Y29-$P$3*12*ClientesVig!T29)+$M20*($P$3*12*ClientesVig!T29))*(1-$G29)*1000","v":0},{"$f":"+SUMPRODUCT(O29:R29,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J29),0)","v":0},null,{"$f":"+PotenciaVig!P29*U29*12*(1-$G29)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A30","v":"MTD_2 Jub. 1"},{"$f":"+ITV_CD!B30","v":"MTD"},{"$f":"+ITV_CD!C30","v":2},{"$f":"+ITV_CD!D30","v":"Jubilados - 1"},{"$f":"+ITV_CD!E30","v":"Et"},{"$f":"+ITV_CD!F30","v":"Pp"},{"$f":"+ITV_CD!G30","v":0.25},"MTD2EtCPP","MTD2EtCPFP","MTD2PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H30),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I30),0)","v":0},null,{"$f":"+($M30*(EnergíaVig!V30-$P$3*12*ClientesVig!Q30)+$M21*($P$3*12*ClientesVig!Q30))*(1-$G30)*1000","v":0},{"$f":"+($M30*(EnergíaVig!W30-$P$3*12*ClientesVig!R30)+$M21*($P$3*12*ClientesVig!R30))*(1-$G30)*1000","v":0},{"$f":"+($M30*(EnergíaVig!X30-$P$3*12*ClientesVig!S30)+$M21*($P$3*12*ClientesVig!S30))*(1-$G30)*1000","v":0},{"$f":"+($M30*(EnergíaVig!Y30-$P$3*12*ClientesVig!T30)+$M21*($P$3*12*ClientesVig!T30))*(1-$G30)*1000","v":0},{"$f":"+SUMPRODUCT(O30:R30,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J30),0)","v":0},null,{"$f":"+PotenciaVig!P30*U30*12*(1-$G30)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A31","v":"MTD_2 Jub. 2"},{"$f":"+ITV_CD!B31","v":"MTD"},{"$f":"+ITV_CD!C31","v":2},{"$f":"+ITV_CD!D31","v":"Jubilados - 2"},{"$f":"+ITV_CD!E31","v":"Et"},{"$f":"+ITV_CD!F31","v":"Pp"},{"$f":"+ITV_CD!G31","v":0.25},"MTD2EtCPP","MTD2EtCPFP","MTD2PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H31),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I31),0)","v":0},null,{"$f":"+($M31*(EnergíaVig!V31-$P$3*12*ClientesVig!Q31)+$M22*($P$3*12*ClientesVig!Q31-$P$4*12*ClientesVig!Q31)+$M22*$P$4*12*ClientesVig!Q31*(1-$G31))*1000","v":0},{"$f":"+($M31*(EnergíaVig!W31-$P$3*12*ClientesVig!R31)+$M22*($P$3*12*ClientesVig!R31-$P$4*12*ClientesVig!R31)+$M22*$P$4*12*ClientesVig!R31*(1-$G31))*1000","v":0},{"$f":"+($M31*(EnergíaVig!X31-$P$3*12*ClientesVig!S31)+$M22*($P$3*12*ClientesVig!S31-$P$4*12*ClientesVig!S31)+$M22*$P$4*12*ClientesVig!S31*(1-$G31))*1000","v":0},{"$f":"+($M31*(EnergíaVig!Y31-$P$3*12*ClientesVig!T31)+$M22*($P$3*12*ClientesVig!T31-$P$4*12*ClientesVig!T31)+$M22*$P$4*12*ClientesVig!T31*(1-$G31))*1000","v":0},{"$f":"+SUMPRODUCT(O31:R31,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J31),0)","v":0},null,{"$f":"+PotenciaVig!P31*U31*12*(1-$G31)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A32","v":"MTD_2 Discap."},{"$f":"+ITV_CD!B32","v":"MTD"},{"$f":"+ITV_CD!C32","v":2},{"$f":"+ITV_CD!D32","v":"Jubilados - 1"},{"$f":"+ITV_CD!E32","v":"Et"},{"$f":"+ITV_CD!F32","v":"Pp"},{"$f":"+ITV_CD!G32","v":0.25},"MTD2EtCPP","MTD2EtCPFP","MTD2PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H32),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I32),0)","v":0},null,{"$f":"+($M32*(EnergíaVig!V32-$P$3*12*ClientesVig!Q32)+$M23*($P$3*12*ClientesVig!Q32))*(1-$G32)*1000","v":0},{"$f":"+($M32*(EnergíaVig!W32-$P$3*12*ClientesVig!R32)+$M23*($P$3*12*ClientesVig!R32))*(1-$G32)*1000","v":0},{"$f":"+($M32*(EnergíaVig!X32-$P$3*12*ClientesVig!S32)+$M23*($P$3*12*ClientesVig!S32))*(1-$G32)*1000","v":0},{"$f":"+($M32*(EnergíaVig!Y32-$P$3*12*ClientesVig!T32)+$M23*($P$3*12*ClientesVig!T32))*(1-$G32)*1000","v":0},{"$f":"+SUMPRODUCT(O32:R32,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J32),0)","v":0},null,{"$f":"+PotenciaVig!P32*U32*12*(1-$G32)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A33","v":"MTD_2 Discapacitados 601-más"},{"$f":"+ITV_CD!B33","v":"MTD"},{"$f":"+ITV_CD!C33","v":2},{"$f":"+ITV_CD!D33","v":"Jubilados - 2"},{"$f":"+ITV_CD!E33","v":"Et"},{"$f":"+ITV_CD!F33","v":"Pp"},{"$f":"+ITV_CD!G33","v":0.25},"MTD2EtCPP","MTD2EtCPFP","MTD2PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H33),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I33),0)","v":0},null,{"$f":"+($M33*(EnergíaVig!V33-$P$3*12*ClientesVig!Q33)+$M24*($P$3*12*ClientesVig!Q33-$P$4*12*ClientesVig!Q33)+$M24*$P$4*12*ClientesVig!Q33*(1-$G33))*1000","v":0},{"$f":"+($M33*(EnergíaVig!W33-$P$3*12*ClientesVig!R33)+$M24*($P$3*12*ClientesVig!R33-$P$4*12*ClientesVig!R33)+$M24*$P$4*12*ClientesVig!R33*(1-$G33))*1000","v":0},{"$f":"+($M33*(EnergíaVig!X33-$P$3*12*ClientesVig!S33)+$M24*($P$3*12*ClientesVig!S33-$P$4*12*ClientesVig!S33)+$M24*$P$4*12*ClientesVig!S33*(1-$G33))*1000","v":0},{"$f":"+($M33*(EnergíaVig!Y33-$P$3*12*ClientesVig!T33)+$M24*($P$3*12*ClientesVig!T33-$P$4*12*ClientesVig!T33)+$M24*$P$4*12*ClientesVig!T33*(1-$G33))*1000","v":0},{"$f":"+SUMPRODUCT(O33:R33,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J33),0)","v":0},null,{"$f":"+PotenciaVig!P33*U33*12*(1-$G33)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A34","v":"MTD_2 Político"},{"$f":"+ITV_CD!B34","v":"MTD"},{"$f":"+ITV_CD!C34","v":2},{"$f":"+ITV_CD!D34","v":"Político"},{"$f":"+ITV_CD!E34","v":"Et"},{"$f":"+ITV_CD!F34","v":"Pp"},{"$f":"+ITV_CD!G34","v":0.5},"MTD2EtCPP","MTD2EtCPFP","MTD2PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H34),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I34),0)","v":0},null,{"$f":"+($M34*(EnergíaVig!V34-$P$3*12*ClientesVig!Q34)+$M25*($P$3*12*ClientesVig!Q34))*(1-$G34)*1000","v":0},{"$f":"+($M34*(EnergíaVig!W34-$P$3*12*ClientesVig!R34)+$M25*($P$3*12*ClientesVig!R34))*(1-$G34)*1000","v":0},{"$f":"+($M34*(EnergíaVig!X34-$P$3*12*ClientesVig!S34)+$M25*($P$3*12*ClientesVig!S34))*(1-$G34)*1000","v":0},{"$f":"+($M34*(EnergíaVig!Y34-$P$3*12*ClientesVig!T34)+$M25*($P$3*12*ClientesVig!T34))*(1-$G34)*1000","v":0},{"$f":"+SUMPRODUCT(O34:R34,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J34),0)","v":0},null,{"$f":"+PotenciaVig!P34*U34*12*(1-$G34)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A35","v":"MTD_2 Cruz Roja"},{"$f":"+ITV_CD!B35","v":"MTD"},{"$f":"+ITV_CD!C35","v":2},{"$f":"+ITV_CD!D35","v":"Cruz Roja"},{"$f":"+ITV_CD!E35","v":"Et"},{"$f":"+ITV_CD!F35","v":"Pp"},{"$f":"+ITV_CD!G35","v":1},{"$f":"+B35&C35&E35&$A$3","v":"MTD2EtCPP"},{"$f":"+B35&C35&E35&$A$4","v":"MTD2EtCPFP"},{"$f":"+B35&C35&F35&$A$3","v":"MTD2PpCPP"},null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H35),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I35),0)","v":0},null,{"$f":"+EnergíaVig!V35*$M35*(1-$G35)*1000","v":0},{"$f":"+EnergíaVig!W35*$M35*(1-$G35)*1000","v":0},{"$f":"+EnergíaVig!X35*$M35*(1-$G35)*1000","v":0},{"$f":"+EnergíaVig!Y35*$M35*(1-$G35)*1000","v":0},{"$f":"+EnergíaVig!Z35*$M35*(1-$G35)*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J35),0)","v":0},null,{"$f":"+PotenciaVig!P35*U35*12*(1-$G35)*1000","v":0},null,null,{"$f":"+IFERROR(SUM(W35,O35)/SUM($W$7,$O$7),0)","v":0}]
[{"$f":"+EnergíaVig!A36","v":"MTD_3 (30,001-50,000)"},{"$f":"+ITV_CD!B36","v":"MTD"},{"$f":"+ITV_CD!C36","v":3},null,null,null,null,"MTD3CPP","MTD3CPFP","MTD3CPP",null,null,{"$f":"+M37","v":0},null,null,null,null,null,{"$f":"+SUMPRODUCT(O36:R36,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U37","v":0},null,null,null,null,0]
[{"$f":"+EnergíaVig!A37","v":"MTD_3 Regular"},{"$f":"+ITV_CD!B37","v":"MTD"},{"$f":"+ITV_CD!C37","v":3},{"$f":"+ITV_CD!D37","v":"Regular"},{"$f":"+ITV_CD!E37","v":"Et"},{"$f":"+ITV_CD!F37","v":"Pp"},{"$f":"+ITV_CD!G37","v":0},"MTD3EtCPP","MTD3EtCPFP","MTD3PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H37),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I37),0)","v":0},null,{"$f":"+($M37*(EnergíaVig!V37-$Q$3*12*ClientesVig!Q37)+$M28*(($Q$3-$P$3)*12*ClientesVig!Q37)+$M19*($P$3*12*ClientesVig!Q37))*(1-$G37)*1000","v":0},{"$f":"+($M37*(EnergíaVig!W37-$Q$3*12*ClientesVig!R37)+$M28*(($Q$3-$P$3)*12*ClientesVig!R37)+$M19*($P$3*12*ClientesVig!R37))*(1-$G37)*1000","v":0},{"$f":"+($M37*(EnergíaVig!X37-$Q$3*12*ClientesVig!S37)+$M28*(($Q$3-$P$3)*12*ClientesVig!S37)+$M19*($P$3*12*ClientesVig!S37))*(1-$G37)*1000","v":0},{"$f":"+($M37*(EnergíaVig!Y37-$Q$3*12*ClientesVig!T37)+$M28*(($Q$3-$P$3)*12*ClientesVig!T37)+$M19*($P$3*12*ClientesVig!T37))*(1-$G37)*1000","v":0},{"$f":"+SUMPRODUCT(O37:R37,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J37),0)","v":0},null,{"$f":"+PotenciaVig!P37*U37*12*(1-$G37)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A38","v":"MTD_3 Agro"},{"$f":"+ITV_CD!B38","v":"MTD"},{"$f":"+ITV_CD!C38","v":3},{"$f":"+ITV_CD!D38","v":"Agropecuario"},{"$f":"+ITV_CD!E38","v":"Et"},{"$f":"+ITV_CD!F38","v":"Pp"},{"$f":"+ITV_CD!G38","v":0.05},"MTD3EtCPP","MTD3EtCPFP","MTD3PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H38),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I38),0)","v":0},null,{"$f":"+($M38*(EnergíaVig!V38-$Q$3*12*ClientesVig!Q38)+$M29*(($Q$3-$P$3)*12*ClientesVig!Q38)+$M20*($P$3*12*ClientesVig!Q38))*(1-$G38)*1000","v":0},{"$f":"+($M38*(EnergíaVig!W38-$Q$3*12*ClientesVig!R38)+$M29*(($Q$3-$P$3)*12*ClientesVig!R38)+$M20*($P$3*12*ClientesVig!R38))*(1-$G38)*1000","v":0},{"$f":"+($M38*(EnergíaVig!X38-$Q$3*12*ClientesVig!S38)+$M29*(($Q$3-$P$3)*12*ClientesVig!S38)+$M20*($P$3*12*ClientesVig!S38))*(1-$G38)*1000","v":0},{"$f":"+($M38*(EnergíaVig!Y38-$Q$3*12*ClientesVig!T38)+$M29*(($Q$3-$P$3)*12*ClientesVig!T38)+$M20*($P$3*12*ClientesVig!T38))*(1-$G38)*1000","v":0},{"$f":"+SUMPRODUCT(O38:R38,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J38),0)","v":0},null,{"$f":"+PotenciaVig!P38*U38*12*(1-$G38)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A39","v":"MTD_3 Jub. 1"},{"$f":"+ITV_CD!B39","v":"MTD"},{"$f":"+ITV_CD!C39","v":3},{"$f":"+ITV_CD!D39","v":"Jubilados - 1"},{"$f":"+ITV_CD!E39","v":"Et"},{"$f":"+ITV_CD!F39","v":"Pp"},{"$f":"+ITV_CD!G39","v":0.25},"MTD3EtCPP","MTD3EtCPFP","MTD3PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H39),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I39),0)","v":0},null,{"$f":"+($M39*(EnergíaVig!V39-$Q$3*12*ClientesVig!Q39)+$M30*(($Q$3-$P$3)*12*ClientesVig!Q39)+$M21*($P$3*12*ClientesVig!Q39))*(1-$G39)*1000","v":0},{"$f":"+($M39*(EnergíaVig!W39-$Q$3*12*ClientesVig!R39)+$M30*(($Q$3-$P$3)*12*ClientesVig!R39)+$M21*($P$3*12*ClientesVig!R39))*(1-$G39)*1000","v":0},{"$f":"+($M39*(EnergíaVig!X39-$Q$3*12*ClientesVig!S39)+$M30*(($Q$3-$P$3)*12*ClientesVig!S39)+$M21*($P$3*12*ClientesVig!S39))*(1-$G39)*1000","v":0},{"$f":"+($M39*(EnergíaVig!Y39-$Q$3*12*ClientesVig!T39)+$M30*(($Q$3-$P$3)*12*ClientesVig!T39)+$M21*($P$3*12*ClientesVig!T39))*(1-$G39)*1000","v":0},{"$f":"+SUMPRODUCT(O39:R39,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J39),0)","v":0},null,{"$f":"+PotenciaVig!P39*U39*12*(1-$G39)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A40","v":"MTD_3 Jub. 2"},{"$f":"+ITV_CD!B40","v":"MTD"},{"$f":"+ITV_CD!C40","v":3},{"$f":"+ITV_CD!D40","v":"Jubilados - 2"},{"$f":"+ITV_CD!E40","v":"Et"},{"$f":"+ITV_CD!F40","v":"Pp"},{"$f":"+ITV_CD!G40","v":0.25},"MTD3EtCPP","MTD3EtCPFP","MTD3PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H40),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I40),0)","v":0},null,{"$f":"+($M40*(EnergíaVig!V40-$Q$3*12*ClientesVig!Q40)+$M31*(($Q$3-$P$3)*12*ClientesVig!Q40)+$M22*(($P$3-$P$4)*12*ClientesVig!Q40)+$M22*$P$4*12*ClientesVig!Q40*(1-$G40))*1000","v":0},{"$f":"+($M40*(EnergíaVig!W40-$Q$3*12*ClientesVig!R40)+$M31*(($Q$3-$P$3)*12*ClientesVig!R40)+$M22*(($P$3-$P$4)*12*ClientesVig!R40)+$M22*$P$4*12*ClientesVig!R40*(1-$G40))*1000","v":0},{"$f":"+($M40*(EnergíaVig!X40-$Q$3*12*ClientesVig!S40)+$M31*(($Q$3-$P$3)*12*ClientesVig!S40)+$M22*(($P$3-$P$4)*12*ClientesVig!S40)+$M22*$P$4*12*ClientesVig!S40*(1-$G40))*1000","v":0},{"$f":"+($M40*(EnergíaVig!Y40-$Q$3*12*ClientesVig!T40)+$M31*(($Q$3-$P$3)*12*ClientesVig!T40)+$M22*(($P$3-$P$4)*12*ClientesVig!T40)+$M22*$P$4*12*ClientesVig!T40*(1-$G40))*1000","v":0},{"$f":"+SUMPRODUCT(O40:R40,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J40),0)","v":0},null,{"$f":"+PotenciaVig!P40*U40*12*(1-$G40)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A41","v":"MTD_3 Discap."},{"$f":"+ITV_CD!B41","v":"MTD"},{"$f":"+ITV_CD!C41","v":3},{"$f":"+ITV_CD!D41","v":"Jubilados - 1"},{"$f":"+ITV_CD!E41","v":"Et"},{"$f":"+ITV_CD!F41","v":"Pp"},{"$f":"+ITV_CD!G41","v":0.25},"MTD3EtCPP","MTD3EtCPFP","MTD3PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H41),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I41),0)","v":0},null,{"$f":"+($M41*(EnergíaVig!V41-$Q$3*12*ClientesVig!Q41)+$M32*(($Q$3-$P$3)*12*ClientesVig!Q41)+$M23*($P$3*12*ClientesVig!Q41))*(1-$G41)*1000","v":0},{"$f":"+($M41*(EnergíaVig!W41-$Q$3*12*ClientesVig!R41)+$M32*(($Q$3-$P$3)*12*ClientesVig!R41)+$M23*($P$3*12*ClientesVig!R41))*(1-$G41)*1000","v":0},{"$f":"+($M41*(EnergíaVig!X41-$Q$3*12*ClientesVig!S41)+$M32*(($Q$3-$P$3)*12*ClientesVig!S41)+$M23*($P$3*12*ClientesVig!S41))*(1-$G41)*1000","v":0},{"$f":"+($M41*(EnergíaVig!Y41-$Q$3*12*ClientesVig!T41)+$M32*(($Q$3-$P$3)*12*ClientesVig!T41)+$M23*($P$3*12*ClientesVig!T41))*(1-$G41)*1000","v":0},{"$f":"+SUMPRODUCT(O41:R41,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J41),0)","v":0},null,{"$f":"+PotenciaVig!P41*U41*12*(1-$G41)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A42","v":"MTD_3 Discapacitados 601-más"},{"$f":"+ITV_CD!B42","v":"MTD"},{"$f":"+ITV_CD!C42","v":3},{"$f":"+ITV_CD!D42","v":"Jubilados - 2"},{"$f":"+ITV_CD!E42","v":"Et"},{"$f":"+ITV_CD!F42","v":"Pp"},{"$f":"+ITV_CD!G42","v":0.25},"MTD3EtCPP","MTD3EtCPFP","MTD3PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H42),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I42),0)","v":0},null,{"$f":"+($M42*(EnergíaVig!V42-$Q$3*12*ClientesVig!Q42)+$M33*(($Q$3-$P$3)*12*ClientesVig!Q42)+$M24*(($P$3-$P$4)*12*ClientesVig!Q42)+$M24*$P$4*12*ClientesVig!Q42*(1-$G42))*1000","v":0},{"$f":"+($M42*(EnergíaVig!W42-$Q$3*12*ClientesVig!R42)+$M33*(($Q$3-$P$3)*12*ClientesVig!R42)+$M24*(($P$3-$P$4)*12*ClientesVig!R42)+$M24*$P$4*12*ClientesVig!R42*(1-$G42))*1000","v":0},{"$f":"+($M42*(EnergíaVig!X42-$Q$3*12*ClientesVig!S42)+$M33*(($Q$3-$P$3)*12*ClientesVig!S42)+$M24*(($P$3-$P$4)*12*ClientesVig!S42)+$M24*$P$4*12*ClientesVig!S42*(1-$G42))*1000","v":0},{"$f":"+($M42*(EnergíaVig!Y42-$Q$3*12*ClientesVig!T42)+$M33*(($Q$3-$P$3)*12*ClientesVig!T42)+$M24*(($P$3-$P$4)*12*ClientesVig!T42)+$M24*$P$4*12*ClientesVig!T42*(1-$G42))*1000","v":0},{"$f":"+SUMPRODUCT(O42:R42,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J42),0)","v":0},null,{"$f":"+PotenciaVig!P42*U42*12*(1-$G42)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A43","v":"MTD_3 Político"},{"$f":"+ITV_CD!B43","v":"MTD"},{"$f":"+ITV_CD!C43","v":3},{"$f":"+ITV_CD!D43","v":"Político"},{"$f":"+ITV_CD!E43","v":"Et"},{"$f":"+ITV_CD!F43","v":"Pp"},{"$f":"+ITV_CD!G43","v":0.5},"MTD3EtCPP","MTD3EtCPFP","MTD3PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H43),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I43),0)","v":0},null,{"$f":"+($M43*(EnergíaVig!V43-$Q$3*12*ClientesVig!Q43)+$M34*(($Q$3-$P$3)*12*ClientesVig!Q43)+$M25*($P$3*12*ClientesVig!Q43))*(1-$G43)*1000","v":0},{"$f":"+($M43*(EnergíaVig!W43-$Q$3*12*ClientesVig!R43)+$M34*(($Q$3-$P$3)*12*ClientesVig!R43)+$M25*($P$3*12*ClientesVig!R43))*(1-$G43)*1000","v":0},{"$f":"+($M43*(EnergíaVig!X43-$Q$3*12*ClientesVig!S43)+$M34*(($Q$3-$P$3)*12*ClientesVig!S43)+$M25*($P$3*12*ClientesVig!S43))*(1-$G43)*1000","v":0},{"$f":"+($M43*(EnergíaVig!Y43-$Q$3*12*ClientesVig!T43)+$M34*(($Q$3-$P$3)*12*ClientesVig!T43)+$M25*($P$3*12*ClientesVig!T43))*(1-$G43)*1000","v":0},{"$f":"+SUMPRODUCT(O43:R43,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J43),0)","v":0},null,{"$f":"+PotenciaVig!P43*U43*12*(1-$G43)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A44","v":"MTD_3 Cruz Roja"},{"$f":"+ITV_CD!B44","v":"MTD"},{"$f":"+ITV_CD!C44","v":3},{"$f":"+ITV_CD!D44","v":"Cruz Roja"},{"$f":"+ITV_CD!E44","v":"Et"},{"$f":"+ITV_CD!F44","v":"Pp"},{"$f":"+ITV_CD!G44","v":1},{"$f":"+B44&C44&E44&$A$3","v":"MTD3EtCPP"},{"$f":"+B44&C44&E44&$A$4","v":"MTD3EtCPFP"},{"$f":"+B44&C44&F44&$A$3","v":"MTD3PpCPP"},null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H44),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I44),0)","v":0},null,{"$f":"+EnergíaVig!V44*$M44*(1-$G44)*1000","v":0},{"$f":"+EnergíaVig!W44*$M44*(1-$G44)*1000","v":0},{"$f":"+EnergíaVig!X44*$M44*(1-$G44)*1000","v":0},{"$f":"+EnergíaVig!Y44*$M44*(1-$G44)*1000","v":0},{"$f":"+EnergíaVig!Z44*$M44*(1-$G44)*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J44),0)","v":0},null,{"$f":"+PotenciaVig!P44*U44*12*(1-$G44)*1000","v":0},null,null,{"$f":"+IFERROR(SUM(W44,O44)/SUM($W$7,$O$7),0)","v":0}]
[{"$f":"+EnergíaVig!A45","v":"MTD_4 (50,001-más)"},{"$f":"+ITV_CD!B45","v":"MTD"},{"$f":"+ITV_CD!C45","v":4},null,null,null,null,"MTD4CPP","MTD4CPFP","MTD4CPP",null,null,{"$f":"+M46","v":0},null,null,null,null,null,{"$f":"+SUMPRODUCT(O45:R45,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U46","v":0},null,null,null,null,0]
[{"$f":"+EnergíaVig!A46","v":"MTD_4 Regular"},{"$f":"+ITV_CD!B46","v":"MTD"},{"$f":"+ITV_CD!C46","v":4},{"$f":"+ITV_CD!D46","v":"Regular"},{"$f":"+ITV_CD!E46","v":"Et"},{"$f":"+ITV_CD!F46","v":"Pp"},{"$f":"+ITV_CD!G46","v":0},"MTD4EtCPP","MTD4EtCPFP","MTD4PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H46),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I46),0)","v":0},null,{"$f":"+($M46*(EnergíaVig!V46-$R$3*12*ClientesVig!Q46)+$M37*(($R$3-$Q$3)*12*ClientesVig!Q46)+$M28*(($Q$3-$P$3)*12*ClientesVig!Q46)+$M19*($P$3*12*ClientesVig!Q46))*(1-$G46)*1000","v":0},{"$f":"+($M46*(EnergíaVig!W46-$R$3*12*ClientesVig!R46)+$M37*(($R$3-$Q$3)*12*ClientesVig!R46)+$M28*(($Q$3-$P$3)*12*ClientesVig!R46)+$M19*($P$3*12*ClientesVig!R46))*(1-$G46)*1000","v":0},{"$f":"+($M46*(EnergíaVig!X46-$R$3*12*ClientesVig!S46)+$M37*(($R$3-$Q$3)*12*ClientesVig!S46)+$M28*(($Q$3-$P$3)*12*ClientesVig!S46)+$M19*($P$3*12*ClientesVig!S46))*(1-$G46)*1000","v":0},{"$f":"+($M46*(EnergíaVig!Y46-$R$3*12*ClientesVig!T46)+$M37*(($R$3-$Q$3)*12*ClientesVig!T46)+$M28*(($Q$3-$P$3)*12*ClientesVig!T46)+$M19*($P$3*12*ClientesVig!T46))*(1-$G46)*1000","v":0},{"$f":"+SUMPRODUCT(O46:R46,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J46),0)","v":0},null,{"$f":"+PotenciaVig!P46*U46*12*(1-$G46)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A47","v":"MTD_4 Agro"},{"$f":"+ITV_CD!B47","v":"MTD"},{"$f":"+ITV_CD!C47","v":4},{"$f":"+ITV_CD!D47","v":"Agropecuario"},{"$f":"+ITV_CD!E47","v":"Et"},{"$f":"+ITV_CD!F47","v":"Pp"},{"$f":"+ITV_CD!G47","v":0.05},"MTD4EtCPP","MTD4EtCPFP","MTD4PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H47),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I47),0)","v":0},null,{"$f":"+($M47*(EnergíaVig!V47-$R$3*12*ClientesVig!Q47)+$M38*(($R$3-$Q$3)*12*ClientesVig!Q47)+$M29*(($Q$3-$P$3)*12*ClientesVig!Q47)+$M20*($P$3*12*ClientesVig!Q47))*(1-$G47)*1000","v":0},{"$f":"+($M47*(EnergíaVig!W47-$R$3*12*ClientesVig!R47)+$M38*(($R$3-$Q$3)*12*ClientesVig!R47)+$M29*(($Q$3-$P$3)*12*ClientesVig!R47)+$M20*($P$3*12*ClientesVig!R47))*(1-$G47)*1000","v":0},{"$f":"+($M47*(EnergíaVig!X47-$R$3*12*ClientesVig!S47)+$M38*(($R$3-$Q$3)*12*ClientesVig!S47)+$M29*(($Q$3-$P$3)*12*ClientesVig!S47)+$M20*($P$3*12*ClientesVig!S47))*(1-$G47)*1000","v":0},{"$f":"+($M47*(EnergíaVig!Y47-$R$3*12*ClientesVig!T47)+$M38*(($R$3-$Q$3)*12*ClientesVig!T47)+$M29*(($Q$3-$P$3)*12*ClientesVig!T47)+$M20*($P$3*12*ClientesVig!T47))*(1-$G47)*1000","v":0},{"$f":"+SUMPRODUCT(O47:R47,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J47),0)","v":0},null,{"$f":"+PotenciaVig!P47*U47*12*(1-$G47)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A48","v":"MTD_4 Jub. 1"},{"$f":"+ITV_CD!B48","v":"MTD"},{"$f":"+ITV_CD!C48","v":4},{"$f":"+ITV_CD!D48","v":"Jubilados - 1"},{"$f":"+ITV_CD!E48","v":"Et"},{"$f":"+ITV_CD!F48","v":"Pp"},{"$f":"+ITV_CD!G48","v":0.25},"MTD4EtCPP","MTD4EtCPFP","MTD4PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H48),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I48),0)","v":0},null,{"$f":"+($M48*(EnergíaVig!V48-$R$3*12*ClientesVig!Q48)+$M37*(($R$3-$Q$3)*12*ClientesVig!Q48)+$M28*(($Q$3-$P$3)*12*ClientesVig!Q48)+$M19*($P$3*12*ClientesVig!Q48))*(1-$G48)*1000","v":0},{"$f":"+($M48*(EnergíaVig!W48-$R$3*12*ClientesVig!R48)+$M37*(($R$3-$Q$3)*12*ClientesVig!R48)+$M28*(($Q$3-$P$3)*12*ClientesVig!R48)+$M19*($P$3*12*ClientesVig!R48))*(1-$G48)*1000","v":0},{"$f":"+($M48*(EnergíaVig!X48-$R$3*12*ClientesVig!S48)+$M37*(($R$3-$Q$3)*12*ClientesVig!S48)+$M28*(($Q$3-$P$3)*12*ClientesVig!S48)+$M19*($P$3*12*ClientesVig!S48))*(1-$G48)*1000","v":0},{"$f":"+($M48*(EnergíaVig!Y48-$R$3*12*ClientesVig!T48)+$M37*(($R$3-$Q$3)*12*ClientesVig!T48)+$M28*(($Q$3-$P$3)*12*ClientesVig!T48)+$M19*($P$3*12*ClientesVig!T48))*(1-$G48)*1000","v":0},{"$f":"+SUMPRODUCT(O48:R48,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J48),0)","v":0},null,{"$f":"+PotenciaVig!P48*U48*12*(1-$G48)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A49","v":"MTD_4 Jub. 2"},{"$f":"+ITV_CD!B49","v":"MTD"},{"$f":"+ITV_CD!C49","v":4},{"$f":"+ITV_CD!D49","v":"Jubilados - 2"},{"$f":"+ITV_CD!E49","v":"Et"},{"$f":"+ITV_CD!F49","v":"Pp"},{"$f":"+ITV_CD!G49","v":0.25},"MTD4EtCPP","MTD4EtCPFP","MTD4PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H49),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I49),0)","v":0},null,{"$f":"+($M49*(EnergíaVig!V49-$R$3*12*ClientesVig!Q49)+$M38*(($R$3-$Q$3)*12*ClientesVig!Q49)+$M29*(($Q$3-$P$3)*12*ClientesVig!Q49)+$M20*(($P$3-$P$4)*12*ClientesVig!Q49)+$M20*$P$4*12*ClientesVig!Q49*(1-$G49))*1000","v":0},{"$f":"+($M49*(EnergíaVig!W49-$R$3*12*ClientesVig!R49)+$M38*(($R$3-$Q$3)*12*ClientesVig!R49)+$M29*(($Q$3-$P$3)*12*ClientesVig!R49)+$M20*(($P$3-$P$4)*12*ClientesVig!R49)+$M20*$P$4*12*ClientesVig!R49*(1-$G49))*1000","v":0},{"$f":"+($M49*(EnergíaVig!X49-$R$3*12*ClientesVig!S49)+$M38*(($R$3-$Q$3)*12*ClientesVig!S49)+$M29*(($Q$3-$P$3)*12*ClientesVig!S49)+$M20*(($P$3-$P$4)*12*ClientesVig!S49)+$M20*$P$4*12*ClientesVig!S49*(1-$G49))*1000","v":0},{"$f":"+($M49*(EnergíaVig!Y49-$R$3*12*ClientesVig!T49)+$M38*(($R$3-$Q$3)*12*ClientesVig!T49)+$M29*(($Q$3-$P$3)*12*ClientesVig!T49)+$M20*(($P$3-$P$4)*12*ClientesVig!T49)+$M20*$P$4*12*ClientesVig!T49*(1-$G49))*1000","v":0},{"$f":"+SUMPRODUCT(O49:R49,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J49),0)","v":0},null,{"$f":"+PotenciaVig!P49*U49*12*(1-$G49)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A50","v":"MTD_4 Discap."},{"$f":"+ITV_CD!B50","v":"MTD"},{"$f":"+ITV_CD!C50","v":4},{"$f":"+ITV_CD!D50","v":"Jubilados - 1"},{"$f":"+ITV_CD!E50","v":"Et"},{"$f":"+ITV_CD!F50","v":"Pp"},{"$f":"+ITV_CD!G50","v":0.25},"MTD4EtCPP","MTD4EtCPFP","MTD4PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H50),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I50),0)","v":0},null,{"$f":"+($M50*(EnergíaVig!V50-$R$3*12*ClientesVig!Q50)+$M39*(($R$3-$Q$3)*12*ClientesVig!Q50)+$M30*(($Q$3-$P$3)*12*ClientesVig!Q50)+$M21*($P$3*12*ClientesVig!Q50))*(1-$G50)*1000","v":0},{"$f":"+($M50*(EnergíaVig!W50-$R$3*12*ClientesVig!R50)+$M39*(($R$3-$Q$3)*12*ClientesVig!R50)+$M30*(($Q$3-$P$3)*12*ClientesVig!R50)+$M21*($P$3*12*ClientesVig!R50))*(1-$G50)*1000","v":0},{"$f":"+($M50*(EnergíaVig!X50-$R$3*12*ClientesVig!S50)+$M39*(($R$3-$Q$3)*12*ClientesVig!S50)+$M30*(($Q$3-$P$3)*12*ClientesVig!S50)+$M21*($P$3*12*ClientesVig!S50))*(1-$G50)*1000","v":0},{"$f":"+($M50*(EnergíaVig!Y50-$R$3*12*ClientesVig!T50)+$M39*(($R$3-$Q$3)*12*ClientesVig!T50)+$M30*(($Q$3-$P$3)*12*ClientesVig!T50)+$M21*($P$3*12*ClientesVig!T50))*(1-$G50)*1000","v":0},{"$f":"+SUMPRODUCT(O50:R50,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J50),0)","v":0},null,{"$f":"+PotenciaVig!P50*U50*12*(1-$G50)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A51","v":"MTD_4 Discapacitados 601-más"},{"$f":"+ITV_CD!B51","v":"MTD"},{"$f":"+ITV_CD!C51","v":4},{"$f":"+ITV_CD!D51","v":"Jubilados - 2"},{"$f":"+ITV_CD!E51","v":"Et"},{"$f":"+ITV_CD!F51","v":"Pp"},{"$f":"+ITV_CD!G51","v":0.25},"MTD4EtCPP","MTD4EtCPFP","MTD4PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H51),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I51),0)","v":0},null,{"$f":"+($M51*(EnergíaVig!V51-$R$3*12*ClientesVig!Q51)+$M40*(($R$3-$Q$3)*12*ClientesVig!Q51)+$M31*(($Q$3-$P$3)*12*ClientesVig!Q51)+$M22*(($P$3-$P$4)*12*ClientesVig!Q51)+$M22*$P$4*12*ClientesVig!Q51*(1-$G51))*1000","v":0},{"$f":"+($M51*(EnergíaVig!W51-$R$3*12*ClientesVig!R51)+$M40*(($R$3-$Q$3)*12*ClientesVig!R51)+$M31*(($Q$3-$P$3)*12*ClientesVig!R51)+$M22*(($P$3-$P$4)*12*ClientesVig!R51)+$M22*$P$4*12*ClientesVig!R51*(1-$G51))*1000","v":0},{"$f":"+($M51*(EnergíaVig!X51-$R$3*12*ClientesVig!S51)+$M40*(($R$3-$Q$3)*12*ClientesVig!S51)+$M31*(($Q$3-$P$3)*12*ClientesVig!S51)+$M22*(($P$3-$P$4)*12*ClientesVig!S51)+$M22*$P$4*12*ClientesVig!S51*(1-$G51))*1000","v":0},{"$f":"+($M51*(EnergíaVig!Y51-$R$3*12*ClientesVig!T51)+$M40*(($R$3-$Q$3)*12*ClientesVig!T51)+$M31*(($Q$3-$P$3)*12*ClientesVig!T51)+$M22*(($P$3-$P$4)*12*ClientesVig!T51)+$M22*$P$4*12*ClientesVig!T51*(1-$G51))*1000","v":0},{"$f":"+SUMPRODUCT(O51:R51,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J51),0)","v":0},null,{"$f":"+PotenciaVig!P51*U51*12*(1-$G51)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A52","v":"MTD_4 Político"},{"$f":"+ITV_CD!B52","v":"MTD"},{"$f":"+ITV_CD!C52","v":4},{"$f":"+ITV_CD!D52","v":"Político"},{"$f":"+ITV_CD!E52","v":"Et"},{"$f":"+ITV_CD!F52","v":"Pp"},{"$f":"+ITV_CD!G52","v":0.5},"MTD4EtCPP","MTD4EtCPFP","MTD4PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H52),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I52),0)","v":0},null,{"$f":"+($M52*(EnergíaVig!V52-$R$3*12*ClientesVig!Q52)+$M43*(($R$3-$Q$3)*12*ClientesVig!Q52)+$M34*(($Q$3-$P$3)*12*ClientesVig!Q52)+$M25*($P$3*12*ClientesVig!Q52))*(1-$G52)*1000","v":0},{"$f":"+($M52*(EnergíaVig!W52-$R$3*12*ClientesVig!R52)+$M43*(($R$3-$Q$3)*12*ClientesVig!R52)+$M34*(($Q$3-$P$3)*12*ClientesVig!R52)+$M25*($P$3*12*ClientesVig!R52))*(1-$G52)*1000","v":0},{"$f":"+($M52*(EnergíaVig!X52-$R$3*12*ClientesVig!S52)+$M43*(($R$3-$Q$3)*12*ClientesVig!S52)+$M34*(($Q$3-$P$3)*12*ClientesVig!S52)+$M25*($P$3*12*ClientesVig!S52))*(1-$G52)*1000","v":0},{"$f":"+($M52*(EnergíaVig!Y52-$R$3*12*ClientesVig!T52)+$M43*(($R$3-$Q$3)*12*ClientesVig!T52)+$M34*(($Q$3-$P$3)*12*ClientesVig!T52)+$M25*($P$3*12*ClientesVig!T52))*(1-$G52)*1000","v":0},{"$f":"+SUMPRODUCT(O52:R52,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J52),0)","v":0},null,{"$f":"+PotenciaVig!P52*U52*12*(1-$G52)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A53","v":"MTD_4 Cruz Roja"},{"$f":"+ITV_CD!B53","v":"MTD"},{"$f":"+ITV_CD!C53","v":4},{"$f":"+ITV_CD!D53","v":"Cruz Roja"},{"$f":"+ITV_CD!E53","v":"Et"},{"$f":"+ITV_CD!F53","v":"Pp"},{"$f":"+ITV_CD!G53","v":0.5},{"$f":"+B53&C53&E53&$A$3","v":"MTD4EtCPP"},{"$f":"+B53&C53&E53&$A$4","v":"MTD4EtCPFP"},{"$f":"+B53&C53&F53&$A$3","v":"MTD4PpCPP"},null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H53),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I53),0)","v":0},null,{"$f":"+EnergíaVig!V53*$M53*(1-$G53)*1000","v":0},{"$f":"+EnergíaVig!W53*$M53*(1-$G53)*1000","v":0},{"$f":"+EnergíaVig!X53*$M53*(1-$G53)*1000","v":0},{"$f":"+EnergíaVig!Y53*$M53*(1-$G53)*1000","v":0},{"$f":"+EnergíaVig!Z53*$M53*(1-$G53)*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J53),0)","v":0},null,{"$f":"+PotenciaVig!P53*U53*12*(1-$G53)*1000","v":0},null,null,{"$f":"+IFERROR(SUM(W53,O53)/SUM($W$7,$O$7),0)","v":0}]
[{"$f":"+EnergíaVig!A54","v":"BTH"},{"$f":"+ITV_CD!B54","v":"BTH"},{"$f":"+ITV_CD!C54","v":1},null,null,null,null,"BTH1CPP","BTH1CPFP","BTH1CPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H54),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I54),0)","v":0},null,{"$f":"+SUM(O55:O57)","v":0},null,null,null,{"$f":"+SUM(S55:S57)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J54),0)","v":0},null,{"$f":"+SUM(W55:W57)","v":0},null,null,0]
[{"$f":"+EnergíaVig!A55","v":"BTH Punta"},{"$f":"+ITV_CD!B55","v":"BTH"},{"$f":"+ITV_CD!C55","v":1},{"$f":"+ITV_CD!D55","v":"Regular"},{"$f":"+ITV_CD!E55","v":"Ep"},{"$f":"+ITV_CD!F55","v":"Pp"},{"$f":"+ITV_CD!G55","v":0},"BTH1EpCPP","BTH1EpCPFP","BTH1PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H55),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I55),0)","v":0},null,{"$f":"+EnergíaVig!V55*$M55*(1-$G55)*1000","v":0},{"$f":"+EnergíaVig!W55*$M55*(1-$G55)*1000","v":0},{"$f":"+EnergíaVig!X55*$M55*(1-$G55)*1000","v":0},{"$f":"+EnergíaVig!Y55*$M55*(1-$G55)*1000","v":0},{"$f":"+SUMPRODUCT(O55:R55,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J55),0)","v":0},null,{"$f":"+PotenciaVig!P55*U55*12*(1-$G55)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A56","v":"BTH Fuera de Punta Medio"},{"$f":"+ITV_CD!B56","v":"BTH"},{"$f":"+ITV_CD!C56","v":1},{"$f":"+ITV_CD!D56","v":"Regular"},"Efp",{"$f":"+ITV_CD!F56","v":"Pfp"},{"$f":"+ITV_CD!G56","v":0},{"$f":"+B56&C56&E56&$A$3","v":"BTH1EfpCPP"},{"$f":"+B56&C56&E56&$A$4","v":"BTH1EfpCPFP"},{"$f":"+B56&C56&F56&$A$4","v":"BTH1PfpCPFP"},null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H56),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I56),0)","v":0},null,{"$f":"+EnergíaVig!V56*$M56*(1-$G56)*1000","v":0},{"$f":"+EnergíaVig!W56*$M56*(1-$G56)*1000","v":0},{"$f":"+EnergíaVig!X56*$M56*(1-$G56)*1000","v":0},{"$f":"+EnergíaVig!Y56*$M56*(1-$G56)*1000","v":0},{"$f":"+SUMPRODUCT(O56:R56,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J56),0)","v":0},null,{"$f":"+PotenciaVig!P56*U56*12*(1-$G56)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A57","v":"BTH Fuera de Punta Bajo"},{"$f":"+ITV_CD!B57","v":"BTH"},{"$f":"+ITV_CD!C57","v":1},{"$f":"+ITV_CD!D57","v":"Regular"},"Efp",{"$f":"+ITV_CD!F57","v":"Pfp"},{"$f":"+ITV_CD!G57","v":0},"BTH1EfpCPP","BTH1EfpCPFP",{"$f":"+B57&C57&F57&$A$4","v":"BTH1PfpCPFP"},null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H57),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I57),0)","v":0},null,{"$f":"+EnergíaVig!V57*$M57*(1-$G57)*1000","v":0},{"$f":"+EnergíaVig!W57*$M57*(1-$G57)*1000","v":0},{"$f":"+EnergíaVig!X57*$M57*(1-$G57)*1000","v":0},{"$f":"+EnergíaVig!Y57*$M57*(1-$G57)*1000","v":0},{"$f":"+SUMPRODUCT(O57:R57,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J57),0)","v":0},null,{"$f":"+PotenciaVig!P57*U57*12*(1-$G57)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A58","v":"BTD"},{"$f":"+ITV_CD!B58","v":"BTD"},{"$f":"+ITV_CD!C58","v":1},null,null,null,null,"BTD1CPP","BTD1CPFP","BTD1CPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H58),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I58),0)","v":0},null,{"$f":"+SUM(O59:O93)","v":0},null,null,null,{"$f":"+SUM(S59:S93)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J58),0)","v":0},null,{"$f":"+SUM(W59:W93)","v":0},null,null,0]
[{"$f":"+EnergíaVig!A59","v":"BTD_1 (0-10,000)"},{"$f":"+ITV_CD!B59","v":"BTD"},{"$f":"+ITV_CD!C59","v":1},null,null,null,null,"BTD1CPP","BTD1CPFP","BTD1CPP",null,null,{"$f":"+M60","v":0},null,null,null,null,null,{"$f":"+SUMPRODUCT(O59:R59,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U60","v":0},null,null,null,null,0]
[{"$f":"+EnergíaVig!A60","v":"BTD_1 Regular"},{"$f":"+ITV_CD!B60","v":"BTD"},{"$f":"+ITV_CD!C60","v":1},{"$f":"+ITV_CD!D60","v":"Regular"},{"$f":"+ITV_CD!E60","v":"Et"},{"$f":"+ITV_CD!F60","v":"Pp"},{"$f":"+ITV_CD!G60","v":0},"BTD1EtCPP","BTD1EtCPFP","BTD1PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H60),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I60),0)","v":0},null,{"$f":"+EnergíaVig!V60*$M60*(1-$G60)*1000","v":0},{"$f":"+EnergíaVig!W60*$M60*(1-$G60)*1000","v":0},{"$f":"+EnergíaVig!X60*$M60*(1-$G60)*1000","v":0},{"$f":"+EnergíaVig!Y60*$M60*(1-$G60)*1000","v":0},{"$f":"+EnergíaVig!Z60*$M60*(1-$G60)*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J60),0)","v":0},null,{"$f":"+PotenciaVig!P60*U60*12*(1-$G60)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A61","v":"BTD_1 Agro"},{"$f":"+ITV_CD!B61","v":"BTD"},{"$f":"+ITV_CD!C61","v":1},{"$f":"+ITV_CD!D61","v":"Agropecuario"},{"$f":"+ITV_CD!E61","v":"Et"},{"$f":"+ITV_CD!F61","v":"Pp"},{"$f":"+ITV_CD!G61","v":0.05},"BTD1EtCPP","BTD1EtCPFP","BTD1PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H61),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I61),0)","v":0},null,{"$f":"+EnergíaVig!V61*$M61*(1-$G61)*1000","v":0},{"$f":"+EnergíaVig!W61*$M61*(1-$G61)*1000","v":0},{"$f":"+EnergíaVig!X61*$M61*(1-$G61)*1000","v":0},{"$f":"+EnergíaVig!Y61*$M61*(1-$G61)*1000","v":0},{"$f":"+EnergíaVig!Z61*$M61*(1-$G61)*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J61),0)","v":0},null,{"$f":"+PotenciaVig!P61*U61*12*(1-$G61)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A62","v":"BTD_1 Jub. 1"},{"$f":"+ITV_CD!B62","v":"BTD"},{"$f":"+ITV_CD!C62","v":1},{"$f":"+ITV_CD!D62","v":"Jubilados - 1"},{"$f":"+ITV_CD!E62","v":"Et"},{"$f":"+ITV_CD!F62","v":"Pp"},{"$f":"+ITV_CD!G62","v":0.25},"BTD1EtCPP","BTD1EtCPFP","BTD1PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H62),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I62),0)","v":0},null,{"$f":"+EnergíaVig!V62*$M62*(1-$G62)*1000","v":0},{"$f":"+EnergíaVig!W62*$M62*(1-$G62)*1000","v":0},{"$f":"+EnergíaVig!X62*$M62*(1-$G62)*1000","v":0},{"$f":"+EnergíaVig!Y62*$M62*(1-$G62)*1000","v":0},{"$f":"+EnergíaVig!Z62*$M62*(1-$G62)*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J62),0)","v":0},null,{"$f":"+PotenciaVig!P62*U62*12*(1-$G62)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A63","v":"BTD_1 Jub. 2"},{"$f":"+ITV_CD!B63","v":"BTD"},{"$f":"+ITV_CD!C63","v":1},{"$f":"+ITV_CD!D63","v":"Jubilados - 2"},{"$f":"+ITV_CD!E63","v":"Et"},{"$f":"+ITV_CD!F63","v":"Pp"},{"$f":"+ITV_CD!G63","v":0.25},"BTD1EtCPP","BTD1EtCPFP","BTD1PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H63),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I63),0)","v":0},null,{"$f":"+((EnergíaVig!V63-ClientesVig!Q63*0.6*12)+(ClientesVig!Q63*0.6*12)*(1-$G63))*$M63*1000","v":0},{"$f":"+((EnergíaVig!W63-ClientesVig!R63*0.6*12)+(ClientesVig!R63*0.6*12)*(1-$G63))*$M63*1000","v":0},{"$f":"+((EnergíaVig!X63-ClientesVig!S63*0.6*12)+(ClientesVig!S63*0.6*12)*(1-$G63))*$M63*1000","v":0},{"$f":"+((EnergíaVig!Y63-ClientesVig!T63*0.6*12)+(ClientesVig!T63*0.6*12)*(1-$G63))*$M63*1000","v":0},{"$f":"+((EnergíaVig!Z63-ClientesVig!U63*0.6*12)+(ClientesVig!U63*0.6*12)*(1-$G63))*$M63*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J63),0)","v":0},null,{"$f":"+PotenciaVig!P63*U63*12*(1-$G63)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A64","v":"BTD_1 Discap."},{"$f":"+ITV_CD!B64","v":"BTD"},{"$f":"+ITV_CD!C64","v":1},{"$f":"+ITV_CD!D64","v":"Jubilados - 1"},{"$f":"+ITV_CD!E64","v":"Et"},{"$f":"+ITV_CD!F64","v":"Pp"},{"$f":"+ITV_CD!G64","v":0.25},"BTD1EtCPP","BTD1EtCPFP","BTD1PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H64),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I64),0)","v":0},null,{"$f":"+EnergíaVig!V64*$M64*(1-$G64)*1000","v":0},{"$f":"+EnergíaVig!W64*$M64*(1-$G64)*1000","v":0},{"$f":"+EnergíaVig!X64*$M64*(1-$G64)*1000","v":0},{"$f":"+EnergíaVig!Y64*$M64*(1-$G64)*1000","v":0},{"$f":"+EnergíaVig!Z64*$M64*(1-$G64)*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J64),0)","v":0},null,{"$f":"+PotenciaVig!P64*U64*12*(1-$G64)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A65","v":"BTD_1 Discapacitados 601-más"},{"$f":"+ITV_CD!B65","v":"BTD"},{"$f":"+ITV_CD!C65","v":1},{"$f":"+ITV_CD!D65","v":"Jubilados - 2"},{"$f":"+ITV_CD!E65","v":"Et"},{"$f":"+ITV_CD!F65","v":"Pp"},{"$f":"+ITV_CD!G65","v":0.25},"BTD1EtCPP","BTD1EtCPFP","BTD1PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H65),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I65),0)","v":0},null,{"$f":"+((EnergíaVig!V65-ClientesVig!Q65*0.6*12)+(ClientesVig!Q65*0.6*12)*(1-$G65))*$M65*1000","v":0},{"$f":"+((EnergíaVig!W65-ClientesVig!R65*0.6*12)+(ClientesVig!R65*0.6*12)*(1-$G65))*$M65*1000","v":0},{"$f":"+((EnergíaVig!X65-ClientesVig!S65*0.6*12)+(ClientesVig!S65*0.6*12)*(1-$G65))*$M65*1000","v":0},{"$f":"+((EnergíaVig!Y65-ClientesVig!T65*0.6*12)+(ClientesVig!T65*0.6*12)*(1-$G65))*$M65*1000","v":0},{"$f":"+((EnergíaVig!Z65-ClientesVig!U65*0.6*12)+(ClientesVig!U65*0.6*12)*(1-$G65))*$M65*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J65),0)","v":0},null,{"$f":"+PotenciaVig!P65*U65*12*(1-$G65)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A66","v":"BTD_1 Político"},{"$f":"+ITV_CD!B66","v":"BTD"},{"$f":"+ITV_CD!C66","v":1},{"$f":"+ITV_CD!D66","v":"Político"},{"$f":"+ITV_CD!E66","v":"Et"},{"$f":"+ITV_CD!F66","v":"Pp"},{"$f":"+ITV_CD!G66","v":0.5},"BTD1EtCPP","BTD1EtCPFP","BTD1PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H66),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I66),0)","v":0},null,{"$f":"+EnergíaVig!V66*$M66*(1-$G66)*1000","v":0},{"$f":"+EnergíaVig!W66*$M66*(1-$G66)*1000","v":0},{"$f":"+EnergíaVig!X66*$M66*(1-$G66)*1000","v":0},{"$f":"+EnergíaVig!Y66*$M66*(1-$G66)*1000","v":0},{"$f":"+EnergíaVig!Z66*$M66*(1-$G66)*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J66),0)","v":0},null,{"$f":"+PotenciaVig!P66*U66*12*(1-$G66)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A67","v":"BTD_1 Cruz Roja"},{"$f":"+ITV_CD!B67","v":"BTD"},{"$f":"+ITV_CD!C67","v":1},{"$f":"+ITV_CD!D67","v":"Cruz Roja"},{"$f":"+ITV_CD!E67","v":"Et"},{"$f":"+ITV_CD!F67","v":"Pp"},{"$f":"+ITV_CD!G67","v":1},{"$f":"+B67&C67&E67&$A$3","v":"BTD1EtCPP"},{"$f":"+B67&C67&E67&$A$4","v":"BTD1EtCPFP"},{"$f":"+B67&C67&F67&$A$3","v":"BTD1PpCPP"},null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H67),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I67),0)","v":0},null,{"$f":"+EnergíaVig!V67*$M67*(1-$G67)*1000","v":0},{"$f":"+EnergíaVig!W67*$M67*(1-$G67)*1000","v":0},{"$f":"+EnergíaVig!X67*$M67*(1-$G67)*1000","v":0},{"$f":"+EnergíaVig!Y67*$M67*(1-$G67)*1000","v":0},{"$f":"+EnergíaVig!Z67*$M67*(1-$G67)*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J67),0)","v":0},null,{"$f":"+PotenciaVig!P67*U67*12*(1-$G67)*1000","v":0},null,null,{"$f":"+IFERROR(SUM(W67,O67)/SUM($W$7,$O$7),0)","v":0}]
[{"$f":"+EnergíaVig!A68","v":"BTD_2 (10,001-30,000)"},{"$f":"+ITV_CD!B68","v":"BTD"},{"$f":"+ITV_CD!C68","v":2},null,null,null,null,"BTD2CPP","BTD2CPFP","BTD2CPP",null,null,{"$f":"+M69","v":0},null,null,null,null,null,{"$f":"+SUMPRODUCT(O68:R68,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U69","v":0},null,null,null,null,0]
[{"$f":"+EnergíaVig!A69","v":"BTD_2 Regular"},{"$f":"+ITV_CD!B69","v":"BTD"},{"$f":"+ITV_CD!C69","v":2},{"$f":"+ITV_CD!D69","v":"Regular"},{"$f":"+ITV_CD!E69","v":"Et"},{"$f":"+ITV_CD!F69","v":"Pp"},{"$f":"+ITV_CD!G69","v":0},"BTD2EtCPP","BTD2EtCPFP","BTD2PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H69),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I69),0)","v":0},null,{"$f":"+($M69*(EnergíaVig!V69-$P$3*12*ClientesVig!Q69)+$M60*($P$3*12*ClientesVig!Q69))*(1-$G69)*1000","v":0},{"$f":"+($M69*(EnergíaVig!W69-$P$3*12*ClientesVig!R69)+$M60*($P$3*12*ClientesVig!R69))*(1-$G69)*1000","v":0},{"$f":"+($M69*(EnergíaVig!X69-$P$3*12*ClientesVig!S69)+$M60*($P$3*12*ClientesVig!S69))*(1-$G69)*1000","v":0},{"$f":"+($M69*(EnergíaVig!Y69-$P$3*12*ClientesVig!T69)+$M60*($P$3*12*ClientesVig!T69))*(1-$G69)*1000","v":0},{"$f":"+SUMPRODUCT(O69:R69,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J69),0)","v":0},null,{"$f":"+PotenciaVig!P69*U69*12*(1-$G69)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A70","v":"BTD_2 Agro"},{"$f":"+ITV_CD!B70","v":"BTD"},{"$f":"+ITV_CD!C70","v":2},{"$f":"+ITV_CD!D70","v":"Agropecuario"},{"$f":"+ITV_CD!E70","v":"Et"},{"$f":"+ITV_CD!F70","v":"Pp"},{"$f":"+ITV_CD!G70","v":0.05},"BTD2EtCPP","BTD2EtCPFP","BTD2PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H70),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I70),0)","v":0},null,{"$f":"+($M70*(EnergíaVig!V70-$P$3*12*ClientesVig!Q70)+$M61*($P$3*12*ClientesVig!Q70))*(1-$G70)*1000","v":0},{"$f":"+($M70*(EnergíaVig!W70-$P$3*12*ClientesVig!R70)+$M61*($P$3*12*ClientesVig!R70))*(1-$G70)*1000","v":0},{"$f":"+($M70*(EnergíaVig!X70-$P$3*12*ClientesVig!S70)+$M61*($P$3*12*ClientesVig!S70))*(1-$G70)*1000","v":0},{"$f":"+($M70*(EnergíaVig!Y70-$P$3*12*ClientesVig!T70)+$M61*($P$3*12*ClientesVig!T70))*(1-$G70)*1000","v":0},{"$f":"+SUMPRODUCT(O70:R70,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J70),0)","v":0},null,{"$f":"+PotenciaVig!P70*U70*12*(1-$G70)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A71","v":"BTD_2 Jub. 1"},{"$f":"+ITV_CD!B71","v":"BTD"},{"$f":"+ITV_CD!C71","v":2},{"$f":"+ITV_CD!D71","v":"Jubilados - 1"},{"$f":"+ITV_CD!E71","v":"Et"},{"$f":"+ITV_CD!F71","v":"Pp"},{"$f":"+ITV_CD!G71","v":0.25},"BTD2EtCPP","BTD2EtCPFP","BTD2PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H71),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I71),0)","v":0},null,{"$f":"+($M71*(EnergíaVig!V71-$P$3*12*ClientesVig!Q71)+$M62*($P$3*12*ClientesVig!Q71))*(1-$G71)*1000","v":0},{"$f":"+($M71*(EnergíaVig!W71-$P$3*12*ClientesVig!R71)+$M62*($P$3*12*ClientesVig!R71))*(1-$G71)*1000","v":0},{"$f":"+($M71*(EnergíaVig!X71-$P$3*12*ClientesVig!S71)+$M62*($P$3*12*ClientesVig!S71))*(1-$G71)*1000","v":0},{"$f":"+($M71*(EnergíaVig!Y71-$P$3*12*ClientesVig!T71)+$M62*($P$3*12*ClientesVig!T71))*(1-$G71)*1000","v":0},{"$f":"+SUMPRODUCT(O71:R71,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J71),0)","v":0},null,{"$f":"+PotenciaVig!P71*U71*12*(1-$G71)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A72","v":"BTD_2 Jub. 2"},{"$f":"+ITV_CD!B72","v":"BTD"},{"$f":"+ITV_CD!C72","v":2},{"$f":"+ITV_CD!D72","v":"Jubilados - 2"},{"$f":"+ITV_CD!E72","v":"Et"},{"$f":"+ITV_CD!F72","v":"Pp"},{"$f":"+ITV_CD!G72","v":0.25},"BTD2EtCPP","BTD2EtCPFP","BTD2PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H72),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I72),0)","v":0},null,{"$f":"+($M72*(EnergíaVig!V72-$P$3*12*ClientesVig!Q72)+$M63*($P$3*12*ClientesVig!Q72-$P$4*12*ClientesVig!Q72)+$M63*$P$4*12*ClientesVig!Q72*(1-$G72))*1000","v":0},{"$f":"+($M72*(EnergíaVig!W72-$P$3*12*ClientesVig!R72)+$M63*($P$3*12*ClientesVig!R72-$P$4*12*ClientesVig!R72)+$M63*$P$4*12*ClientesVig!R72*(1-$G72))*1000","v":0},{"$f":"+($M72*(EnergíaVig!X72-$P$3*12*ClientesVig!S72)+$M63*($P$3*12*ClientesVig!S72-$P$4*12*ClientesVig!S72)+$M63*$P$4*12*ClientesVig!S72*(1-$G72))*1000","v":0},{"$f":"+($M72*(EnergíaVig!Y72-$P$3*12*ClientesVig!T72)+$M63*($P$3*12*ClientesVig!T72-$P$4*12*ClientesVig!T72)+$M63*$P$4*12*ClientesVig!T72*(1-$G72))*1000","v":0},{"$f":"+SUMPRODUCT(O72:R72,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J72),0)","v":0},null,{"$f":"+PotenciaVig!P72*U72*12*(1-$G72)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A73","v":"BTD_2 Discap."},{"$f":"+ITV_CD!B73","v":"BTD"},{"$f":"+ITV_CD!C73","v":2},{"$f":"+ITV_CD!D73","v":"Jubilados - 1"},{"$f":"+ITV_CD!E73","v":"Et"},{"$f":"+ITV_CD!F73","v":"Pp"},{"$f":"+ITV_CD!G73","v":0.25},"BTD2EtCPP","BTD2EtCPFP","BTD2PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H73),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I73),0)","v":0},null,{"$f":"+($M73*(EnergíaVig!V73-$P$3*12*ClientesVig!Q73)+$M64*($P$3*12*ClientesVig!Q73))*(1-$G73)*1000","v":0},{"$f":"+($M73*(EnergíaVig!W73-$P$3*12*ClientesVig!R73)+$M64*($P$3*12*ClientesVig!R73))*(1-$G73)*1000","v":0},{"$f":"+($M73*(EnergíaVig!X73-$P$3*12*ClientesVig!S73)+$M64*($P$3*12*ClientesVig!S73))*(1-$G73)*1000","v":0},{"$f":"+($M73*(EnergíaVig!Y73-$P$3*12*ClientesVig!T73)+$M64*($P$3*12*ClientesVig!T73))*(1-$G73)*1000","v":0},{"$f":"+SUMPRODUCT(O73:R73,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J73),0)","v":0},null,{"$f":"+PotenciaVig!P73*U73*12*(1-$G73)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A74","v":"BTD_2 Discapacitados 601-más"},{"$f":"+ITV_CD!B74","v":"BTD"},{"$f":"+ITV_CD!C74","v":2},{"$f":"+ITV_CD!D74","v":"Jubilados - 2"},{"$f":"+ITV_CD!E74","v":"Et"},{"$f":"+ITV_CD!F74","v":"Pp"},{"$f":"+ITV_CD!G74","v":0.25},"BTD2EtCPP","BTD2EtCPFP","BTD2PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H74),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I74),0)","v":0},null,{"$f":"+($M74*(EnergíaVig!V74-$P$3*12*ClientesVig!Q74)+$M65*($P$3*12*ClientesVig!Q74-$P$4*12*ClientesVig!Q74)+$M65*$P$4*12*ClientesVig!Q74*(1-$G74))*1000","v":0},{"$f":"+($M74*(EnergíaVig!W74-$P$3*12*ClientesVig!R74)+$M65*($P$3*12*ClientesVig!R74-$P$4*12*ClientesVig!R74)+$M65*$P$4*12*ClientesVig!R74*(1-$G74))*1000","v":0},{"$f":"+($M74*(EnergíaVig!X74-$P$3*12*ClientesVig!S74)+$M65*($P$3*12*ClientesVig!S74-$P$4*12*ClientesVig!S74)+$M65*$P$4*12*ClientesVig!S74*(1-$G74))*1000","v":0},{"$f":"+($M74*(EnergíaVig!Y74-$P$3*12*ClientesVig!T74)+$M65*($P$3*12*ClientesVig!T74-$P$4*12*ClientesVig!T74)+$M65*$P$4*12*ClientesVig!T74*(1-$G74))*1000","v":0},{"$f":"+SUMPRODUCT(O74:R74,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J74),0)","v":0},null,{"$f":"+PotenciaVig!P74*U74*12*(1-$G74)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A75","v":"BTD_2 Político"},{"$f":"+ITV_CD!B75","v":"BTD"},{"$f":"+ITV_CD!C75","v":2},{"$f":"+ITV_CD!D75","v":"Político"},{"$f":"+ITV_CD!E75","v":"Et"},{"$f":"+ITV_CD!F75","v":"Pp"},{"$f":"+ITV_CD!G75","v":0.5},"BTD2EtCPP","BTD2EtCPFP","BTD2PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H75),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I75),0)","v":0},null,{"$f":"+($M75*(EnergíaVig!V75-$P$3*12*ClientesVig!Q75)+$M66*($P$3*12*ClientesVig!Q75))*(1-$G75)*1000","v":0},{"$f":"+($M75*(EnergíaVig!W75-$P$3*12*ClientesVig!R75)+$M66*($P$3*12*ClientesVig!R75))*(1-$G75)*1000","v":0},{"$f":"+($M75*(EnergíaVig!X75-$P$3*12*ClientesVig!S75)+$M66*($P$3*12*ClientesVig!S75))*(1-$G75)*1000","v":0},{"$f":"+($M75*(EnergíaVig!Y75-$P$3*12*ClientesVig!T75)+$M66*($P$3*12*ClientesVig!T75))*(1-$G75)*1000","v":0},{"$f":"+SUMPRODUCT(O75:R75,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J75),0)","v":0},null,{"$f":"+PotenciaVig!P75*U75*12*(1-$G75)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A76","v":"BTD_2 Cruz Roja"},{"$f":"+ITV_CD!B76","v":"BTD"},{"$f":"+ITV_CD!C76","v":2},{"$f":"+ITV_CD!D76","v":"Cruz Roja"},{"$f":"+ITV_CD!E76","v":"Et"},{"$f":"+ITV_CD!F76","v":"Pp"},{"$f":"+ITV_CD!G76","v":1},{"$f":"+B76&C76&E76&$A$3","v":"BTD2EtCPP"},{"$f":"+B76&C76&E76&$A$4","v":"BTD2EtCPFP"},{"$f":"+B76&C76&F76&$A$3","v":"BTD2PpCPP"},null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H76),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I76),0)","v":0},null,{"$f":"+EnergíaVig!V76*$M76*(1-$G76)*1000","v":0},{"$f":"+EnergíaVig!W76*$M76*(1-$G76)*1000","v":0},{"$f":"+EnergíaVig!X76*$M76*(1-$G76)*1000","v":0},{"$f":"+EnergíaVig!Y76*$M76*(1-$G76)*1000","v":0},{"$f":"+EnergíaVig!Z76*$M76*(1-$G76)*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J76),0)","v":0},null,{"$f":"+PotenciaVig!P76*U76*12*(1-$G76)*1000","v":0},null,null,{"$f":"+IFERROR(SUM(W76,O76)/SUM($W$7,$O$7),0)","v":0}]
[{"$f":"+EnergíaVig!A77","v":"BTD_3 (30,001-50,000)"},{"$f":"+ITV_CD!B77","v":"BTD"},{"$f":"+ITV_CD!C77","v":3},null,null,null,null,"BTD3CPP","BTD3CPFP","BTD3CPP",null,null,{"$f":"+M78","v":0},null,null,null,null,null,{"$f":"+SUMPRODUCT(O77:R77,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U78","v":0},null,null,null,null,0]
[{"$f":"+EnergíaVig!A78","v":"BTD_3 Regular"},{"$f":"+ITV_CD!B78","v":"BTD"},{"$f":"+ITV_CD!C78","v":3},{"$f":"+ITV_CD!D78","v":"Regular"},{"$f":"+ITV_CD!E78","v":"Et"},{"$f":"+ITV_CD!F78","v":"Pp"},{"$f":"+ITV_CD!G78","v":0},"BTD3EtCPP","BTD3EtCPFP","BTD3PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H78),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I78),0)","v":0},null,{"$f":"+($M78*(EnergíaVig!V78-$Q$3*12*ClientesVig!Q78)+$M69*(($Q$3-$P$3)*12*ClientesVig!Q78)+$M60*($P$3*12*ClientesVig!Q78))*(1-$G78)*1000","v":0},{"$f":"+($M78*(EnergíaVig!W78-$Q$3*12*ClientesVig!R78)+$M69*(($Q$3-$P$3)*12*ClientesVig!R78)+$M60*($P$3*12*ClientesVig!R78))*(1-$G78)*1000","v":0},{"$f":"+($M78*(EnergíaVig!X78-$Q$3*12*ClientesVig!S78)+$M69*(($Q$3-$P$3)*12*ClientesVig!S78)+$M60*($P$3*12*ClientesVig!S78))*(1-$G78)*1000","v":0},{"$f":"+($M78*(EnergíaVig!Y78-$Q$3*12*ClientesVig!T78)+$M69*(($Q$3-$P$3)*12*ClientesVig!T78)+$M60*($P$3*12*ClientesVig!T78))*(1-$G78)*1000","v":0},{"$f":"+SUMPRODUCT(O78:R78,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J78),0)","v":0},null,{"$f":"+PotenciaVig!P78*U78*12*(1-$G78)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A79","v":"BTD_3 Agro"},{"$f":"+ITV_CD!B79","v":"BTD"},{"$f":"+ITV_CD!C79","v":3},{"$f":"+ITV_CD!D79","v":"Agropecuario"},{"$f":"+ITV_CD!E79","v":"Et"},{"$f":"+ITV_CD!F79","v":"Pp"},{"$f":"+ITV_CD!G79","v":0.05},"BTD3EtCPP","BTD3EtCPFP","BTD3PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H79),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I79),0)","v":0},null,{"$f":"+($M79*(EnergíaVig!V79-$Q$3*12*ClientesVig!Q79)+$M70*(($Q$3-$P$3)*12*ClientesVig!Q79)+$M61*($P$3*12*ClientesVig!Q79))*(1-$G79)*1000","v":0},{"$f":"+($M79*(EnergíaVig!W79-$Q$3*12*ClientesVig!R79)+$M70*(($Q$3-$P$3)*12*ClientesVig!R79)+$M61*($P$3*12*ClientesVig!R79))*(1-$G79)*1000","v":0},{"$f":"+($M79*(EnergíaVig!X79-$Q$3*12*ClientesVig!S79)+$M70*(($Q$3-$P$3)*12*ClientesVig!S79)+$M61*($P$3*12*ClientesVig!S79))*(1-$G79)*1000","v":0},{"$f":"+($M79*(EnergíaVig!Y79-$Q$3*12*ClientesVig!T79)+$M70*(($Q$3-$P$3)*12*ClientesVig!T79)+$M61*($P$3*12*ClientesVig!T79))*(1-$G79)*1000","v":0},{"$f":"+SUMPRODUCT(O79:R79,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J79),0)","v":0},null,{"$f":"+PotenciaVig!P79*U79*12*(1-$G79)*1000","v":0},null,null,{"$f":"+IFERROR(SUM(W79,O79)/SUM($W$7,$O$7),0)","v":0}]
[{"$f":"+EnergíaVig!A80","v":"BTD_3 Jub. 1"},{"$f":"+ITV_CD!B80","v":"BTD"},{"$f":"+ITV_CD!C80","v":3},{"$f":"+ITV_CD!D80","v":"Jubilados - 1"},{"$f":"+ITV_CD!E80","v":"Et"},{"$f":"+ITV_CD!F80","v":"Pp"},{"$f":"+ITV_CD!G80","v":0.25},"BTD3EtCPP","BTD3EtCPFP","BTD3PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H80),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I80),0)","v":0},null,{"$f":"+($M80*(EnergíaVig!V80-$Q$3*12*ClientesVig!Q80)+$M71*(($Q$3-$P$3)*12*ClientesVig!Q80)+$M62*($P$3*12*ClientesVig!Q80))*(1-$G80)*1000","v":0},{"$f":"+($M80*(EnergíaVig!W80-$Q$3*12*ClientesVig!R80)+$M71*(($Q$3-$P$3)*12*ClientesVig!R80)+$M62*($P$3*12*ClientesVig!R80))*(1-$G80)*1000","v":0},{"$f":"+($M80*(EnergíaVig!X80-$Q$3*12*ClientesVig!S80)+$M71*(($Q$3-$P$3)*12*ClientesVig!S80)+$M62*($P$3*12*ClientesVig!S80))*(1-$G80)*1000","v":0},{"$f":"+($M80*(EnergíaVig!Y80-$Q$3*12*ClientesVig!T80)+$M71*(($Q$3-$P$3)*12*ClientesVig!T80)+$M62*($P$3*12*ClientesVig!T80))*(1-$G80)*1000","v":0},{"$f":"+SUMPRODUCT(O80:R80,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J80),0)","v":0},null,{"$f":"+PotenciaVig!P80*U80*12*(1-$G80)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A81","v":"BTD_3 Jub. 2"},{"$f":"+ITV_CD!B81","v":"BTD"},{"$f":"+ITV_CD!C81","v":3},{"$f":"+ITV_CD!D81","v":"Jubilados - 2"},{"$f":"+ITV_CD!E81","v":"Et"},{"$f":"+ITV_CD!F81","v":"Pp"},{"$f":"+ITV_CD!G81","v":0.25},"BTD3EtCPP","BTD3EtCPFP","BTD3PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H81),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I81),0)","v":0},null,{"$f":"+($M81*(EnergíaVig!V81-$Q$3*12*ClientesVig!Q81)+$M72*(($Q$3-$P$3)*12*ClientesVig!Q81)+$M63*(($P$3-$P$4)*12*ClientesVig!Q81)+$M63*$P$4*12*ClientesVig!Q81*(1-$G81))*1000","v":0},{"$f":"+($M81*(EnergíaVig!W81-$Q$3*12*ClientesVig!R81)+$M72*(($Q$3-$P$3)*12*ClientesVig!R81)+$M63*(($P$3-$P$4)*12*ClientesVig!R81)+$M63*$P$4*12*ClientesVig!R81*(1-$G81))*1000","v":0},{"$f":"+($M81*(EnergíaVig!X81-$Q$3*12*ClientesVig!S81)+$M72*(($Q$3-$P$3)*12*ClientesVig!S81)+$M63*(($P$3-$P$4)*12*ClientesVig!S81)+$M63*$P$4*12*ClientesVig!S81*(1-$G81))*1000","v":0},{"$f":"+($M81*(EnergíaVig!Y81-$Q$3*12*ClientesVig!T81)+$M72*(($Q$3-$P$3)*12*ClientesVig!T81)+$M63*(($P$3-$P$4)*12*ClientesVig!T81)+$M63*$P$4*12*ClientesVig!T81*(1-$G81))*1000","v":0},{"$f":"+SUMPRODUCT(O81:R81,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J81),0)","v":0},null,{"$f":"+PotenciaVig!P81*U81*12*(1-$G81)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A82","v":"BTD_3 Discap."},{"$f":"+ITV_CD!B82","v":"BTD"},{"$f":"+ITV_CD!C82","v":3},{"$f":"+ITV_CD!D82","v":"Jubilados - 1"},{"$f":"+ITV_CD!E82","v":"Et"},{"$f":"+ITV_CD!F82","v":"Pp"},{"$f":"+ITV_CD!G82","v":0.25},"BTD3EtCPP","BTD3EtCPFP","BTD3PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H82),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I82),0)","v":0},null,{"$f":"+($M82*(EnergíaVig!V82-$Q$3*12*ClientesVig!Q82)+$M73*(($Q$3-$P$3)*12*ClientesVig!Q82)+$M64*($P$3*12*ClientesVig!Q82))*(1-$G82)*1000","v":0},{"$f":"+($M82*(EnergíaVig!W82-$Q$3*12*ClientesVig!R82)+$M73*(($Q$3-$P$3)*12*ClientesVig!R82)+$M64*($P$3*12*ClientesVig!R82))*(1-$G82)*1000","v":0},{"$f":"+($M82*(EnergíaVig!X82-$Q$3*12*ClientesVig!S82)+$M73*(($Q$3-$P$3)*12*ClientesVig!S82)+$M64*($P$3*12*ClientesVig!S82))*(1-$G82)*1000","v":0},{"$f":"+($M82*(EnergíaVig!Y82-$Q$3*12*ClientesVig!T82)+$M73*(($Q$3-$P$3)*12*ClientesVig!T82)+$M64*($P$3*12*ClientesVig!T82))*(1-$G82)*1000","v":0},{"$f":"+SUMPRODUCT(O82:R82,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J82),0)","v":0},null,{"$f":"+PotenciaVig!P82*U82*12*(1-$G82)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A83","v":"BTD_3 Discapacitados 601-más"},{"$f":"+ITV_CD!B83","v":"BTD"},{"$f":"+ITV_CD!C83","v":3},{"$f":"+ITV_CD!D83","v":"Jubilados - 2"},{"$f":"+ITV_CD!E83","v":"Et"},{"$f":"+ITV_CD!F83","v":"Pp"},{"$f":"+ITV_CD!G83","v":0.25},"BTD3EtCPP","BTD3EtCPFP","BTD3PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H83),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I83),0)","v":0},null,{"$f":"+($M83*(EnergíaVig!V83-$Q$3*12*ClientesVig!Q83)+$M74*(($Q$3-$P$3)*12*ClientesVig!Q83)+$M65*(($P$3-$P$4)*12*ClientesVig!Q83)+$M65*$P$4*12*ClientesVig!Q83*(1-$G83))*1000","v":0},{"$f":"+($M83*(EnergíaVig!W83-$Q$3*12*ClientesVig!R83)+$M74*(($Q$3-$P$3)*12*ClientesVig!R83)+$M65*(($P$3-$P$4)*12*ClientesVig!R83)+$M65*$P$4*12*ClientesVig!R83*(1-$G83))*1000","v":0},{"$f":"+($M83*(EnergíaVig!X83-$Q$3*12*ClientesVig!S83)+$M74*(($Q$3-$P$3)*12*ClientesVig!S83)+$M65*(($P$3-$P$4)*12*ClientesVig!S83)+$M65*$P$4*12*ClientesVig!S83*(1-$G83))*1000","v":0},{"$f":"+($M83*(EnergíaVig!Y83-$Q$3*12*ClientesVig!T83)+$M74*(($Q$3-$P$3)*12*ClientesVig!T83)+$M65*(($P$3-$P$4)*12*ClientesVig!T83)+$M65*$P$4*12*ClientesVig!T83*(1-$G83))*1000","v":0},{"$f":"+SUMPRODUCT(O83:R83,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J83),0)","v":0},null,{"$f":"+PotenciaVig!P83*U83*12*(1-$G83)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A84","v":"BTD_3 Político"},{"$f":"+ITV_CD!B84","v":"BTD"},{"$f":"+ITV_CD!C84","v":3},{"$f":"+ITV_CD!D84","v":"Político"},{"$f":"+ITV_CD!E84","v":"Et"},{"$f":"+ITV_CD!F84","v":"Pp"},{"$f":"+ITV_CD!G84","v":0.5},"BTD3EtCPP","BTD3EtCPFP","BTD3PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H84),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I84),0)","v":0},null,{"$f":"+($M84*(EnergíaVig!V84-$Q$3*12*ClientesVig!Q84)+$M75*(($Q$3-$P$3)*12*ClientesVig!Q84)+$M66*($P$3*12*ClientesVig!Q84))*(1-$G84)*1000","v":0},{"$f":"+($M84*(EnergíaVig!W84-$Q$3*12*ClientesVig!R84)+$M75*(($Q$3-$P$3)*12*ClientesVig!R84)+$M66*($P$3*12*ClientesVig!R84))*(1-$G84)*1000","v":0},{"$f":"+($M84*(EnergíaVig!X84-$Q$3*12*ClientesVig!S84)+$M75*(($Q$3-$P$3)*12*ClientesVig!S84)+$M66*($P$3*12*ClientesVig!S84))*(1-$G84)*1000","v":0},{"$f":"+($M84*(EnergíaVig!Y84-$Q$3*12*ClientesVig!T84)+$M75*(($Q$3-$P$3)*12*ClientesVig!T84)+$M66*($P$3*12*ClientesVig!T84))*(1-$G84)*1000","v":0},{"$f":"+SUMPRODUCT(O84:R84,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J84),0)","v":0},null,{"$f":"+PotenciaVig!P84*U84*12*(1-$G84)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A85","v":"BTD_3 Cruz Roja"},{"$f":"+ITV_CD!B85","v":"BTD"},{"$f":"+ITV_CD!C85","v":3},{"$f":"+ITV_CD!D85","v":"Cruz Roja"},{"$f":"+ITV_CD!E85","v":"Et"},{"$f":"+ITV_CD!F85","v":"Pp"},{"$f":"+ITV_CD!G85","v":1},{"$f":"+B85&C85&E85&$A$3","v":"BTD3EtCPP"},{"$f":"+B85&C85&E85&$A$4","v":"BTD3EtCPFP"},{"$f":"+B85&C85&F85&$A$3","v":"BTD3PpCPP"},null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H85),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I85),0)","v":0},null,{"$f":"+EnergíaVig!V85*$M85*(1-$G85)*1000","v":0},{"$f":"+EnergíaVig!W85*$M85*(1-$G85)*1000","v":0},{"$f":"+EnergíaVig!X85*$M85*(1-$G85)*1000","v":0},{"$f":"+EnergíaVig!Y85*$M85*(1-$G85)*1000","v":0},{"$f":"+EnergíaVig!Z85*$M85*(1-$G85)*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J85),0)","v":0},null,{"$f":"+PotenciaVig!P85*U85*12*(1-$G85)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A86","v":"BTD_4 (50,001-más)"},{"$f":"+ITV_CD!B86","v":"BTD"},{"$f":"+ITV_CD!C86","v":4},null,null,null,null,"BTD4CPP","BTD4CPFP","BTD4CPP",null,null,{"$f":"+M87","v":0},null,null,null,null,null,{"$f":"+SUMPRODUCT(O86:R86,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U87","v":0},null,null,null,null,0]
[{"$f":"+EnergíaVig!A87","v":"BTD_4 Regular"},{"$f":"+ITV_CD!B87","v":"BTD"},{"$f":"+ITV_CD!C87","v":4},{"$f":"+ITV_CD!D87","v":"Regular"},{"$f":"+ITV_CD!E87","v":"Et"},{"$f":"+ITV_CD!F87","v":"Pp"},{"$f":"+ITV_CD!G87","v":0},"BTD4EtCPP","BTD4EtCPFP","BTD4PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H87),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I87),0)","v":0},null,{"$f":"+($M87*(EnergíaVig!V87-$R$3*12*ClientesVig!Q87)+$M78*(($R$3-$Q$3)*12*ClientesVig!Q87)+$M69*(($Q$3-$P$3)*12*ClientesVig!Q87)+$M60*($P$3*12*ClientesVig!Q87))*(1-$G87)*1000","v":0},{"$f":"+($M87*(EnergíaVig!W87-$R$3*12*ClientesVig!R87)+$M78*(($R$3-$Q$3)*12*ClientesVig!R87)+$M69*(($Q$3-$P$3)*12*ClientesVig!R87)+$M60*($P$3*12*ClientesVig!R87))*(1-$G87)*1000","v":0},{"$f":"+($M87*(EnergíaVig!X87-$R$3*12*ClientesVig!S87)+$M78*(($R$3-$Q$3)*12*ClientesVig!S87)+$M69*(($Q$3-$P$3)*12*ClientesVig!S87)+$M60*($P$3*12*ClientesVig!S87))*(1-$G87)*1000","v":0},{"$f":"+($M87*(EnergíaVig!Y87-$R$3*12*ClientesVig!T87)+$M78*(($R$3-$Q$3)*12*ClientesVig!T87)+$M69*(($Q$3-$P$3)*12*ClientesVig!T87)+$M60*($P$3*12*ClientesVig!T87))*(1-$G87)*1000","v":0},{"$f":"+SUMPRODUCT(O87:R87,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J87),0)","v":0},null,{"$f":"+PotenciaVig!P87*U87*12*(1-$G87)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A88","v":"BTD_4 Agro"},{"$f":"+ITV_CD!B88","v":"BTD"},{"$f":"+ITV_CD!C88","v":4},{"$f":"+ITV_CD!D88","v":"Agropecuario"},{"$f":"+ITV_CD!E88","v":"Et"},{"$f":"+ITV_CD!F88","v":"Pp"},{"$f":"+ITV_CD!G88","v":0.05},"BTD4EtCPP","BTD4EtCPFP","BTD4PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H88),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I88),0)","v":0},null,{"$f":"+($M88*(EnergíaVig!V88-$R$3*12*ClientesVig!Q88)+$M79*(($R$3-$Q$3)*12*ClientesVig!Q88)+$M70*(($Q$3-$P$3)*12*ClientesVig!Q88)+$M61*($P$3*12*ClientesVig!Q88))*(1-$G88)*1000","v":0},{"$f":"+($M88*(EnergíaVig!W88-$R$3*12*ClientesVig!R88)+$M79*(($R$3-$Q$3)*12*ClientesVig!R88)+$M70*(($Q$3-$P$3)*12*ClientesVig!R88)+$M61*($P$3*12*ClientesVig!R88))*(1-$G88)*1000","v":0},{"$f":"+($M88*(EnergíaVig!X88-$R$3*12*ClientesVig!S88)+$M79*(($R$3-$Q$3)*12*ClientesVig!S88)+$M70*(($Q$3-$P$3)*12*ClientesVig!S88)+$M61*($P$3*12*ClientesVig!S88))*(1-$G88)*1000","v":0},{"$f":"+($M88*(EnergíaVig!Y88-$R$3*12*ClientesVig!T88)+$M79*(($R$3-$Q$3)*12*ClientesVig!T88)+$M70*(($Q$3-$P$3)*12*ClientesVig!T88)+$M61*($P$3*12*ClientesVig!T88))*(1-$G88)*1000","v":0},{"$f":"+SUMPRODUCT(O88:R88,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J88),0)","v":0},null,{"$f":"+PotenciaVig!P88*U88*12*(1-$G88)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A89","v":"BTD_4 Jub. 1"},{"$f":"+ITV_CD!B89","v":"BTD"},{"$f":"+ITV_CD!C89","v":4},{"$f":"+ITV_CD!D89","v":"Jubilados - 1"},{"$f":"+ITV_CD!E89","v":"Et"},{"$f":"+ITV_CD!F89","v":"Pp"},{"$f":"+ITV_CD!G89","v":0.25},"BTD4EtCPP","BTD4EtCPFP","BTD4PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H89),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I89),0)","v":0},null,{"$f":"+($M89*(EnergíaVig!V89-$R$3*12*ClientesVig!Q89)+$M80*(($R$3-$Q$3)*12*ClientesVig!Q89)+$M71*(($Q$3-$P$3)*12*ClientesVig!Q89)+$M62*($P$3*12*ClientesVig!Q89))*(1-$G89)*1000","v":0},{"$f":"+($M89*(EnergíaVig!W89-$R$3*12*ClientesVig!R89)+$M80*(($R$3-$Q$3)*12*ClientesVig!R89)+$M71*(($Q$3-$P$3)*12*ClientesVig!R89)+$M62*($P$3*12*ClientesVig!R89))*(1-$G89)*1000","v":0},{"$f":"+($M89*(EnergíaVig!X89-$R$3*12*ClientesVig!S89)+$M80*(($R$3-$Q$3)*12*ClientesVig!S89)+$M71*(($Q$3-$P$3)*12*ClientesVig!S89)+$M62*($P$3*12*ClientesVig!S89))*(1-$G89)*1000","v":0},{"$f":"+($M89*(EnergíaVig!Y89-$R$3*12*ClientesVig!T89)+$M80*(($R$3-$Q$3)*12*ClientesVig!T89)+$M71*(($Q$3-$P$3)*12*ClientesVig!T89)+$M62*($P$3*12*ClientesVig!T89))*(1-$G89)*1000","v":0},{"$f":"+SUMPRODUCT(O89:R89,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J89),0)","v":0},null,{"$f":"+PotenciaVig!P89*U89*12*(1-$G89)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A90","v":"BTD_4 Jub. 2"},{"$f":"+ITV_CD!B90","v":"BTD"},{"$f":"+ITV_CD!C90","v":4},{"$f":"+ITV_CD!D90","v":"Jubilados - 2"},{"$f":"+ITV_CD!E90","v":"Et"},{"$f":"+ITV_CD!F90","v":"Pp"},{"$f":"+ITV_CD!G90","v":0.25},"BTD4EtCPP","BTD4EtCPFP","BTD4PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H90),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I90),0)","v":0},null,{"$f":"+($M90*(EnergíaVig!V90-$R$3*12*ClientesVig!Q90)+$M81*(($R$3-$Q$3)*12*ClientesVig!Q90)+$M72*(($Q$3-$P$3)*12*ClientesVig!Q90)+$M63*(($P$3-$P$4)*12*ClientesVig!Q90)+$M63*$P$4*12*ClientesVig!Q90*(1-$G90))*1000","v":0},{"$f":"+($M90*(EnergíaVig!W90-$R$3*12*ClientesVig!R90)+$M81*(($R$3-$Q$3)*12*ClientesVig!R90)+$M72*(($Q$3-$P$3)*12*ClientesVig!R90)+$M63*(($P$3-$P$4)*12*ClientesVig!R90)+$M63*$P$4*12*ClientesVig!R90*(1-$G90))*1000","v":0},{"$f":"+($M90*(EnergíaVig!X90-$R$3*12*ClientesVig!S90)+$M81*(($R$3-$Q$3)*12*ClientesVig!S90)+$M72*(($Q$3-$P$3)*12*ClientesVig!S90)+$M63*(($P$3-$P$4)*12*ClientesVig!S90)+$M63*$P$4*12*ClientesVig!S90*(1-$G90))*1000","v":0},{"$f":"+($M90*(EnergíaVig!Y90-$R$3*12*ClientesVig!T90)+$M81*(($R$3-$Q$3)*12*ClientesVig!T90)+$M72*(($Q$3-$P$3)*12*ClientesVig!T90)+$M63*(($P$3-$P$4)*12*ClientesVig!T90)+$M63*$P$4*12*ClientesVig!T90*(1-$G90))*1000","v":0},{"$f":"+SUMPRODUCT(O90:R90,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J90),0)","v":0},null,{"$f":"+PotenciaVig!P90*U90*12*(1-$G90)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A91","v":"BTD_4 Discap."},{"$f":"+ITV_CD!B91","v":"BTD"},{"$f":"+ITV_CD!C91","v":4},{"$f":"+ITV_CD!D91","v":"Jubilados - 1"},{"$f":"+ITV_CD!E91","v":"Et"},{"$f":"+ITV_CD!F91","v":"Pp"},{"$f":"+ITV_CD!G91","v":0.25},"BTD4EtCPP","BTD4EtCPFP","BTD4PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H91),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I91),0)","v":0},null,{"$f":"+($M91*(EnergíaVig!V91-$R$3*12*ClientesVig!Q91)+$M82*(($R$3-$Q$3)*12*ClientesVig!Q91)+$M73*(($Q$3-$P$3)*12*ClientesVig!Q91)+$M64*($P$3*12*ClientesVig!Q91))*(1-$G91)*1000","v":0},{"$f":"+($M91*(EnergíaVig!W91-$R$3*12*ClientesVig!R91)+$M82*(($R$3-$Q$3)*12*ClientesVig!R91)+$M73*(($Q$3-$P$3)*12*ClientesVig!R91)+$M64*($P$3*12*ClientesVig!R91))*(1-$G91)*1000","v":0},{"$f":"+($M91*(EnergíaVig!X91-$R$3*12*ClientesVig!S91)+$M82*(($R$3-$Q$3)*12*ClientesVig!S91)+$M73*(($Q$3-$P$3)*12*ClientesVig!S91)+$M64*($P$3*12*ClientesVig!S91))*(1-$G91)*1000","v":0},{"$f":"+($M91*(EnergíaVig!Y91-$R$3*12*ClientesVig!T91)+$M82*(($R$3-$Q$3)*12*ClientesVig!T91)+$M73*(($Q$3-$P$3)*12*ClientesVig!T91)+$M64*($P$3*12*ClientesVig!T91))*(1-$G91)*1000","v":0},{"$f":"+SUMPRODUCT(O91:R91,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J91),0)","v":0},null,{"$f":"+PotenciaVig!P91*U91*12*(1-$G91)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A92","v":"BTD_4 Discapacitados 601-más"},{"$f":"+ITV_CD!B92","v":"BTD"},{"$f":"+ITV_CD!C92","v":4},{"$f":"+ITV_CD!D92","v":"Jubilados - 2"},{"$f":"+ITV_CD!E92","v":"Et"},{"$f":"+ITV_CD!F92","v":"Pp"},{"$f":"+ITV_CD!G92","v":0.25},"BTD4EtCPP","BTD4EtCPFP","BTD4PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H92),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I92),0)","v":0},null,{"$f":"+($M92*(EnergíaVig!V92-$R$3*12*ClientesVig!Q92)+$M83*(($R$3-$Q$3)*12*ClientesVig!Q92)+$M74*(($Q$3-$P$3)*12*ClientesVig!Q92)+$M65*(($P$3-$P$4)*12*ClientesVig!Q92)+$M65*$P$4*12*ClientesVig!Q92*(1-$G92))*1000","v":0},{"$f":"+($M92*(EnergíaVig!W92-$R$3*12*ClientesVig!R92)+$M83*(($R$3-$Q$3)*12*ClientesVig!R92)+$M74*(($Q$3-$P$3)*12*ClientesVig!R92)+$M65*(($P$3-$P$4)*12*ClientesVig!R92)+$M65*$P$4*12*ClientesVig!R92*(1-$G92))*1000","v":0},{"$f":"+($M92*(EnergíaVig!X92-$R$3*12*ClientesVig!S92)+$M83*(($R$3-$Q$3)*12*ClientesVig!S92)+$M74*(($Q$3-$P$3)*12*ClientesVig!S92)+$M65*(($P$3-$P$4)*12*ClientesVig!S92)+$M65*$P$4*12*ClientesVig!S92*(1-$G92))*1000","v":0},{"$f":"+($M92*(EnergíaVig!Y92-$R$3*12*ClientesVig!T92)+$M83*(($R$3-$Q$3)*12*ClientesVig!T92)+$M74*(($Q$3-$P$3)*12*ClientesVig!T92)+$M65*(($P$3-$P$4)*12*ClientesVig!T92)+$M65*$P$4*12*ClientesVig!T92*(1-$G92))*1000","v":0},{"$f":"+SUMPRODUCT(O92:R92,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J92),0)","v":0},null,{"$f":"+PotenciaVig!P92*U92*12*(1-$G92)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A93","v":"BTD_4 Político"},{"$f":"+ITV_CD!B93","v":"BTD"},{"$f":"+ITV_CD!C93","v":4},{"$f":"+ITV_CD!D93","v":"Político"},{"$f":"+ITV_CD!E93","v":"Et"},{"$f":"+ITV_CD!F93","v":"Pp"},{"$f":"+ITV_CD!G93","v":0.5},"BTD4EtCPP","BTD4EtCPFP","BTD4PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H93),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I93),0)","v":0},null,{"$f":"+($M93*(EnergíaVig!V93-$R$3*12*ClientesVig!Q93)+$M84*(($R$3-$Q$3)*12*ClientesVig!Q93)+$M75*(($Q$3-$P$3)*12*ClientesVig!Q93)+$M66*($P$3*12*ClientesVig!Q93))*(1-$G93)*1000","v":0},{"$f":"+($M93*(EnergíaVig!W93-$R$3*12*ClientesVig!R93)+$M84*(($R$3-$Q$3)*12*ClientesVig!R93)+$M75*(($Q$3-$P$3)*12*ClientesVig!R93)+$M66*($P$3*12*ClientesVig!R93))*(1-$G93)*1000","v":0},{"$f":"+($M93*(EnergíaVig!X93-$R$3*12*ClientesVig!S93)+$M84*(($R$3-$Q$3)*12*ClientesVig!S93)+$M75*(($Q$3-$P$3)*12*ClientesVig!S93)+$M66*($P$3*12*ClientesVig!S93))*(1-$G93)*1000","v":0},{"$f":"+($M93*(EnergíaVig!Y93-$R$3*12*ClientesVig!T93)+$M84*(($R$3-$Q$3)*12*ClientesVig!T93)+$M75*(($Q$3-$P$3)*12*ClientesVig!T93)+$M66*($P$3*12*ClientesVig!T93))*(1-$G93)*1000","v":0},{"$f":"+SUMPRODUCT(O93:R93,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J93),0)","v":0},null,{"$f":"+PotenciaVig!P93*U93*12*(1-$G93)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A94","v":"BTD_4 Cruz Roja"},{"$f":"+ITV_CD!B94","v":"BTD"},{"$f":"+ITV_CD!C94","v":4},{"$f":"+ITV_CD!D94","v":"Cruz Roja"},{"$f":"+ITV_CD!E94","v":"Et"},{"$f":"+ITV_CD!F94","v":"Pp"},{"$f":"+ITV_CD!G94","v":1},{"$f":"+B94&C94&E94&$A$3","v":"BTD4EtCPP"},{"$f":"+B94&C94&E94&$A$4","v":"BTD4EtCPFP"},{"$f":"+B94&C94&F94&$A$3","v":"BTD4PpCPP"},null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H94),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I94),0)","v":0},null,{"$f":"+EnergíaVig!V94*$M94*(1-$G94)*1000","v":0},{"$f":"+EnergíaVig!W94*$M94*(1-$G94)*1000","v":0},{"$f":"+EnergíaVig!X94*$M94*(1-$G94)*1000","v":0},{"$f":"+EnergíaVig!Y94*$M94*(1-$G94)*1000","v":0},{"$f":"+EnergíaVig!Z94*$M94*(1-$G94)*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J94),0)","v":0},null,{"$f":"+PotenciaVig!P94*U94*12*(1-$G94)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A95","v":"BTS"},{"$f":"+ITV_CD!B95","v":"BTS"},{"$f":"+ITV_CD!C95","v":1},null,null,null,null,"BTS1CPP","BTS1CPFP","BTS1CPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H95),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I95),0)","v":0},null,{"$f":"+SUM(O96:O121)","v":0},{"$f":"+SUM(P96:P121)","v":0},{"$f":"+SUM(Q96:Q121)","v":0},{"$f":"+SUM(R96:R121)","v":0},{"$f":"+SUM(S96:S121)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J95),0)","v":0},null,{"$f":"+SUM(W96:W121)","v":0},null,null,0]
[{"$f":"+EnergíaVig!A96","v":"BTS_1 (0-300)"},{"$f":"+ITV_CD!B96","v":"BTS"},{"$f":"+ITV_CD!C96","v":1},null,null,null,null,"BTS1CPP","BTS1CPFP","BTS1CPP",null,null,{"$f":"+M97","v":0},null,null,null,null,null,{"$f":"+SUMPRODUCT(O96:R96,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U97","v":0}]
[{"$f":"+EnergíaVig!A97","v":"BTS_1 Regular"},{"$f":"+ITV_CD!B97","v":"BTS"},{"$f":"+ITV_CD!C97","v":1},{"$f":"+ITV_CD!D97","v":"Regular"},{"$f":"+ITV_CD!E97","v":"Et"},{"$f":"+ITV_CD!F97","v":"Pp"},{"$f":"+ITV_CD!G97","v":0},"BTS1EtCPP","BTS1EtCPFP","BTS1PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H97),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I97),0)","v":0},null,{"$f":"+EnergíaVig!V97*$M97*(1-$G97)*1000","v":0},{"$f":"+EnergíaVig!W97*$M97*(1-$G97)*1000","v":0},{"$f":"+EnergíaVig!X97*$M97*(1-$G97)*1000","v":0},{"$f":"+EnergíaVig!Y97*$M97*(1-$G97)*1000","v":0},{"$f":"+SUMPRODUCT(O97:R97,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J97),0)","v":0},null,{"$f":"+PotenciaVig!P97*U97*12*(1-$G97)*1000","v":0}]
[{"$f":"+EnergíaVig!A98","v":"BTS_1 Agro"},{"$f":"+ITV_CD!B98","v":"BTS"},{"$f":"+ITV_CD!C98","v":1},{"$f":"+ITV_CD!D98","v":"Agropecuario"},{"$f":"+ITV_CD!E98","v":"Et"},{"$f":"+ITV_CD!F98","v":"Pp"},{"$f":"+ITV_CD!G98","v":0.05},"BTS1EtCPP","BTS1EtCPFP","BTS1PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H98),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I98),0)","v":0},null,{"$f":"+EnergíaVig!V98*$M98*(1-$G98)*1000","v":0},{"$f":"+EnergíaVig!W98*$M98*(1-$G98)*1000","v":0},{"$f":"+EnergíaVig!X98*$M98*(1-$G98)*1000","v":0},{"$f":"+EnergíaVig!Y98*$M98*(1-$G98)*1000","v":0},{"$f":"+SUMPRODUCT(O98:R98,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J98),0)","v":0},null,{"$f":"+PotenciaVig!P98*U98*12*(1-$G98)*1000","v":0}]
[{"$f":"+EnergíaVig!A99","v":"BTS_1 Jub. 1"},{"$f":"+ITV_CD!B99","v":"BTS"},{"$f":"+ITV_CD!C99","v":1},{"$f":"+ITV_CD!D99","v":"Jubilados - 1"},{"$f":"+ITV_CD!E99","v":"Et"},{"$f":"+ITV_CD!F99","v":"Pp"},{"$f":"+ITV_CD!G99","v":0.25},{"$f":"+B99&C99&E99&$A$3","v":"BTS1EtCPP"},"BTS1EtCPFP",{"$f":"+B99&C99&F99&$A$3","v":"BTS1PpCPP"},null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H99),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I99),0)","v":0},null,{"$f":"+EnergíaVig!V99*$M99*(1-$G99)*1000","v":0},{"$f":"+EnergíaVig!W99*$M99*(1-$G99)*1000","v":0},{"$f":"+EnergíaVig!X99*$M99*(1-$G99)*1000","v":0},{"$f":"+EnergíaVig!Y99*$M99*(1-$G99)*1000","v":0},{"$f":"+SUMPRODUCT(O99:R99,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J99),0)","v":0},null,{"$f":"+PotenciaVig!P99*U99*12*(1-$G99)*1000","v":0}]
[{"$f":"+EnergíaVig!A100","v":"BTS_1 Jub. 2"},{"$f":"+ITV_CD!B100","v":"BTS"},{"$f":"+ITV_CD!C100","v":1},{"$f":"+ITV_CD!D100","v":"Jubilados - 2"},{"$f":"+ITV_CD!E100","v":"Et"},{"$f":"+ITV_CD!F100","v":"Pp"},{"$f":"+ITV_CD!G100","v":0.25},"BTS1EtCPP",{"$f":"+B100&C100&E100&$A$4","v":"BTS1EtCPFP"},"BTS1PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H100),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I100),0)","v":0},null,{"$f":"+((EnergíaVig!V100-ClientesVig!Q100*(0.6*12-0.01*12))+(ClientesVig!Q100*(0.6*12-0.01*12))*(1-$G100))*$M100*1000","v":0},{"$f":"+((EnergíaVig!W100-ClientesVig!R100*(0.6*12-0.01*12))+(ClientesVig!R100*(0.6*12-0.01*12))*(1-$G100))*$M100*1000","v":0},{"$f":"+((EnergíaVig!X100-ClientesVig!S100*(0.6*12-0.01*12))+(ClientesVig!S100*(0.6*12-0.01*12))*(1-$G100))*$M100*1000","v":0},{"$f":"+((EnergíaVig!Y100-ClientesVig!T100*(0.6*12-0.01*12))+(ClientesVig!T100*(0.6*12-0.01*12))*(1-$G100))*$M100*1000","v":0},{"$f":"+SUMPRODUCT(O100:R100,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J100),0)","v":0},null,{"$f":"+PotenciaVig!P100*U100*12*(1-$G100)*1000","v":0}]
[{"$f":"+EnergíaVig!A101","v":"BTS_1 Discap."},{"$f":"+ITV_CD!B101","v":"BTS"},{"$f":"+ITV_CD!C101","v":1},{"$f":"+ITV_CD!D101","v":"Jubilados - 1"},{"$f":"+ITV_CD!E101","v":"Et"},{"$f":"+ITV_CD!F101","v":"Pp"},{"$f":"+ITV_CD!G101","v":0.25},"BTS1EtCPP","BTS1EtCPFP","BTS1PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H101),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I101),0)","v":0},null,{"$f":"+EnergíaVig!V101*$M101*(1-$G101)*1000","v":0},{"$f":"+EnergíaVig!W101*$M101*(1-$G101)*1000","v":0},{"$f":"+EnergíaVig!X101*$M101*(1-$G101)*1000","v":0},{"$f":"+EnergíaVig!Y101*$M101*(1-$G101)*1000","v":0},{"$f":"+SUMPRODUCT(O101:R101,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J101),0)","v":0},null,{"$f":"+PotenciaVig!P101*U101*12*(1-$G101)*1000","v":0}]
[{"$f":"+EnergíaVig!A102","v":"BTS_1 Discapacitados 601-más"},{"$f":"+ITV_CD!B102","v":"BTS"},{"$f":"+ITV_CD!C102","v":1},{"$f":"+ITV_CD!D102","v":"Jubilados - 2"},{"$f":"+ITV_CD!E102","v":"Et"},{"$f":"+ITV_CD!F102","v":"Pp"},{"$f":"+ITV_CD!G102","v":0.25},"BTS1EtCPP","BTS1EtCPFP","BTS1PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H102),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I102),0)","v":0},null,{"$f":"+((EnergíaVig!V102-ClientesVig!P102*0.6*12)+(ClientesVig!P102*0.6*12)*(1-$G102))*$M102*1000","v":0},{"$f":"+((EnergíaVig!W102-ClientesVig!Q102*0.6*12)+(ClientesVig!Q102*0.6*12)*(1-$G102))*$M102*1000","v":0},{"$f":"+((EnergíaVig!X102-ClientesVig!R102*0.6*12)+(ClientesVig!R102*0.6*12)*(1-$G102))*$M102*1000","v":0},{"$f":"+((EnergíaVig!Y102-ClientesVig!S102*0.6*12)+(ClientesVig!S102*0.6*12)*(1-$G102))*$M102*1000","v":0},{"$f":"+SUMPRODUCT(O102:R102,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J102),0)","v":0},null,{"$f":"+PotenciaVig!P102*U102*12*(1-$G102)*1000","v":0}]
[{"$f":"+EnergíaVig!A103","v":"BTS_1 Político"},{"$f":"+ITV_CD!B103","v":"BTS"},{"$f":"+ITV_CD!C103","v":1},{"$f":"+ITV_CD!D103","v":"Político"},{"$f":"+ITV_CD!E103","v":"Et"},{"$f":"+ITV_CD!F103","v":"Pp"},{"$f":"+ITV_CD!G103","v":0.5},"BTS1EtCPP","BTS1EtCPFP","BTS1PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H103),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I103),0)","v":0},null,{"$f":"+EnergíaVig!V103*$M103*(1-$G103)*1000","v":0},{"$f":"+EnergíaVig!W103*$M103*(1-$G103)*1000","v":0},{"$f":"+EnergíaVig!X103*$M103*(1-$G103)*1000","v":0},{"$f":"+EnergíaVig!Y103*$M103*(1-$G103)*1000","v":0},{"$f":"+SUMPRODUCT(O103:R103,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J103),0)","v":0},null,{"$f":"+PotenciaVig!P103*U103*12*(1-$G103)*1000","v":0}]
[{"$f":"+EnergíaVig!A104","v":"BTS_1 Cruz Roja"},{"$f":"+ITV_CD!B104","v":"BTS"},{"$f":"+ITV_CD!C104","v":1},{"$f":"+ITV_CD!D104","v":"Cruz Roja"},{"$f":"+ITV_CD!E104","v":"Et"},{"$f":"+ITV_CD!F104","v":"Pp"},{"$f":"+ITV_CD!G104","v":1},"BTS1EtCPP","BTS1EtCPFP","BTS1PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H104),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I104),0)","v":0},null,{"$f":"+EnergíaVig!V104*$M104*(1-$G104)*1000","v":0},{"$f":"+EnergíaVig!W104*$M104*(1-$G104)*1000","v":0},{"$f":"+EnergíaVig!X104*$M104*(1-$G104)*1000","v":0},{"$f":"+EnergíaVig!Y104*$M104*(1-$G104)*1000","v":0},{"$f":"+EnergíaVig!Z104*$M104*(1-$G104)*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J104),0)","v":0},null,{"$f":"+PotenciaVig!P104*U104*12*(1-$G104)*1000","v":0},null,null,{"$f":"+IFERROR(SUM(W104,O104)/SUM($W$7,$O$7),0)","v":0}]
[{"$f":"+EnergíaVig!A105","v":"BTS_2 (301-750)"},{"$f":"+ITV_CD!B105","v":"BTS"},{"$f":"+ITV_CD!C105","v":2},null,null,null,null,"BTS2CPP","BTS2CPFP","BTS2CPP",null,null,{"$f":"+M106","v":0},null,null,null,null,null,{"$f":"+SUMPRODUCT(O105:R105,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U106","v":0}]
[{"$f":"+EnergíaVig!A106","v":"BTS_2 Regular"},{"$f":"+ITV_CD!B106","v":"BTS"},{"$f":"+ITV_CD!C106","v":2},{"$f":"+ITV_CD!D106","v":"Regular"},{"$f":"+ITV_CD!E106","v":"Et"},{"$f":"+ITV_CD!F106","v":"Pp"},{"$f":"+ITV_CD!G106","v":0},"BTS2EtCPP","BTS2EtCPFP","BTS2PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H106),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I106),0)","v":0},null,{"$f":"+EnergíaVig!V106*$M106*(1-$G106)*1000","v":0},{"$f":"+EnergíaVig!W106*$M106*(1-$G106)*1000","v":0},{"$f":"+EnergíaVig!X106*$M106*(1-$G106)*1000","v":0},{"$f":"+EnergíaVig!Y106*$M106*(1-$G106)*1000","v":0},{"$f":"+EnergíaVig!Z106*$M106*(1-$G106)*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J106),0)","v":0},null,{"$f":"+PotenciaVig!P106*U106*12*(1-$G106)*1000","v":0}]
[{"$f":"+EnergíaVig!A107","v":"BTS_2 Agro"},{"$f":"+ITV_CD!B107","v":"BTS"},{"$f":"+ITV_CD!C107","v":2},{"$f":"+ITV_CD!D107","v":"Agropecuario"},{"$f":"+ITV_CD!E107","v":"Et"},{"$f":"+ITV_CD!F107","v":"Pp"},{"$f":"+ITV_CD!G107","v":0.05},"BTS2EtCPP","BTS2EtCPFP","BTS2PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H107),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I107),0)","v":0},null,{"$f":"+EnergíaVig!V107*$M107*(1-$G107)*1000","v":0},{"$f":"+EnergíaVig!W107*$M107*(1-$G107)*1000","v":0},{"$f":"+EnergíaVig!X107*$M107*(1-$G107)*1000","v":0},{"$f":"+EnergíaVig!Y107*$M107*(1-$G107)*1000","v":0},{"$f":"+EnergíaVig!Z107*$M107*(1-$G107)*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J107),0)","v":0},null,{"$f":"+PotenciaVig!P107*U107*12*(1-$G107)*1000","v":0}]
[{"$f":"+EnergíaVig!A108","v":"BTS_2 Jub. 1"},{"$f":"+ITV_CD!B108","v":"BTS"},{"$f":"+ITV_CD!C108","v":2},{"$f":"+ITV_CD!D108","v":"Jubilados - 1"},{"$f":"+ITV_CD!E108","v":"Et"},{"$f":"+ITV_CD!F108","v":"Pp"},{"$f":"+ITV_CD!G108","v":0.25},"BTS2EtCPP","BTS2EtCPFP","BTS2PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H108),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I108),0)","v":0},null,{"$f":"+((EnergíaVig!V108-($P$4*12-0.01*12)*ClientesVig!Q108)+($P$4*12-0.01*12)*ClientesVig!Q108*(1-$G108))*$M108*1000","v":0},{"$f":"+((EnergíaVig!W108-($P$4*12-0.01*12)*ClientesVig!R108)+($P$4*12-0.01*12)*ClientesVig!R108*(1-$G108))*$M108*1000","v":0},{"$f":"+((EnergíaVig!X108-($P$4*12-0.01*12)*ClientesVig!S108)+($P$4*12-0.01*12)*ClientesVig!S108*(1-$G108))*$M108*1000","v":0},{"$f":"+((EnergíaVig!Y108-($P$4*12-0.01*12)*ClientesVig!T108)+($P$4*12-0.01*12)*ClientesVig!T108*(1-$G108))*$M108*1000","v":0},{"$f":"+((EnergíaVig!Z108-$P$4*12*ClientesVig!U108)+$P$4*12*ClientesVig!U108*(1-$G108))*$M108*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J108),0)","v":0},null,{"$f":"+PotenciaVig!P108*U108*12*(1-$G108)*1000","v":0}]
[{"$f":"+EnergíaVig!A109","v":"BTS_2 Jub. 2"},{"$f":"+ITV_CD!B109","v":"BTS"},{"$f":"+ITV_CD!C109","v":2},{"$f":"+ITV_CD!D109","v":"Jubilados - 2"},{"$f":"+ITV_CD!E109","v":"Et"},{"$f":"+ITV_CD!F109","v":"Pp"},{"$f":"+ITV_CD!G109","v":0.25},"BTS2EtCPP","BTS2EtCPFP","BTS2PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H109),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I109),0)","v":0},null,{"$f":"+((EnergíaVig!V109-($P$4*12-0.01*12)*ClientesVig!Q109)+($P$4*12-0.01*12)*ClientesVig!Q109*(1-$G109))*$M109*1000","v":0},{"$f":"+((EnergíaVig!W109-($P$4*12-0.01*12)*ClientesVig!R109)+($P$4*12-0.01*12)*ClientesVig!R109*(1-$G109))*$M109*1000","v":0},{"$f":"+((EnergíaVig!X109-($P$4*12-0.01*12)*ClientesVig!S109)+($P$4*12-0.01*12)*ClientesVig!S109*(1-$G109))*$M109*1000","v":0},{"$f":"+((EnergíaVig!Y109-($P$4*12-0.01*12)*ClientesVig!T109)+($P$4*12-0.01*12)*ClientesVig!T109*(1-$G109))*$M109*1000","v":0},{"$f":"+((EnergíaVig!Z109-$P$4*12*ClientesVig!U109)+$P$4*12*ClientesVig!U109*(1-$G109))*$M109*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J109),0)","v":0},null,{"$f":"+PotenciaVig!P109*U109*12*(1-$G109)*1000","v":0}]
[{"$f":"+EnergíaVig!A110","v":"BTS_2 Discap."},{"$f":"+ITV_CD!B110","v":"BTS"},{"$f":"+ITV_CD!C110","v":2},{"$f":"+ITV_CD!D110","v":"Jubilados - 1"},{"$f":"+ITV_CD!E110","v":"Et"},{"$f":"+ITV_CD!F110","v":"Pp"},{"$f":"+ITV_CD!G110","v":0.25},"BTS2EtCPP","BTS2EtCPFP","BTS2PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H110),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I110),0)","v":0},null,{"$f":"+((EnergíaVig!V110-($P$4*12-0.01*12)*ClientesVig!Q110)+($P$4*12-0.01*12)*ClientesVig!Q110*(1-$G110))*$M110*1000","v":0},{"$f":"+((EnergíaVig!W110-($P$4*12-0.01*12)*ClientesVig!R110)+($P$4*12-0.01*12)*ClientesVig!R110*(1-$G110))*$M110*1000","v":0},{"$f":"+((EnergíaVig!X110-($P$4*12-0.01*12)*ClientesVig!S110)+($P$4*12-0.01*12)*ClientesVig!S110*(1-$G110))*$M110*1000","v":0},{"$f":"+((EnergíaVig!Y110-($P$4*12-0.01*12)*ClientesVig!T110)+($P$4*12-0.01*12)*ClientesVig!T110*(1-$G110))*$M110*1000","v":0},{"$f":"+((EnergíaVig!Z110-$P$4*12*ClientesVig!U110)+$P$4*12*ClientesVig!U110*(1-$G110))*$M110*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J110),0)","v":0},null,{"$f":"+PotenciaVig!P110*U110*12*(1-$G110)*1000","v":0}]
[{"$f":"+EnergíaVig!A111","v":"BTS_2 Discapacitados 601-más"},{"$f":"+ITV_CD!B111","v":"BTS"},{"$f":"+ITV_CD!C111","v":2},{"$f":"+ITV_CD!D111","v":"Jubilados - 2"},{"$f":"+ITV_CD!E111","v":"Et"},{"$f":"+ITV_CD!F111","v":"Pp"},{"$f":"+ITV_CD!G111","v":0.25},"BTS2EtCPP","BTS2EtCPFP","BTS2PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H111),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I111),0)","v":0},null,{"$f":"+((EnergíaVig!V111-($P$4*12-0.01*12)*ClientesVig!Q111)+($P$4*12-0.01*12)*ClientesVig!Q111*(1-$G111))*$M111*1000","v":0},{"$f":"+((EnergíaVig!W111-($P$4*12-0.01*12)*ClientesVig!R111)+($P$4*12-0.01*12)*ClientesVig!R111*(1-$G111))*$M111*1000","v":0},{"$f":"+((EnergíaVig!X111-($P$4*12-0.01*12)*ClientesVig!S111)+($P$4*12-0.01*12)*ClientesVig!S111*(1-$G111))*$M111*1000","v":0},{"$f":"+((EnergíaVig!Y111-($P$4*12-0.01*12)*ClientesVig!T111)+($P$4*12-0.01*12)*ClientesVig!T111*(1-$G111))*$M111*1000","v":0},{"$f":"+((EnergíaVig!Z111-$P$4*12*ClientesVig!U111)+$P$4*12*ClientesVig!U111*(1-$G111))*$M111*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J111),0)","v":0},null,{"$f":"+PotenciaVig!P111*U111*12*(1-$G111)*1000","v":0}]
[{"$f":"+EnergíaVig!A112","v":"BTS_2 Político"},{"$f":"+ITV_CD!B112","v":"BTS"},{"$f":"+ITV_CD!C112","v":2},{"$f":"+ITV_CD!D112","v":"Político"},{"$f":"+ITV_CD!E112","v":"Et"},{"$f":"+ITV_CD!F112","v":"Pp"},{"$f":"+ITV_CD!G112","v":0.5},"BTS2EtCPP","BTS2EtCPFP","BTS2PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H112),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I112),0)","v":0},null,{"$f":"+EnergíaVig!V112*$M112*(1-$G112)*1000","v":0},{"$f":"+EnergíaVig!W112*$M112*(1-$G112)*1000","v":0},{"$f":"+EnergíaVig!X112*$M112*(1-$G112)*1000","v":0},{"$f":"+EnergíaVig!Y112*$M112*(1-$G112)*1000","v":0},{"$f":"+EnergíaVig!Z112*$M112*(1-$G112)*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J112),0)","v":0},null,{"$f":"+PotenciaVig!P112*U112*12*(1-$G112)*1000","v":0}]
[{"$f":"+EnergíaVig!A113","v":"BTS_2 Cruz Roja"},{"$f":"+ITV_CD!B113","v":"BTS"},{"$f":"+ITV_CD!C113","v":2},{"$f":"+ITV_CD!D113","v":"Cruz Roja"},{"$f":"+ITV_CD!E113","v":"Et"},{"$f":"+ITV_CD!F113","v":"Pp"},{"$f":"+ITV_CD!G113","v":1},"BTS2EtCPP","BTS2EtCPFP","BTS2PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H113),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I113),0)","v":0},null,{"$f":"+EnergíaVig!V113*$M113*(1-$G113)*1000","v":0},{"$f":"+EnergíaVig!W113*$M113*(1-$G113)*1000","v":0},{"$f":"+EnergíaVig!X113*$M113*(1-$G113)*1000","v":0},{"$f":"+EnergíaVig!Y113*$M113*(1-$G113)*1000","v":0},{"$f":"+EnergíaVig!Z113*$M113*(1-$G113)*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J113),0)","v":0},null,{"$f":"+PotenciaVig!P113*U113*12*(1-$G113)*1000","v":0},null,null,{"$f":"+IFERROR(SUM(W113,O113)/SUM($W$7,$O$7),0)","v":0}]
[{"$f":"+EnergíaVig!A114","v":"BTS_3 (751-más)"},{"$f":"+ITV_CD!B114","v":"BTS"},{"$f":"+ITV_CD!C114","v":3},null,null,null,null,"BTS3CPP","BTS3CPFP","BTS3CPP",null,null,{"$f":"+M115","v":0},null,null,null,null,null,{"$f":"+SUMPRODUCT(O114:R114,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U115","v":0}]
[{"$f":"+EnergíaVig!A115","v":"BTS_3 Regular"},{"$f":"+ITV_CD!B115","v":"BTS"},{"$f":"+ITV_CD!C115","v":3},{"$f":"+ITV_CD!D115","v":"Regular"},{"$f":"+ITV_CD!E115","v":"Et"},{"$f":"+ITV_CD!F115","v":"Pp"},{"$f":"+ITV_CD!G115","v":0},"BTS3EtCPP","BTS3EtCPFP","BTS3PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H115),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I115),0)","v":0},null,{"$f":"+EnergíaVig!V115*$M115*(1-$G115)*1000","v":0},{"$f":"+EnergíaVig!W115*$M115*(1-$G115)*1000","v":0},{"$f":"+EnergíaVig!X115*$M115*(1-$G115)*1000","v":0},{"$f":"+EnergíaVig!Y115*$M115*(1-$G115)*1000","v":0},{"$f":"+EnergíaVig!Z115*$M115*(1-$G115)*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J115),0)","v":0},null,{"$f":"+PotenciaVig!P115*U115*12*(1-$G115)*1000","v":0}]
[{"$f":"+EnergíaVig!A116","v":"BTS_3 Agro"},{"$f":"+ITV_CD!B116","v":"BTS"},{"$f":"+ITV_CD!C116","v":3},{"$f":"+ITV_CD!D116","v":"Agropecuario"},{"$f":"+ITV_CD!E116","v":"Et"},{"$f":"+ITV_CD!F116","v":"Pp"},{"$f":"+ITV_CD!G116","v":0.05},"BTS3EtCPP","BTS3EtCPFP","BTS3PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H116),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I116),0)","v":0},null,{"$f":"+EnergíaVig!V116*$M116*(1-$G116)*1000","v":0},{"$f":"+EnergíaVig!W116*$M116*(1-$G116)*1000","v":0},{"$f":"+EnergíaVig!X116*$M116*(1-$G116)*1000","v":0},{"$f":"+EnergíaVig!Y116*$M116*(1-$G116)*1000","v":0},{"$f":"+EnergíaVig!Z116*$M116*(1-$G116)*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J116),0)","v":0},null,{"$f":"+PotenciaVig!P116*U116*12*(1-$G116)*1000","v":0}]
[{"$f":"+EnergíaVig!A117","v":"BTS_3 Jub. 1"},{"$f":"+ITV_CD!B117","v":"BTS"},{"$f":"+ITV_CD!C117","v":3},{"$f":"+ITV_CD!D117","v":"Jubilados - 1"},{"$f":"+ITV_CD!E117","v":"Et"},{"$f":"+ITV_CD!F117","v":"Pp"},{"$f":"+ITV_CD!G117","v":0.25},"BTS3EtCPP","BTS3EtCPFP","BTS3PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H117),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I117),0)","v":0},null,null,null,null,null,{"$f":"+EnergíaVig!Z117*$M117*(1-$G117)*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J117),0)","v":0},null,{"$f":"+PotenciaVig!P117*U117*12*(1-$G117)*1000","v":0}]
[{"$f":"+EnergíaVig!A118","v":"BTS_3 Jub. 2"},{"$f":"+ITV_CD!B118","v":"BTS"},{"$f":"+ITV_CD!C118","v":3},{"$f":"+ITV_CD!D118","v":"Jubilados - 2"},{"$f":"+ITV_CD!E118","v":"Et"},{"$f":"+ITV_CD!F118","v":"Pp"},{"$f":"+ITV_CD!G118","v":0.25},"BTS3EtCPP","BTS3EtCPFP","BTS3PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H118),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I118),0)","v":0},null,{"$f":"+((EnergíaVig!V118-($P$4*12-0.01*12)*ClientesVig!Q118)+($P$4*12-0.01*12)*ClientesVig!Q118*(1-$G118))*$M118*1000","v":0},{"$f":"+((EnergíaVig!W118-($P$4*12-0.01*12)*ClientesVig!R118)+($P$4*12-0.01*12)*ClientesVig!R118*(1-$G118))*$M118*1000","v":0},{"$f":"+((EnergíaVig!X118-($P$4*12-0.01*12)*ClientesVig!S118)+($P$4*12-0.01*12)*ClientesVig!S118*(1-$G118))*$M118*1000","v":0},{"$f":"+((EnergíaVig!Y118-($P$4*12-0.01*12)*ClientesVig!T118)+($P$4*12-0.01*12)*ClientesVig!T118*(1-$G118))*$M118*1000","v":0},{"$f":"+((EnergíaVig!Z118-$P$4*12*ClientesVig!U118)+$P$4*12*ClientesVig!U118*(1-$G118))*$M118*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J118),0)","v":0},null,{"$f":"+PotenciaVig!P118*U118*12*(1-$G118)*1000","v":0}]
[{"$f":"+EnergíaVig!A119","v":"BTS_3 Discap."},{"$f":"+ITV_CD!B119","v":"BTS"},{"$f":"+ITV_CD!C119","v":3},{"$f":"+ITV_CD!D119","v":"Jubilados - 1"},{"$f":"+ITV_CD!E119","v":"Et"},{"$f":"+ITV_CD!F119","v":"Pp"},{"$f":"+ITV_CD!G119","v":0.25},"BTS3EtCPP","BTS3EtCPFP","BTS3PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H119),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I119),0)","v":0},null,null,null,null,null,{"$f":"+EnergíaVig!Z119*$M119*(1-$G119)*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J119),0)","v":0},null,{"$f":"+PotenciaVig!P119*U119*12*(1-$G119)*1000","v":0}]
[{"$f":"+EnergíaVig!A120","v":"BTS_3 Discapacitados 601-más"},{"$f":"+ITV_CD!B120","v":"BTS"},{"$f":"+ITV_CD!C120","v":3},{"$f":"+ITV_CD!D120","v":"Jubilados - 2"},{"$f":"+ITV_CD!E120","v":"Et"},{"$f":"+ITV_CD!F120","v":"Pp"},{"$f":"+ITV_CD!G120","v":0.25},"BTS3EtCPP","BTS3EtCPFP","BTS3PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H120),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I120),0)","v":0},null,{"$f":"+((EnergíaVig!V120-($P$4*12-0.01*12)*ClientesVig!Q120)+($P$4*12-0.01*12)*ClientesVig!Q120*(1-$G120))*$M120*1000","v":0},{"$f":"+((EnergíaVig!W120-($P$4*12-0.01*12)*ClientesVig!R120)+($P$4*12-0.01*12)*ClientesVig!R120*(1-$G120))*$M120*1000","v":0},{"$f":"+((EnergíaVig!X120-($P$4*12-0.01*12)*ClientesVig!S120)+($P$4*12-0.01*12)*ClientesVig!S120*(1-$G120))*$M120*1000","v":0},{"$f":"+((EnergíaVig!Y120-($P$4*12-0.01*12)*ClientesVig!T120)+($P$4*12-0.01*12)*ClientesVig!T120*(1-$G120))*$M120*1000","v":0},{"$f":"+((EnergíaVig!Z120-$P$4*12*ClientesVig!U120)+$P$4*12*ClientesVig!U120*(1-$G120))*$M120*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J120),0)","v":0},null,{"$f":"+PotenciaVig!P120*U120*12*(1-$G120)*1000","v":0}]
[{"$f":"+EnergíaVig!A121","v":"BTS_3 Político"},{"$f":"+ITV_CD!B121","v":"BTS"},{"$f":"+ITV_CD!C121","v":3},{"$f":"+ITV_CD!D121","v":"Político"},{"$f":"+ITV_CD!E121","v":"Et"},{"$f":"+ITV_CD!F121","v":"Pp"},{"$f":"+ITV_CD!G121","v":0.5},"BTS3EtCPP","BTS3EtCPFP","BTS3PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H121),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I121),0)","v":0},null,{"$f":"+EnergíaVig!V121*$M121*(1-$G121)*1000","v":0},{"$f":"+EnergíaVig!W121*$M121*(1-$G121)*1000","v":0},{"$f":"+EnergíaVig!X121*$M121*(1-$G121)*1000","v":0},{"$f":"+EnergíaVig!Y121*$M121*(1-$G121)*1000","v":0},{"$f":"+EnergíaVig!Z121*$M121*(1-$G121)*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J121),0)","v":0},null,{"$f":"+PotenciaVig!P121*U121*12*(1-$G121)*1000","v":0}]
[{"$f":"+EnergíaVig!A122","v":"BTS_3 Cruz Roja"},{"$f":"+ITV_CD!B122","v":"BTS"},{"$f":"+ITV_CD!C122","v":3},{"$f":"+ITV_CD!D122","v":"Cruz Roja"},{"$f":"+ITV_CD!E122","v":"Et"},{"$f":"+ITV_CD!F122","v":"Pp"},{"$f":"+ITV_CD!G122","v":1},"BTS3EtCPP","BTS3EtCPFP","BTS3PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H122),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I122),0)","v":0},null,{"$f":"+EnergíaVig!V122*$M122*(1-$G122)*1000","v":0},{"$f":"+EnergíaVig!W122*$M122*(1-$G122)*1000","v":0},{"$f":"+EnergíaVig!X122*$M122*(1-$G122)*1000","v":0},{"$f":"+EnergíaVig!Y122*$M122*(1-$G122)*1000","v":0},{"$f":"+EnergíaVig!Z122*$M122*(1-$G122)*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J122),0)","v":0},null,{"$f":"+PotenciaVig!P122*U122*12*(1-$G122)*1000","v":0},null,null,{"$f":"+IFERROR(SUM(W122,O122)/SUM($W$7,$O$7),0)","v":0}]
[{"$f":"+EnergíaVig!A123","v":"Alumbrado Público"},null,{"$f":"+ITV_CD!C123","v":0},null,null,null,null,"0CPP","0CPFP","0CPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H123),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I123),0)","v":0},null,{"$f":"+EnergíaVig!V123*$M123*(1-$G123)*1000","v":0},{"$f":"+EnergíaVig!W123*$M123*(1-$G123)*1000","v":0},{"$f":"+EnergíaVig!X123*$M123*(1-$G123)*1000","v":0},{"$f":"+EnergíaVig!Y123*$M123*(1-$G123)*1000","v":0},{"$f":"+SUMPRODUCT(O123:R123,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J123),0)","v":0},null,{"$f":"+PotenciaVig!Q123*U123*12*(1-$G142)*1000","v":0}]
[{"$f":"+EnergíaVig!A124","v":"GRANDES CLIENTES"},null,{"$f":"+ITV_CD!C124","v":0}]
[{"$f":"+EnergíaVig!A125","v":"MTD_GC"},null,{"$f":"+ITV_CD!C125","v":0}]
[{"$f":"+EnergíaVig!A126","v":"BTD_GC"},null,{"$f":"+ITV_CD!C126","v":0}]
[{"$f":"+EnergíaVig!A127","v":"BTSH"},{"$f":"+ITV_CD!B127","v":"BTSH"},{"$f":"+ITV_CD!C127","v":1},null,null,null,null,{"$f":"+B127&C127&E127&$A$3","v":"BTSH1CPP"},{"$f":"+B127&C127&E127&$A$4","v":"BTSH1CPFP"},{"$f":"+B127&C127&F127&$A$3","v":"BTSH1CPP"},null,null,{"$f":"+IFERROR(VLOOKUP(H127,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I127,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+O128+O132+O136","v":0},{"$f":"+P128+P132+P136","v":0},0,0,0,null,{"$f":"+IFERROR(VLOOKUP(J127,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+W128+W132+W136","v":0},null,null,{"$f":"+IFERROR(SUM(W127,O127)/SUM($W$7,$O$7),0)","v":0}]
[{"$f":"+EnergíaVig!A128","v":"BTSH_1"},{"$f":"+ITV_CD!B128","v":"BTSH"},{"$f":"+ITV_CD!C128","v":1},null,null,null,null,{"$f":"+B128&C128&E128&$A$3","v":"BTSH1CPP"},{"$f":"+B128&C128&E128&$A$4","v":"BTSH1CPFP"},{"$f":"+B128&C128&F128&$A$3","v":"BTSH1CPP"},null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H128),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I128),0)","v":0},null,{"$f":"+EnergíaVig!V128*$M128*(1-$G128)*1000","v":0},{"$f":"+EnergíaVig!W128*$M128*(1-$G128)*1000","v":0},{"$f":"+EnergíaVig!X128*$M128*(1-$G128)*1000","v":0},{"$f":"+EnergíaVig!Y128*$M128*(1-$G128)*1000","v":0},{"$f":"+SUMPRODUCT(O128:R128,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J128),0)","v":0},null,{"$f":"+PotenciaVig!P128*U128*12*(1-$G128)*1000","v":0}]
[{"$f":"+EnergíaVig!A129","v":"BTSH_1 Punta"},{"$f":"+ITV_CD!B129","v":"BTSH"},{"$f":"+ITV_CD!C129","v":1},{"$f":"+ITV_CD!D129","v":"Regular"},{"$f":"+ITV_CD!E129","v":"Ep"},{"$f":"+ITV_CD!F129","v":"Pp"},{"$f":"+ITV_CD!G129","v":0},"BTSH1EpCPP","BTSH1EpCPFP","BTSH1PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H129),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I129),0)","v":0},null,{"$f":"+EnergíaVig!V129*$M129*(1-$G129)*1000","v":0},{"$f":"+EnergíaVig!W129*$M129*(1-$G129)*1000","v":0},{"$f":"+EnergíaVig!X129*$M129*(1-$G129)*1000","v":0},{"$f":"+EnergíaVig!Y129*$M129*(1-$G129)*1000","v":0},{"$f":"+SUMPRODUCT(O129:R129,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J129),0)","v":0},null,{"$f":"+PotenciaVig!P129*U129*12*(1-$G129)*1000","v":0}]
[{"$f":"+EnergíaVig!A130","v":"BTSH_1 Fuera de Punta Medio"},{"$f":"+ITV_CD!B130","v":"BTSH"},{"$f":"+ITV_CD!C130","v":1},{"$f":"+ITV_CD!D130","v":"Regular"},"Efp",{"$f":"+ITV_CD!F130","v":"Pfp"},{"$f":"+ITV_CD!G130","v":0},"BTSH1EfpCPP","BTSH1EfpCPFP",{"$f":"+B130&C130&F130&$A$4","v":"BTSH1PfpCPFP"},null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H130),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I130),0)","v":0},null,{"$f":"+EnergíaVig!V130*$M130*(1-$G130)*1000","v":0},{"$f":"+EnergíaVig!W130*$M130*(1-$G130)*1000","v":0},{"$f":"+EnergíaVig!X130*$M130*(1-$G130)*1000","v":0},{"$f":"+EnergíaVig!Y130*$M130*(1-$G130)*1000","v":0},{"$f":"+SUMPRODUCT(O130:R130,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J130),0)","v":0},null,{"$f":"+PotenciaVig!P130*U130*12*(1-$G130)*1000","v":0}]
[{"$f":"+EnergíaVig!A131","v":"BTSH_1 Fuera de Punta Bajo"},{"$f":"+ITV_CD!B131","v":"BTSH"},{"$f":"+ITV_CD!C131","v":1},{"$f":"+ITV_CD!D131","v":"Regular"},"Efp",{"$f":"+ITV_CD!F131","v":"Pfp"},{"$f":"+ITV_CD!G131","v":0},"BTSH1EfpCPP","BTSH1EfpCPFP",{"$f":"+B131&C131&F131&$A$4","v":"BTSH1PfpCPFP"},null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H131),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I131),0)","v":0},null,{"$f":"+EnergíaVig!V131*$M131*(1-$G131)*1000","v":0},{"$f":"+EnergíaVig!W131*$M131*(1-$G131)*1000","v":0},{"$f":"+EnergíaVig!X131*$M131*(1-$G131)*1000","v":0},{"$f":"+EnergíaVig!Y131*$M131*(1-$G131)*1000","v":0},{"$f":"+SUMPRODUCT(O131:R131,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J131),0)","v":0},null,{"$f":"+PotenciaVig!P131*U131*12*(1-$G131)*1000","v":0}]
[{"$f":"+EnergíaVig!A132","v":"BTSH_2"},{"$f":"+ITV_CD!B132","v":"BTSH"},{"$f":"+ITV_CD!C132","v":2},null,null,null,null,"BTSH2CPP","BTSH2CPFP","BTSH2CPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H132),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I132),0)","v":0},null,{"$f":"+EnergíaVig!V132*$M132*(1-$G132)*1000","v":0},{"$f":"+EnergíaVig!W132*$M132*(1-$G132)*1000","v":0},{"$f":"+EnergíaVig!X132*$M132*(1-$G132)*1000","v":0},{"$f":"+EnergíaVig!Y132*$M132*(1-$G132)*1000","v":0},{"$f":"+SUMPRODUCT(O132:R132,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J132),0)","v":0},null,{"$f":"+PotenciaVig!P132*U132*12*(1-$G132)*1000","v":0}]
[{"$f":"+EnergíaVig!A133","v":"BTSH_2 Punta"},{"$f":"+ITV_CD!B133","v":"BTSH"},{"$f":"+ITV_CD!C133","v":2},{"$f":"+ITV_CD!D133","v":"Regular"},{"$f":"+ITV_CD!E133","v":"Ep"},{"$f":"+ITV_CD!F133","v":"Pp"},{"$f":"+ITV_CD!G133","v":0},"BTSH2EpCPP","BTSH2EpCPFP","BTSH2PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H133),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I133),0)","v":0},null,{"$f":"+EnergíaVig!V133*$M133*(1-$G133)*1000","v":0},{"$f":"+EnergíaVig!W133*$M133*(1-$G133)*1000","v":0},{"$f":"+EnergíaVig!X133*$M133*(1-$G133)*1000","v":0},{"$f":"+EnergíaVig!Y133*$M133*(1-$G133)*1000","v":0},{"$f":"+SUMPRODUCT(O133:R133,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J133),0)","v":0},null,{"$f":"+PotenciaVig!P133*U133*12*(1-$G133)*1000","v":0}]
[{"$f":"+EnergíaVig!A134","v":"BTSH_2 Fuera de Punta Medio"},{"$f":"+ITV_CD!B134","v":"BTSH"},{"$f":"+ITV_CD!C134","v":2},{"$f":"+ITV_CD!D134","v":"Regular"},"Efp",{"$f":"+ITV_CD!F134","v":"Pfp"},{"$f":"+ITV_CD!G134","v":0},"BTSH2EfpCPP","BTSH2EfpCPFP",{"$f":"+B134&C134&F134&$A$4","v":"BTSH2PfpCPFP"},null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H134),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I134),0)","v":0},null,{"$f":"+EnergíaVig!V134*$M134*(1-$G134)*1000","v":0},{"$f":"+EnergíaVig!W134*$M134*(1-$G134)*1000","v":0},{"$f":"+EnergíaVig!X134*$M134*(1-$G134)*1000","v":0},{"$f":"+EnergíaVig!Y134*$M134*(1-$G134)*1000","v":0},{"$f":"+SUMPRODUCT(O134:R134,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J134),0)","v":0},null,{"$f":"+PotenciaVig!P134*U134*12*(1-$G134)*1000","v":0}]
[{"$f":"+EnergíaVig!A135","v":"BTSH_2 Fuera de Punta Bajo"},{"$f":"+ITV_CD!B135","v":"BTSH"},{"$f":"+ITV_CD!C135","v":2},{"$f":"+ITV_CD!D135","v":"Regular"},"Efp",{"$f":"+ITV_CD!F135","v":"Pfp"},{"$f":"+ITV_CD!G135","v":0},"BTSH2EfpCPP","BTSH2EfpCPFP",{"$f":"+B135&C135&F135&$A$4","v":"BTSH2PfpCPFP"},null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H135),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I135),0)","v":0},null,{"$f":"+EnergíaVig!V135*$M135*(1-$G135)*1000","v":0},{"$f":"+EnergíaVig!W135*$M135*(1-$G135)*1000","v":0},{"$f":"+EnergíaVig!X135*$M135*(1-$G135)*1000","v":0},{"$f":"+EnergíaVig!Y135*$M135*(1-$G135)*1000","v":0},{"$f":"+SUMPRODUCT(O135:R135,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J135),0)","v":0},null,{"$f":"+PotenciaVig!P135*U135*12*(1-$G135)*1000","v":0}]
[{"$f":"+EnergíaVig!A136","v":"BTSH_3"},{"$f":"+ITV_CD!B136","v":"BTSH"},{"$f":"+ITV_CD!C136","v":3},null,null,null,null,"BTSH3CPP","BTSH3CPFP","BTSH3CPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H136),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I136),0)","v":0},null,{"$f":"+EnergíaVig!V136*$M136*(1-$G136)*1000","v":0},{"$f":"+EnergíaVig!W136*$M136*(1-$G136)*1000","v":0},{"$f":"+EnergíaVig!X136*$M136*(1-$G136)*1000","v":0},{"$f":"+EnergíaVig!Y136*$M136*(1-$G136)*1000","v":0},{"$f":"+SUMPRODUCT(O136:R136,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J136),0)","v":0},null,{"$f":"+PotenciaVig!P136*U136*12*(1-$G136)*1000","v":0}]
[{"$f":"+EnergíaVig!A137","v":"BTSH_3 Punta"},{"$f":"+ITV_CD!B137","v":"BTSH"},{"$f":"+ITV_CD!C137","v":3},{"$f":"+ITV_CD!D137","v":"Regular"},{"$f":"+ITV_CD!E137","v":"Ep"},{"$f":"+ITV_CD!F137","v":"Pp"},{"$f":"+ITV_CD!G137","v":0},"BTSH3EpCPP","BTSH3EpCPFP","BTSH3PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H137),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I137),0)","v":0},null,{"$f":"+EnergíaVig!V137*$M137*(1-$G137)*1000","v":0},{"$f":"+EnergíaVig!W137*$M137*(1-$G137)*1000","v":0},{"$f":"+EnergíaVig!X137*$M137*(1-$G137)*1000","v":0},{"$f":"+EnergíaVig!Y137*$M137*(1-$G137)*1000","v":0},{"$f":"+SUMPRODUCT(O137:R137,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J137),0)","v":0},null,{"$f":"+PotenciaVig!P137*U137*12*(1-$G137)*1000","v":0}]
[{"$f":"+EnergíaVig!A138","v":"BTSH_3 Fuera de Punta Medio"},{"$f":"+ITV_CD!B138","v":"BTSH"},{"$f":"+ITV_CD!C138","v":3},{"$f":"+ITV_CD!D138","v":"Regular"},"Efp",{"$f":"+ITV_CD!F138","v":"Pfp"},{"$f":"+ITV_CD!G138","v":0},"BTSH3EfpCPP","BTSH3EfpCPFP",{"$f":"+B138&C138&F138&$A$4","v":"BTSH3PfpCPFP"},null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H138),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I138),0)","v":0},null,{"$f":"+EnergíaVig!V138*$M138*(1-$G138)*1000","v":0},{"$f":"+EnergíaVig!W138*$M138*(1-$G138)*1000","v":0},{"$f":"+EnergíaVig!X138*$M138*(1-$G138)*1000","v":0},{"$f":"+EnergíaVig!Y138*$M138*(1-$G138)*1000","v":0},{"$f":"+SUMPRODUCT(O138:R138,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J138),0)","v":0},null,{"$f":"+PotenciaVig!P138*U138*12*(1-$G138)*1000","v":0}]
[{"$f":"+EnergíaVig!A139","v":"BTSH_3 Fuera de Punta Bajo"},{"$f":"+ITV_CD!B139","v":"BTSH"},{"$f":"+ITV_CD!C139","v":3},{"$f":"+ITV_CD!D139","v":"Regular"},"Efp",{"$f":"+ITV_CD!F139","v":"Pfp"},{"$f":"+ITV_CD!G139","v":0},"BTSH3EfpCPP","BTSH3EfpCPFP",{"$f":"+B139&C139&F139&$A$4","v":"BTSH3PfpCPFP"},null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H139),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I139),0)","v":0},null,{"$f":"+EnergíaVig!V139*$M139*(1-$G139)*1000","v":0},{"$f":"+EnergíaVig!W139*$M139*(1-$G139)*1000","v":0},{"$f":"+EnergíaVig!X139*$M139*(1-$G139)*1000","v":0},{"$f":"+EnergíaVig!Y139*$M139*(1-$G139)*1000","v":0},{"$f":"+SUMPRODUCT(O139:R139,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J139),0)","v":0},null,{"$f":"+PotenciaVig!P139*U139*12*(1-$G139)*1000","v":0}]
[{"$f":"+EnergíaVig!A140","v":"BTS Prepago"},{"$f":"+ITV_CD!B140","v":"BTS Prepago"},{"$f":"+ITV_CD!C140","v":1},null,null,null,null,{"$f":"+B140&C140&E140&$A$3","v":"BTS Prepago1CPP"},{"$f":"+B140&C140&E140&$A$4","v":"BTS Prepago1CPFP"},{"$f":"+B140&C140&F140&$A$3","v":"BTS Prepago1CPP"},null,null,{"$f":"+IFERROR(VLOOKUP(H140,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I140,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O141:O148)","v":0},{"$f":"+SUM(P141:P148)","v":0},{"$f":"+SUM(Q141:Q148)","v":0},{"$f":"+SUM(R141:R148)","v":0},{"$f":"+SUM(S141:S148)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J140,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W141:W148)","v":0},null,null,{"$f":"+IFERROR(SUM(W140,O140)/SUM($W$7,$O$7),0)","v":0}]
[{"$f":"+EnergíaVig!A141","v":"BTS Prep"},{"$f":"+ITV_CD!B141","v":"BTS Prepago"},{"$f":"+ITV_CD!C141","v":1},null,null,null,null,"BTS Prepago1CPP","BTS Prepago1CPFP","BTS Prepago1CPP",null,null,{"$f":"+M142","v":0},null,null,null,null,null,{"$f":"+SUMPRODUCT(O141:R141,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U142","v":0}]
[{"$f":"+EnergíaVig!A142","v":"BTS Prepago Regular"},{"$f":"+ITV_CD!B142","v":"BTS Prepago"},{"$f":"+ITV_CD!C142","v":1},{"$f":"+ITV_CD!D142","v":"Regular"},{"$f":"+ITV_CD!E142","v":"Et"},{"$f":"+ITV_CD!F142","v":"Pp"},{"$f":"+ITV_CD!G142","v":0},"BTS Prepago1EtCPP","BTS Prepago1EtCPFP","BTS Prepago1PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H142),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I142),0)","v":0},null,{"$f":"+EnergíaVig!V142*$M142*(1-$G142)*1000","v":0},{"$f":"+EnergíaVig!W142*$M142*(1-$G142)*1000","v":0},{"$f":"+EnergíaVig!X142*$M142*(1-$G142)*1000","v":0},{"$f":"+EnergíaVig!Y142*$M142*(1-$G142)*1000","v":0},{"$f":"+SUMPRODUCT(O142:R142,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J142),0)","v":0},null,{"$f":"+PotenciaVig!P142*U142*12*(1-$G142)*1000","v":0}]
[{"$f":"+EnergíaVig!A143","v":"BTS Prepago Agro"},{"$f":"+ITV_CD!B143","v":"BTS Prepago"},{"$f":"+ITV_CD!C143","v":1},{"$f":"+ITV_CD!D143","v":"Agropecuario"},{"$f":"+ITV_CD!E143","v":"Et"},{"$f":"+ITV_CD!F143","v":"Pp"},{"$f":"+ITV_CD!G143","v":0.05},"BTS Prepago1EtCPP","BTS Prepago1EtCPFP","BTS Prepago1PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H143),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I143),0)","v":0},null,{"$f":"+EnergíaVig!V143*$M143*(1-$G143)*1000","v":0},{"$f":"+EnergíaVig!W143*$M143*(1-$G143)*1000","v":0},{"$f":"+EnergíaVig!X143*$M143*(1-$G143)*1000","v":0},{"$f":"+EnergíaVig!Y143*$M143*(1-$G143)*1000","v":0},{"$f":"+SUMPRODUCT(O143:R143,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J143),0)","v":0},null,{"$f":"+PotenciaVig!P143*U143*12*(1-$G143)*1000","v":0}]
[{"$f":"+EnergíaVig!A144","v":"BTS Prepago Jub. 1"},{"$f":"+ITV_CD!B144","v":"BTS Prepago"},{"$f":"+ITV_CD!C144","v":1},{"$f":"+ITV_CD!D144","v":"Jubilados - 1"},{"$f":"+ITV_CD!E144","v":"Et"},{"$f":"+ITV_CD!F144","v":"Pp"},{"$f":"+ITV_CD!G144","v":0.25},"BTS Prepago1EtCPP","BTS Prepago1EtCPFP","BTS Prepago1PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H144),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I144),0)","v":0},null,{"$f":"+EnergíaVig!V144*$M144*(1-$G144)*1000","v":0},{"$f":"+EnergíaVig!W144*$M144*(1-$G144)*1000","v":0},{"$f":"+EnergíaVig!X144*$M144*(1-$G144)*1000","v":0},{"$f":"+EnergíaVig!Y144*$M144*(1-$G144)*1000","v":0},{"$f":"+SUMPRODUCT(O144:R144,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J144),0)","v":0},null,{"$f":"+PotenciaVig!P144*U144*12*(1-$G144)*1000","v":0}]
[{"$f":"+EnergíaVig!A145","v":"BTS Prepago Jub. 2"},{"$f":"+ITV_CD!B145","v":"BTS Prepago"},{"$f":"+ITV_CD!C145","v":1},{"$f":"+ITV_CD!D145","v":"Jubilados - 2"},{"$f":"+ITV_CD!E145","v":"Et"},{"$f":"+ITV_CD!F145","v":"Pp"},{"$f":"+ITV_CD!G145","v":0.25},"BTS Prepago1EtCPP","BTS Prepago1EtCPFP","BTS Prepago1PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H145),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I145),0)","v":0},null,{"$f":"+EnergíaVig!V145*$M145*(1-$G145)*1000","v":0},{"$f":"+EnergíaVig!W145*$M145*(1-$G145)*1000","v":0},{"$f":"+EnergíaVig!X145*$M145*(1-$G145)*1000","v":0},{"$f":"+EnergíaVig!Y145*$M145*(1-$G145)*1000","v":0},{"$f":"+SUMPRODUCT(O145:R145,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J145),0)","v":0},null,{"$f":"+PotenciaVig!P145*U145*12*(1-$G145)*1000","v":0}]
[{"$f":"+EnergíaVig!A146","v":"BTS Prepago Discap."},{"$f":"+ITV_CD!B146","v":"BTS Prepago"},{"$f":"+ITV_CD!C146","v":1},{"$f":"+ITV_CD!D146","v":"Jubilados - 1"},{"$f":"+ITV_CD!E146","v":"Et"},{"$f":"+ITV_CD!F146","v":"Pp"},{"$f":"+ITV_CD!G146","v":0.25},"BTS Prepago1EtCPP","BTS Prepago1EtCPFP","BTS Prepago1PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H146),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I146),0)","v":0},null,{"$f":"+EnergíaVig!V146*$M146*(1-$G146)*1000","v":0},{"$f":"+EnergíaVig!W146*$M146*(1-$G146)*1000","v":0},{"$f":"+EnergíaVig!X146*$M146*(1-$G146)*1000","v":0},{"$f":"+EnergíaVig!Y146*$M146*(1-$G146)*1000","v":0},{"$f":"+SUMPRODUCT(O146:R146,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J146),0)","v":0},null,{"$f":"+PotenciaVig!P146*U146*12*(1-$G146)*1000","v":0}]
[{"$f":"+EnergíaVig!A147","v":"BTS Prepago Discapacitados 601-más"},{"$f":"+ITV_CD!B147","v":"BTS Prepago"},{"$f":"+ITV_CD!C147","v":1},{"$f":"+ITV_CD!D147","v":"Jubilados - 2"},{"$f":"+ITV_CD!E147","v":"Et"},{"$f":"+ITV_CD!F147","v":"Pp"},{"$f":"+ITV_CD!G147","v":0.25},"BTS Prepago1EtCPP","BTS Prepago1EtCPFP","BTS Prepago1PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H147),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I147),0)","v":0},null,{"$f":"+EnergíaVig!V147*$M147*(1-$G147)*1000","v":0},{"$f":"+EnergíaVig!W147*$M147*(1-$G147)*1000","v":0},{"$f":"+EnergíaVig!X147*$M147*(1-$G147)*1000","v":0},{"$f":"+EnergíaVig!Y147*$M147*(1-$G147)*1000","v":0},{"$f":"+SUMPRODUCT(O147:R147,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J147),0)","v":0},null,{"$f":"+PotenciaVig!P147*U147*12*(1-$G147)*1000","v":0}]
[{"$f":"+EnergíaVig!A148","v":"BTS Prepago Político"},{"$f":"+ITV_CD!B148","v":"BTS Prepago"},{"$f":"+ITV_CD!C148","v":1},{"$f":"+ITV_CD!D148","v":"Político"},{"$f":"+ITV_CD!E148","v":"Et"},{"$f":"+ITV_CD!F148","v":"Pp"},{"$f":"+ITV_CD!G148","v":0.5},"BTS Prepago1EtCPP","BTS Prepago1EtCPFP","BTS Prepago1PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H148),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I148),0)","v":0},null,{"$f":"+EnergíaVig!V148*$M148*(1-$G148)*1000","v":0},{"$f":"+EnergíaVig!W148*$M148*(1-$G148)*1000","v":0},{"$f":"+EnergíaVig!X148*$M148*(1-$G148)*1000","v":0},{"$f":"+EnergíaVig!Y148*$M148*(1-$G148)*1000","v":0},{"$f":"+SUMPRODUCT(O148:R148,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J148),0)","v":0},null,{"$f":"+PotenciaVig!P148*U148*12*(1-$G148)*1000","v":0}]
[{"$f":"+EnergíaVig!A149","v":"BTS Prepago Cruz Roja"},{"$f":"+ITV_CD!B149","v":"BTS Prepago"},{"$f":"+ITV_CD!C149","v":1},{"$f":"+ITV_CD!D149","v":"Cruz Roja"},{"$f":"+ITV_CD!E149","v":"Et"},{"$f":"+ITV_CD!F149","v":"Pp"},{"$f":"+ITV_CD!G149","v":1}]

{"sheet":"ITV_CPERDE","index":31,"n_rows":149,"n_cols":26,"rows_kept":149,"cut":false,"hidden":false,"merged":[[4,14,4,18],[4,20,5,20],[4,25,5,25],[1,15,1,17],[4,2,5,2],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,12,5,12]]}
["Ingreso a Tarifa Vigente - Cargo por Pérdidas de Energía en Distribución"]
["Componente de Costo:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Escalones/Bloques en (MWh mes)"]
["CPEP",null,null,null,null,null,null,null,null,null,null,null,null,null,"MTD/BTD",10,30,50]
["CPEFP",null,null,null,null,null,null,null,null,null,null,null,null,null,"Jubilados - 2",0.6]
[null,null,"Bloque","Sub Categoría","Vble Cobro Energia","Vble Cobro Potencia","Descuento","Auxiliar Energia p","Auxiliar Energia fp","Auxiliar Potencia",null,null,"Tarifa Vigente Energía ($/kWh)",null,"Ingreso por Energia a Tarifa Vigente ",null,null,null,null,null,"Tarifa Vigente Potencia ($/kWh)",null,"Ingreso por Potencia a Tarifa Vigente",null,null,"% Asignacion"]
["Estructura Tarifaria Vigente","Categoría",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+PotenciaVig!J6","v":"2026/2027"},{"$f":"+PotenciaVig!K6","v":"2027/2028"},{"$f":"+PotenciaVig!L6","v":"2028/2029"},{"$f":"+PotenciaVig!M6","v":"2029/2030"},"VP",null,null,null,{"$f":"+O6","v":"2026/2027"},{"$f":"+P6","v":"2027/2028"}]
[{"$f":"+EnergíaVig!A7","v":"TOTAL"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(O8,O12,O13,O17,O54,O95,O123,O58,O140,O127)","v":40060202.993864477},{"$f":"+SUM(P8,P12,P13,P17,P54,P95,P123,P58,P140,P127)","v":40647686.040786818},119256.45470896836,120432.13199763016,136987979.48952737,null,null,null,{"$f":"+SUM(W8,W12,W13,W17,W54,W95,W123,W58,W140,W127)","v":2337636.5681540202},2379260.4795740838,null,{"$f":"+SUM(Z8,Z12:Z13,Z17,Z54,Z58,Z95,Z140,Z127)","v":1.0000000000000002}]
[{"$f":"+EnergíaVig!A8","v":"ATH"},{"$f":"+ITV_CD!B8","v":"ATH"},{"$f":"+ITV_CD!C8","v":1},null,null,null,null,{"$f":"+B8&C8&E8&$A$3","v":"ATH1CPEP"},{"$f":"+B8&C8&E8&$A$4","v":"ATH1CPEFP"},{"$f":"+B8&C8&F8&$A$3","v":"ATH1CPEP"},null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H8),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I8),0)","v":0},null,{"$f":"+SUM(O9:O11)","v":10.818389515695866},null,null,null,{"$f":"+SUM(S9:S11)","v":36.444500627338599},null,null,null,{"$f":"+SUM(W9:W11)","v":1.1939824001020249},{"$f":"+SUM(X9:X11)","v":1.2152787778074439},null,{"$f":"+SUM(W8,O8)/SUM($W$7,$O$7)","v":2.8332509486070615E-7}]
[{"$f":"+EnergíaVig!A9","v":"ATH Punta"},{"$f":"+ITV_CD!B9","v":"ATH"},{"$f":"+ITV_CD!C9","v":1},{"$f":"+ITV_CD!D9","v":"Regular"},{"$f":"+ITV_CD!E9","v":"Ep"},{"$f":"+ITV_CD!F9","v":"Pp"},{"$f":"+ITV_CD!G9","v":0},"ATH1EpCPEP",{"$f":"+B9&C9&E9&$A$4","v":"ATH1EpCPEFP"},"ATH1PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H9),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I9),0)","v":1.1089999999999999E-2},null,{"$f":"+EnergíaVig!V9*$M9*(1-$G9)*1000","v":3.4158471973730795},{"$f":"+EnergíaVig!W9*$M9*(1-$G9)*1000","v":3.476779321046918},{"$f":"+EnergíaVig!X9*$M9*(1-$G9)*1000","v":3.5404556777922882},{"$f":"+EnergíaVig!Y9*$M9*(1-$G9)*1000","v":3.6012816587144934},{"$f":"+SUMPRODUCT(O9:R9,PremisaCosto!$F$69:$I$69)","v":11.507151332177612},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J9),0)","v":2.92},null,{"$f":"+PotenciaVig!P9*U9*12*(1-$G9)*1000","v":0.89856407430358576},{"$f":"+PotenciaVig!Q9*U9*12*(1-$G9)*1000","v":0.91459124515405565},null,1.0176016788227268E-7]
[{"$f":"+EnergíaVig!A10","v":"ATH Fuera de Punta Medio"},{"$f":"+ITV_CD!B10","v":"ATH"},{"$f":"+ITV_CD!C10","v":1},{"$f":"+ITV_CD!D10","v":"Regular"},"Efp",{"$f":"+ITV_CD!F10","v":"Pfp"},{"$f":"+ITV_CD!G10","v":0},{"$f":"+B10&C10&E10&$A$3","v":"ATH1EfpCPEP"},{"$f":"+B10&C10&E10&$A$4","v":"ATH1EfpCPEFP"},{"$f":"+B10&C10&F10&$A$3","v":"ATH1PfpCPEP"},null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H10),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I10),0)","v":7.2100000000000003E-3},null,{"$f":"+EnergíaVig!V10*$M10*(1-$G10)*1000","v":3.7012711591613927},{"$f":"+EnergíaVig!W10*$M10*(1-$G10)*1000","v":3.767294695633947},{"$f":"+EnergíaVig!X10*$M10*(1-$G10)*1000","v":3.8362917698951606},{"$f":"+EnergíaVig!Y10*$M10*(1-$G10)*1000","v":3.9022002944591976},{"$f":"+SUMPRODUCT(O10:R10,PremisaCosto!$F$69:$I$69)","v":12.468674647580494},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J10),0)","v":0.08},null,{"$f":"+PotenciaVig!P10*U10*12*(1-$G10)*1000","v":0.14770916289921962},{"$f":"+PotenciaVig!Q10*U10*12*(1-$G10)*1000","v":0.15034376632669411},null,{"$f":"+SUM(W10,O10)/SUM($W$7,$O$7)","v":9.0782463489216714E-8}]
[{"$f":"+EnergíaVig!A11","v":"ATH Fuera de Punta Bajo"},{"$f":"+ITV_CD!B11","v":"ATH"},{"$f":"+ITV_CD!C11","v":1},{"$f":"+ITV_CD!D11","v":"Regular"},"Efp",{"$f":"+ITV_CD!F11","v":"Pfp"},{"$f":"+ITV_CD!G11","v":0},"ATH1EfpCPEP","ATH1EfpCPEFP","ATH1PfpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H11),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I11),0)","v":7.2100000000000003E-3},null,{"$f":"+EnergíaVig!V11*$M11*(1-$G11)*1000","v":3.7012711591613927},{"$f":"+EnergíaVig!W11*$M11*(1-$G11)*1000","v":3.767294695633947},{"$f":"+EnergíaVig!X11*$M11*(1-$G11)*1000","v":3.8362917698951606},{"$f":"+EnergíaVig!Y11*$M11*(1-$G11)*1000","v":3.9022002944591976},{"$f":"+SUMPRODUCT(O11:R11,PremisaCosto!$F$69:$I$69)","v":12.468674647580494},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J11),0)","v":0.08},null,{"$f":"+PotenciaVig!P11*U11*12*(1-$G11)*1000","v":0.14770916289921962},{"$f":"+PotenciaVig!Q11*U11*12*(1-$G11)*1000","v":0.15034376632669411},null,9.0782463489216714E-8]
[{"$f":"+EnergíaVig!A12","v":"ATD"},{"$f":"+ITV_CD!B12","v":"ATD"},{"$f":"+ITV_CD!C12","v":1},{"$f":"+ITV_CD!D12","v":"Regular"},{"$f":"+ITV_CD!E12","v":"Et"},{"$f":"+ITV_CD!F12","v":"Pp"},{"$f":"+ITV_CD!G12","v":0},"ATD1EtCPEP","ATD1EtCPEFP","ATD1PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H12),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I12),0)","v":8.1099999999999992E-3},null,{"$f":"+EnergíaVig!V12*$M12*(1-$G12)*1000","v":191.51126472076959},{"$f":"+EnergíaVig!W12*$M12*(1-$G12)*1000","v":194.92745619323162},{"$f":"+EnergíaVig!X12*$M12*(1-$G12)*1000","v":198.49750453218979},{"$f":"+EnergíaVig!Y12*$M12*(1-$G12)*1000","v":201.90774505560998},{"$f":"+SUMPRODUCT(O12:R12,PremisaCosto!$F$69:$I$69)","v":645.15447489963617},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J12),0)","v":0.08},null,{"$f":"+PotenciaVig!P12*U12*12*(1-$G12)*1000","v":21.664010558552214},{"$f":"+PotenciaVig!Q12*U12*12*(1-$G12)*1000","v":22.050419061248473},null,5.0279749506456415E-6]
[{"$f":"+EnergíaVig!A13","v":"MTH"},{"$f":"+ITV_CD!B13","v":"MTH"},{"$f":"+ITV_CD!C13","v":1},{"$f":"+ITV_CD!D13","v":""},null,null,{"$f":"+ITV_CD!G13","v":""},"MTH1CPEP","MTH1CPEFP","MTH1CPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H13),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I13),0)","v":0},null,{"$f":"+SUM(O14:O16)","v":110309.19847579356},{"$f":"+SUM(P14:P16)","v":112276.90175276042},null,null,{"$f":"+SUM(S14:S16)","v":371604.63183726382},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J13),0)","v":0},null,{"$f":"+SUM(W14:W16)","v":12325.956678303539},{"$f":"+SUM(X14:X16)","v":12545.807681952634},null,2.8924859478915068E-3]
[{"$f":"+EnergíaVig!A14","v":"MTH Punta"},{"$f":"+ITV_CD!B14","v":"MTH"},{"$f":"+ITV_CD!C14","v":1},{"$f":"+ITV_CD!D14","v":"Regular"},{"$f":"+ITV_CD!E14","v":"Ep"},{"$f":"+ITV_CD!F14","v":"Pp"},{"$f":"+ITV_CD!G14","v":0},"MTH1EpCPEP","MTH1EpCPEFP","MTH1PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H14),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I14),0)","v":1.064E-2},null,{"$f":"+EnergíaVig!V14*$M14*(1-$G14)*1000","v":36365.522984239709},{"$f":"+EnergíaVig!W14*$M14*(1-$G14)*1000","v":37014.21375285594},{"$f":"+EnergíaVig!X14*$M14*(1-$G14)*1000","v":37692.119959128046},{"$f":"+EnergíaVig!Y14*$M14*(1-$G14)*1000","v":38339.680719154574},{"$f":"+SUMPRODUCT(O14:R14,PremisaCosto!$F$69:$I$69)","v":122506.52680694984},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J14),0)","v":0.42},null,{"$f":"+PotenciaVig!P14*U14*12*(1-$G14)*1000","v":11383.910719171496},{"$f":"+PotenciaVig!Q14*U14*12*(1-$G14)*1000","v":11586.958990586158},null,1.1262232745035163E-3]
[{"$f":"+EnergíaVig!A15","v":"MTH Fuera de Punta Medio"},{"$f":"+ITV_CD!B15","v":"MTH"},{"$f":"+ITV_CD!C15","v":1},{"$f":"+ITV_CD!D15","v":"Regular"},"Efp",{"$f":"+ITV_CD!F15","v":"Pfp"},{"$f":"+ITV_CD!G15","v":0},{"$f":"+B15&C15&E15&$A$3","v":"MTH1EfpCPEP"},{"$f":"+B15&C15&E15&$A$4","v":"MTH1EfpCPEFP"},{"$f":"+B15&C15&F15&$A$3","v":"MTH1PfpCPEP"},null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H15),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I15),0)","v":7.2700000000000004E-3},null,{"$f":"+EnergíaVig!V15*$M15*(1-$G15)*1000","v":28841.925022782481},{"$f":"+EnergíaVig!W15*$M15*(1-$G15)*1000","v":29356.40931933745},{"$f":"+EnergíaVig!X15*$M15*(1-$G15)*1000","v":29894.064723942869},{"$f":"+EnergíaVig!Y15*$M15*(1-$G15)*1000","v":30407.652797362731},{"$f":"+SUMPRODUCT(O15:R15,PremisaCosto!$F$69:$I$69)","v":97161.370743900217},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J15),0)","v":0.03},null,{"$f":"+PotenciaVig!P15*U15*12*(1-$G15)*1000","v":582.34337473017331},{"$f":"+PotenciaVig!Q15*U15*12*(1-$G15)*1000","v":592.73029874299141},null,{"$f":"+SUM(W15,O15)/SUM($W$7,$O$7)","v":6.9400395636837989E-4}]
[{"$f":"+EnergíaVig!A16","v":"MTH Fuera de Punta Bajo"},{"$f":"+ITV_CD!B16","v":"MTH"},{"$f":"+ITV_CD!C16","v":1},{"$f":"+ITV_CD!D16","v":"Regular"},"Efp",{"$f":"+ITV_CD!F16","v":"Pfp"},{"$f":"+ITV_CD!G16","v":0},"MTH1EfpCPEP","MTH1EfpCPEFP","MTH1PfpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H16),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I16),0)","v":7.2700000000000004E-3},null,{"$f":"+EnergíaVig!V16*$M16*(1-$G16)*1000","v":45101.750468771366},{"$f":"+EnergíaVig!W16*$M16*(1-$G16)*1000","v":45906.278680567033},{"$f":"+EnergíaVig!X16*$M16*(1-$G16)*1000","v":46747.040865391558},{"$f":"+EnergíaVig!Y16*$M16*(1-$G16)*1000","v":47550.167602349029},{"$f":"+SUMPRODUCT(O16:R16,PremisaCosto!$F$69:$I$69)","v":151936.73428641376},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J16),0)","v":0.03},null,{"$f":"+PotenciaVig!P16*U16*12*(1-$G16)*1000","v":359.70258440187024},{"$f":"+PotenciaVig!Q16*U16*12*(1-$G16)*1000","v":366.11839262348479},null,1.0722587170196105E-3]
[{"$f":"+EnergíaVig!A17","v":"MTD"},{"$f":"+ITV_CD!B17","v":"MTD"},{"$f":"+ITV_CD!C17","v":1},null,null,null,null,"MTD1CPEP","MTD1CPEFP","MTD1CPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H17),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I17),0)","v":0},null,{"$f":"+SUM(O18:O52)","v":8371484.2821801603},{"$f":"+SUM(P18:P52)","v":8520802.2852841821},null,null,{"$f":"+SUM(S18:S52)","v":28201475.336629152},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J17),0)","v":0},null,{"$f":"+SUM(W18:W52)","v":946519.61985956749},{"$f":"+SUM(X18:X52)","v":963400.82585495175},null,0.21977544135025051]
[{"$f":"+EnergíaVig!A18","v":"MTD_1 (0-10,000)"},{"$f":"+ITV_CD!B18","v":"MTD"},{"$f":"+ITV_CD!C18","v":1},null,null,null,null,"MTD1CPEP","MTD1CPEFP","MTD1CPEP",null,null,{"$f":"+M19","v":8.1099999999999992E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O18:R18,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U19","v":0.37}]
[{"$f":"+EnergíaVig!A19","v":"MTD_1 Regular"},{"$f":"+ITV_CD!B19","v":"MTD"},{"$f":"+ITV_CD!C19","v":1},{"$f":"+ITV_CD!D19","v":"Regular"},{"$f":"+ITV_CD!E19","v":"Et"},{"$f":"+ITV_CD!F19","v":"Pp"},{"$f":"+ITV_CD!G19","v":0},"MTD1EtCPEP","MTD1EtCPEFP","MTD1PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H19),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I19),0)","v":8.1099999999999992E-3},null,{"$f":"+EnergíaVig!V19*$M19*(1-$G19)*1000","v":8305481.5622683056},{"$f":"+EnergíaVig!W19*$M19*(1-$G19)*1000","v":8453624.6063121688},{"$f":"+EnergíaVig!X19*$M19*(1-$G19)*1000","v":8608440.541340014},{"$f":"+EnergíaVig!Y19*$M19*(1-$G19)*1000","v":8756328.5470543727},{"$f":"+EnergíaVig!Z19*$M19*(1-$G19)*1000","v":27979084.473686736},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J19),0)","v":0.37},null,{"$f":"+PotenciaVig!P19*U19*12*(1-$G19)*1000","v":928368.69537582679},{"$f":"+PotenciaVig!Q19*U19*12*(1-$G19)*1000","v":944926.27501699969}]
[{"$f":"+EnergíaVig!A20","v":"MTD_1 Agro"},{"$f":"+ITV_CD!B20","v":"MTD"},{"$f":"+ITV_CD!C20","v":1},{"$f":"+ITV_CD!D20","v":"Agropecuario"},{"$f":"+ITV_CD!E20","v":"Et"},{"$f":"+ITV_CD!F20","v":"Pp"},{"$f":"+ITV_CD!G20","v":0.05},"MTD1EtCPEP","MTD1EtCPEFP","MTD1PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H20),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I20),0)","v":8.1099999999999992E-3},null,{"$f":"+EnergíaVig!V20*$M20*(1-$G20)*1000","v":65704.441169897284},{"$f":"+EnergíaVig!W20*$M20*(1-$G20)*1000","v":66876.481634225871},{"$f":"+EnergíaVig!X20*$M20*(1-$G20)*1000","v":68101.307920046573},{"$f":"+EnergíaVig!Y20*$M20*(1-$G20)*1000","v":69271.306709271652},{"$f":"+EnergíaVig!Z20*$M20*(1-$G20)*1000","v":221342.14560874307},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J20),0)","v":0.37},null,{"$f":"+PotenciaVig!P20*U20*12*(1-$G20)*1000","v":18133.46668545805},{"$f":"+PotenciaVig!Q20*U20*12*(1-$G20)*1000","v":18456.902906636136}]
[{"$f":"+EnergíaVig!A21","v":"MTD_1 Jub. 1"},{"$f":"+ITV_CD!B21","v":"MTD"},{"$f":"+ITV_CD!C21","v":1},{"$f":"+ITV_CD!D21","v":"Jubilados - 1"},{"$f":"+ITV_CD!E21","v":"Et"},{"$f":"+ITV_CD!F21","v":"Pp"},{"$f":"+ITV_CD!G21","v":0.25},"MTD1EtCPEP","MTD1EtCPEFP","MTD1PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H21),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I21),0)","v":8.1099999999999992E-3},null,{"$f":"+EnergíaVig!V21*$M21*(1-$G21)*1000","v":314.06261870808112},{"$f":"+EnergíaVig!W21*$M21*(1-$G21)*1000","v":317.484539080003},{"$f":"+EnergíaVig!X21*$M21*(1-$G21)*1000","v":321.24203765308459},{"$f":"+EnergíaVig!Y21*$M21*(1-$G21)*1000","v":325.27296473606242},{"$f":"+EnergíaVig!Z21*$M21*(1-$G21)*1000","v":1048.7173336762057},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J21),0)","v":0.37},null,{"$f":"+PotenciaVig!P21*U21*12*(1-$G21)*1000","v":17.457798282611833},{"$f":"+PotenciaVig!Q21*U21*12*(1-$G21)*1000","v":17.64793131593618}]
[{"$f":"+EnergíaVig!A22","v":"MTD_1 Jub. 2"},{"$f":"+ITV_CD!B22","v":"MTD"},{"$f":"+ITV_CD!C22","v":1},{"$f":"+ITV_CD!D22","v":"Jubilados - 2"},{"$f":"+ITV_CD!E22","v":"Et"},{"$f":"+ITV_CD!F22","v":"Pp"},{"$f":"+ITV_CD!G22","v":0.25},"MTD1EtCPEP","MTD1EtCPEFP","MTD1PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H22),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I22),0)","v":8.1099999999999992E-3},null,{"$f":"+((EnergíaVig!V22-ClientesVig!Q22*0.6*12)+(ClientesVig!Q22*0.6*12)*(1-$G22))*$M22*1000","v":-15.783876750299356},{"$f":"+((EnergíaVig!W22-ClientesVig!R22*0.6*12)+(ClientesVig!R22*0.6*12)*(1-$G22))*$M22*1000","v":-16.287201292059603},{"$f":"+((EnergíaVig!X22-ClientesVig!S22*0.6*12)+(ClientesVig!S22*0.6*12)*(1-$G22))*$M22*1000","v":-16.806461350394873},{"$f":"+((EnergíaVig!Y22-ClientesVig!T22*0.6*12)+(ClientesVig!T22*0.6*12)*(1-$G22))*$M22*1000","v":-17.342092324011148},{"$f":"+((EnergíaVig!Z22-ClientesVig!U22*0.6*12)+(ClientesVig!U22*0.6*12)*(1-$G22))*$M22*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J22),0)","v":0.37},null,{"$f":"+PotenciaVig!P22*U22*12*(1-$G22)*1000","v":0},{"$f":"+PotenciaVig!Q22*U22*12*(1-$G22)*1000","v":0}]
[{"$f":"+EnergíaVig!A23","v":"MTD_1 Discap."},{"$f":"+ITV_CD!B23","v":"MTD"},{"$f":"+ITV_CD!C23","v":1},{"$f":"+ITV_CD!D23","v":"Jubilados - 1"},{"$f":"+ITV_CD!E23","v":"Et"},{"$f":"+ITV_CD!F23","v":"Pp"},{"$f":"+ITV_CD!G23","v":0.25},"MTD1EtCPEP","MTD1EtCPEFP","MTD1PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H23),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I23),0)","v":8.1099999999999992E-3},null,{"$f":"+EnergíaVig!V23*$M23*(1-$G23)*1000","v":0},{"$f":"+EnergíaVig!W23*$M23*(1-$G23)*1000","v":0},{"$f":"+EnergíaVig!X23*$M23*(1-$G23)*1000","v":0},{"$f":"+EnergíaVig!Y23*$M23*(1-$G23)*1000","v":0},{"$f":"+EnergíaVig!Z23*$M23*(1-$G23)*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J23),0)","v":0.37},null,{"$f":"+PotenciaVig!P23*U23*12*(1-$G23)*1000","v":0},{"$f":"+PotenciaVig!Q23*U23*12*(1-$G23)*1000","v":0}]
[{"$f":"+EnergíaVig!A24","v":"MTD_1 Discapacitados 601-más"},{"$f":"+ITV_CD!B24","v":"MTD"},{"$f":"+ITV_CD!C24","v":1},{"$f":"+ITV_CD!D24","v":"Jubilados - 2"},{"$f":"+ITV_CD!E24","v":"Et"},{"$f":"+ITV_CD!F24","v":"Pp"},{"$f":"+ITV_CD!G24","v":0.25},"MTD1EtCPEP","MTD1EtCPEFP","MTD1PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H24),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I24),0)","v":8.1099999999999992E-3},null,{"$f":"+((EnergíaVig!V24-ClientesVig!Q24*0.6*12)+(ClientesVig!Q24*0.6*12)*(1-$G24))*$M24*1000","v":0},{"$f":"+((EnergíaVig!W24-ClientesVig!R24*0.6*12)+(ClientesVig!R24*0.6*12)*(1-$G24))*$M24*1000","v":0},{"$f":"+((EnergíaVig!X24-ClientesVig!S24*0.6*12)+(ClientesVig!S24*0.6*12)*(1-$G24))*$M24*1000","v":0},{"$f":"+((EnergíaVig!Y24-ClientesVig!T24*0.6*12)+(ClientesVig!T24*0.6*12)*(1-$G24))*$M24*1000","v":0},{"$f":"+((EnergíaVig!Z24-ClientesVig!U24*0.6*12)+(ClientesVig!U24*0.6*12)*(1-$G24))*$M24*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J24),0)","v":0.37},null,{"$f":"+PotenciaVig!P24*U24*12*(1-$G24)*1000","v":0},{"$f":"+PotenciaVig!Q24*U24*12*(1-$G24)*1000","v":0}]
[{"$f":"+EnergíaVig!A25","v":"MTD_1 Político"},{"$f":"+ITV_CD!B25","v":"MTD"},{"$f":"+ITV_CD!C25","v":1},{"$f":"+ITV_CD!D25","v":"Político"},{"$f":"+ITV_CD!E25","v":"Et"},{"$f":"+ITV_CD!F25","v":"Pp"},{"$f":"+ITV_CD!G25","v":0.5},"MTD1EtCPEP","MTD1EtCPEFP","MTD1PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H25),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I25),0)","v":8.1099999999999992E-3},null,{"$f":"+EnergíaVig!V25*$M25*(1-$G25)*1000","v":0},{"$f":"+EnergíaVig!W25*$M25*(1-$G25)*1000","v":0},{"$f":"+EnergíaVig!X25*$M25*(1-$G25)*1000","v":0},{"$f":"+EnergíaVig!Y25*$M25*(1-$G25)*1000","v":0},{"$f":"+EnergíaVig!Z25*$M25*(1-$G25)*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J25),0)","v":0.37},null,{"$f":"+PotenciaVig!P25*U25*12*(1-$G25)*1000","v":0},{"$f":"+PotenciaVig!Q25*U25*12*(1-$G25)*1000","v":0}]
[{"$f":"+EnergíaVig!A26","v":"MTD_1 Cruz Roja"},{"$f":"+ITV_CD!B26","v":"MTD"},{"$f":"+ITV_CD!C26","v":1},{"$f":"+ITV_CD!D26","v":"Cruz Roja"},{"$f":"+ITV_CD!E26","v":"Et"},{"$f":"+ITV_CD!F26","v":"Pp"},{"$f":"+ITV_CD!G26","v":1},{"$f":"+B26&C26&E26&$A$3","v":"MTD1EtCPEP"},{"$f":"+B26&C26&E26&$A$4","v":"MTD1EtCPEFP"},{"$f":"+B26&C26&F26&$A$3","v":"MTD1PpCPEP"},null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H26),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I26),0)","v":8.1099999999999992E-3},null,{"$f":"+EnergíaVig!V26*$M26*(1-$G26)*1000","v":0},{"$f":"+EnergíaVig!W26*$M26*(1-$G26)*1000","v":0},{"$f":"+EnergíaVig!X26*$M26*(1-$G26)*1000","v":0},{"$f":"+EnergíaVig!Y26*$M26*(1-$G26)*1000","v":0},{"$f":"+EnergíaVig!Z26*$M26*(1-$G26)*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J26),0)","v":0.37},null,{"$f":"+PotenciaVig!P26*U26*12*(1-$G26)*1000","v":0},{"$f":"+PotenciaVig!Q26*U26*12*(1-$G26)*1000","v":0}]
[{"$f":"+EnergíaVig!A27","v":"MTD_2 (10,001-30,000)"},{"$f":"+ITV_CD!B27","v":"MTD"},{"$f":"+ITV_CD!C27","v":2},null,null,null,null,"MTD2CPEP","MTD2CPEFP","MTD2CPEP",null,null,{"$f":"+M28","v":8.1099999999999992E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O27:R27,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U28","v":0.37},null,null,{"$f":"+PotenciaVig!Q27*U27*12*(1-$G27)*1000","v":0}]
[{"$f":"+EnergíaVig!A28","v":"MTD_2 Regular"},{"$f":"+ITV_CD!B28","v":"MTD"},{"$f":"+ITV_CD!C28","v":2},{"$f":"+ITV_CD!D28","v":"Regular"},{"$f":"+ITV_CD!E28","v":"Et"},{"$f":"+ITV_CD!F28","v":"Pp"},{"$f":"+ITV_CD!G28","v":0},"MTD2EtCPEP","MTD2EtCPEFP","MTD2PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H28),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I28),0)","v":8.1099999999999992E-3},null,{"$f":"+($M28*(EnergíaVig!V28-$P$3*12*ClientesVig!Q28)+$M19*($P$3*12*ClientesVig!Q28))*(1-$G28)*1000","v":0},{"$f":"+($M28*(EnergíaVig!W28-$P$3*12*ClientesVig!R28)+$M19*($P$3*12*ClientesVig!R28))*(1-$G28)*1000","v":0},{"$f":"+($M28*(EnergíaVig!X28-$P$3*12*ClientesVig!S28)+$M19*($P$3*12*ClientesVig!S28))*(1-$G28)*1000","v":0},{"$f":"+($M28*(EnergíaVig!Y28-$P$3*12*ClientesVig!T28)+$M19*($P$3*12*ClientesVig!T28))*(1-$G28)*1000","v":0},{"$f":"+SUMPRODUCT(O28:R28,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J28),0)","v":0.37},null,{"$f":"+PotenciaVig!P28*U28*12*(1-$G28)*1000","v":0},{"$f":"+PotenciaVig!Q28*U28*12*(1-$G28)*1000","v":0}]
[{"$f":"+EnergíaVig!A29","v":"MTD_2 Agro"},{"$f":"+ITV_CD!B29","v":"MTD"},{"$f":"+ITV_CD!C29","v":2},{"$f":"+ITV_CD!D29","v":"Agropecuario"},{"$f":"+ITV_CD!E29","v":"Et"},{"$f":"+ITV_CD!F29","v":"Pp"},{"$f":"+ITV_CD!G29","v":0.05},"MTD2EtCPEP","MTD2EtCPEFP","MTD2PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H29),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I29),0)","v":8.1099999999999992E-3},null,{"$f":"+($M29*(EnergíaVig!V29-$P$3*12*ClientesVig!Q29)+$M20*($P$3*12*ClientesVig!Q29))*(1-$G29)*1000","v":0},{"$f":"+($M29*(EnergíaVig!W29-$P$3*12*ClientesVig!R29)+$M20*($P$3*12*ClientesVig!R29))*(1-$G29)*1000","v":0},{"$f":"+($M29*(EnergíaVig!X29-$P$3*12*ClientesVig!S29)+$M20*($P$3*12*ClientesVig!S29))*(1-$G29)*1000","v":0},{"$f":"+($M29*(EnergíaVig!Y29-$P$3*12*ClientesVig!T29)+$M20*($P$3*12*ClientesVig!T29))*(1-$G29)*1000","v":0},{"$f":"+SUMPRODUCT(O29:R29,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J29),0)","v":0.37},null,{"$f":"+PotenciaVig!P29*U29*12*(1-$G29)*1000","v":0},{"$f":"+PotenciaVig!Q29*U29*12*(1-$G29)*1000","v":0}]
[{"$f":"+EnergíaVig!A30","v":"MTD_2 Jub. 1"},{"$f":"+ITV_CD!B30","v":"MTD"},{"$f":"+ITV_CD!C30","v":2},{"$f":"+ITV_CD!D30","v":"Jubilados - 1"},{"$f":"+ITV_CD!E30","v":"Et"},{"$f":"+ITV_CD!F30","v":"Pp"},{"$f":"+ITV_CD!G30","v":0.25},"MTD2EtCPEP","MTD2EtCPEFP","MTD2PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H30),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I30),0)","v":8.1099999999999992E-3},null,{"$f":"+($M30*(EnergíaVig!V30-$P$3*12*ClientesVig!Q30)+$M21*($P$3*12*ClientesVig!Q30))*(1-$G30)*1000","v":0},{"$f":"+($M30*(EnergíaVig!W30-$P$3*12*ClientesVig!R30)+$M21*($P$3*12*ClientesVig!R30))*(1-$G30)*1000","v":0},{"$f":"+($M30*(EnergíaVig!X30-$P$3*12*ClientesVig!S30)+$M21*($P$3*12*ClientesVig!S30))*(1-$G30)*1000","v":0},{"$f":"+($M30*(EnergíaVig!Y30-$P$3*12*ClientesVig!T30)+$M21*($P$3*12*ClientesVig!T30))*(1-$G30)*1000","v":0},{"$f":"+SUMPRODUCT(O30:R30,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J30),0)","v":0.37},null,{"$f":"+PotenciaVig!P30*U30*12*(1-$G30)*1000","v":0},{"$f":"+PotenciaVig!Q30*U30*12*(1-$G30)*1000","v":0}]
[{"$f":"+EnergíaVig!A31","v":"MTD_2 Jub. 2"},{"$f":"+ITV_CD!B31","v":"MTD"},{"$f":"+ITV_CD!C31","v":2},{"$f":"+ITV_CD!D31","v":"Jubilados - 2"},{"$f":"+ITV_CD!E31","v":"Et"},{"$f":"+ITV_CD!F31","v":"Pp"},{"$f":"+ITV_CD!G31","v":0.25},"MTD2EtCPEP","MTD2EtCPEFP","MTD2PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H31),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I31),0)","v":8.1099999999999992E-3},null,{"$f":"+($M31*(EnergíaVig!V31-$P$3*12*ClientesVig!Q31)+$M22*($P$3*12*ClientesVig!Q31-$P$4*12*ClientesVig!Q31)+$M22*$P$4*12*ClientesVig!Q31*(1-$G31))*1000","v":0},{"$f":"+($M31*(EnergíaVig!W31-$P$3*12*ClientesVig!R31)+$M22*($P$3*12*ClientesVig!R31-$P$4*12*ClientesVig!R31)+$M22*$P$4*12*ClientesVig!R31*(1-$G31))*1000","v":0},{"$f":"+($M31*(EnergíaVig!X31-$P$3*12*ClientesVig!S31)+$M22*($P$3*12*ClientesVig!S31-$P$4*12*ClientesVig!S31)+$M22*$P$4*12*ClientesVig!S31*(1-$G31))*1000","v":0},{"$f":"+($M31*(EnergíaVig!Y31-$P$3*12*ClientesVig!T31)+$M22*($P$3*12*ClientesVig!T31-$P$4*12*ClientesVig!T31)+$M22*$P$4*12*ClientesVig!T31*(1-$G31))*1000","v":0},{"$f":"+SUMPRODUCT(O31:R31,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J31),0)","v":0.37},null,{"$f":"+PotenciaVig!P31*U31*12*(1-$G31)*1000","v":0},{"$f":"+PotenciaVig!Q31*U31*12*(1-$G31)*1000","v":0}]
[{"$f":"+EnergíaVig!A32","v":"MTD_2 Discap."},{"$f":"+ITV_CD!B32","v":"MTD"},{"$f":"+ITV_CD!C32","v":2},{"$f":"+ITV_CD!D32","v":"Jubilados - 1"},{"$f":"+ITV_CD!E32","v":"Et"},{"$f":"+ITV_CD!F32","v":"Pp"},{"$f":"+ITV_CD!G32","v":0.25},"MTD2EtCPEP","MTD2EtCPEFP","MTD2PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H32),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I32),0)","v":8.1099999999999992E-3},null,{"$f":"+($M32*(EnergíaVig!V32-$P$3*12*ClientesVig!Q32)+$M23*($P$3*12*ClientesVig!Q32))*(1-$G32)*1000","v":0},{"$f":"+($M32*(EnergíaVig!W32-$P$3*12*ClientesVig!R32)+$M23*($P$3*12*ClientesVig!R32))*(1-$G32)*1000","v":0},{"$f":"+($M32*(EnergíaVig!X32-$P$3*12*ClientesVig!S32)+$M23*($P$3*12*ClientesVig!S32))*(1-$G32)*1000","v":0},{"$f":"+($M32*(EnergíaVig!Y32-$P$3*12*ClientesVig!T32)+$M23*($P$3*12*ClientesVig!T32))*(1-$G32)*1000","v":0},{"$f":"+SUMPRODUCT(O32:R32,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J32),0)","v":0.37},null,{"$f":"+PotenciaVig!P32*U32*12*(1-$G32)*1000","v":0},{"$f":"+PotenciaVig!Q32*U32*12*(1-$G32)*1000","v":0}]
[{"$f":"+EnergíaVig!A33","v":"MTD_2 Discapacitados 601-más"},{"$f":"+ITV_CD!B33","v":"MTD"},{"$f":"+ITV_CD!C33","v":2},{"$f":"+ITV_CD!D33","v":"Jubilados - 2"},{"$f":"+ITV_CD!E33","v":"Et"},{"$f":"+ITV_CD!F33","v":"Pp"},{"$f":"+ITV_CD!G33","v":0.25},"MTD2EtCPEP","MTD2EtCPEFP","MTD2PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H33),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I33),0)","v":8.1099999999999992E-3},null,{"$f":"+($M33*(EnergíaVig!V33-$P$3*12*ClientesVig!Q33)+$M24*($P$3*12*ClientesVig!Q33-$P$4*12*ClientesVig!Q33)+$M24*$P$4*12*ClientesVig!Q33*(1-$G33))*1000","v":0},{"$f":"+($M33*(EnergíaVig!W33-$P$3*12*ClientesVig!R33)+$M24*($P$3*12*ClientesVig!R33-$P$4*12*ClientesVig!R33)+$M24*$P$4*12*ClientesVig!R33*(1-$G33))*1000","v":0},{"$f":"+($M33*(EnergíaVig!X33-$P$3*12*ClientesVig!S33)+$M24*($P$3*12*ClientesVig!S33-$P$4*12*ClientesVig!S33)+$M24*$P$4*12*ClientesVig!S33*(1-$G33))*1000","v":0},{"$f":"+($M33*(EnergíaVig!Y33-$P$3*12*ClientesVig!T33)+$M24*($P$3*12*ClientesVig!T33-$P$4*12*ClientesVig!T33)+$M24*$P$4*12*ClientesVig!T33*(1-$G33))*1000","v":0},{"$f":"+SUMPRODUCT(O33:R33,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J33),0)","v":0.37},null,{"$f":"+PotenciaVig!P33*U33*12*(1-$G33)*1000","v":0},{"$f":"+PotenciaVig!Q33*U33*12*(1-$G33)*1000","v":0}]
[{"$f":"+EnergíaVig!A34","v":"MTD_2 Político"},{"$f":"+ITV_CD!B34","v":"MTD"},{"$f":"+ITV_CD!C34","v":2},{"$f":"+ITV_CD!D34","v":"Político"},{"$f":"+ITV_CD!E34","v":"Et"},{"$f":"+ITV_CD!F34","v":"Pp"},{"$f":"+ITV_CD!G34","v":0.5},"MTD2EtCPEP","MTD2EtCPEFP","MTD2PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H34),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I34),0)","v":8.1099999999999992E-3},null,{"$f":"+($M34*(EnergíaVig!V34-$P$3*12*ClientesVig!Q34)+$M25*($P$3*12*ClientesVig!Q34))*(1-$G34)*1000","v":0},{"$f":"+($M34*(EnergíaVig!W34-$P$3*12*ClientesVig!R34)+$M25*($P$3*12*ClientesVig!R34))*(1-$G34)*1000","v":0},{"$f":"+($M34*(EnergíaVig!X34-$P$3*12*ClientesVig!S34)+$M25*($P$3*12*ClientesVig!S34))*(1-$G34)*1000","v":0},{"$f":"+($M34*(EnergíaVig!Y34-$P$3*12*ClientesVig!T34)+$M25*($P$3*12*ClientesVig!T34))*(1-$G34)*1000","v":0},{"$f":"+SUMPRODUCT(O34:R34,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J34),0)","v":0.37},null,{"$f":"+PotenciaVig!P34*U34*12*(1-$G34)*1000","v":0},{"$f":"+PotenciaVig!Q34*U34*12*(1-$G34)*1000","v":0}]
[{"$f":"+EnergíaVig!A35","v":"MTD_2 Cruz Roja"},{"$f":"+ITV_CD!B35","v":"MTD"},{"$f":"+ITV_CD!C35","v":2},{"$f":"+ITV_CD!D35","v":"Cruz Roja"},{"$f":"+ITV_CD!E35","v":"Et"},{"$f":"+ITV_CD!F35","v":"Pp"},{"$f":"+ITV_CD!G35","v":1},{"$f":"+B35&C35&E35&$A$3","v":"MTD2EtCPEP"},{"$f":"+B35&C35&E35&$A$4","v":"MTD2EtCPEFP"},{"$f":"+B35&C35&F35&$A$3","v":"MTD2PpCPEP"},null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H35),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I35),0)","v":8.1099999999999992E-3},null,{"$f":"+EnergíaVig!V35*$M35*(1-$G35)*1000","v":0},{"$f":"+EnergíaVig!W35*$M35*(1-$G35)*1000","v":0},{"$f":"+EnergíaVig!X35*$M35*(1-$G35)*1000","v":0},{"$f":"+EnergíaVig!Y35*$M35*(1-$G35)*1000","v":0},{"$f":"+EnergíaVig!Z35*$M35*(1-$G35)*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J35),0)","v":0.37},null,{"$f":"+PotenciaVig!P35*U35*12*(1-$G35)*1000","v":0},{"$f":"+PotenciaVig!Q35*U35*12*(1-$G35)*1000","v":0}]
[{"$f":"+EnergíaVig!A36","v":"MTD_3 (30,001-50,000)"},{"$f":"+ITV_CD!B36","v":"MTD"},{"$f":"+ITV_CD!C36","v":3},null,null,null,null,"MTD3CPEP","MTD3CPEFP","MTD3CPEP",null,null,{"$f":"+M37","v":8.1099999999999992E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O36:R36,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U37","v":0.37},null,null,{"$f":"+PotenciaVig!Q36*U36*12*(1-$G36)*1000","v":0}]
[{"$f":"+EnergíaVig!A37","v":"MTD_3 Regular"},{"$f":"+ITV_CD!B37","v":"MTD"},{"$f":"+ITV_CD!C37","v":3},{"$f":"+ITV_CD!D37","v":"Regular"},{"$f":"+ITV_CD!E37","v":"Et"},{"$f":"+ITV_CD!F37","v":"Pp"},{"$f":"+ITV_CD!G37","v":0},"MTD3EtCPEP","MTD3EtCPEFP","MTD3PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H37),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I37),0)","v":8.1099999999999992E-3},null,{"$f":"+($M37*(EnergíaVig!V37-$Q$3*12*ClientesVig!Q37)+$M28*(($Q$3-$P$3)*12*ClientesVig!Q37)+$M19*($P$3*12*ClientesVig!Q37))*(1-$G37)*1000","v":0},{"$f":"+($M37*(EnergíaVig!W37-$Q$3*12*ClientesVig!R37)+$M28*(($Q$3-$P$3)*12*ClientesVig!R37)+$M19*($P$3*12*ClientesVig!R37))*(1-$G37)*1000","v":0},{"$f":"+($M37*(EnergíaVig!X37-$Q$3*12*ClientesVig!S37)+$M28*(($Q$3-$P$3)*12*ClientesVig!S37)+$M19*($P$3*12*ClientesVig!S37))*(1-$G37)*1000","v":0},{"$f":"+($M37*(EnergíaVig!Y37-$Q$3*12*ClientesVig!T37)+$M28*(($Q$3-$P$3)*12*ClientesVig!T37)+$M19*($P$3*12*ClientesVig!T37))*(1-$G37)*1000","v":0},{"$f":"+SUMPRODUCT(O37:R37,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J37),0)","v":0.37},null,{"$f":"+PotenciaVig!P37*U37*12*(1-$G37)*1000","v":0},{"$f":"+PotenciaVig!Q37*U37*12*(1-$G37)*1000","v":0}]
[{"$f":"+EnergíaVig!A38","v":"MTD_3 Agro"},{"$f":"+ITV_CD!B38","v":"MTD"},{"$f":"+ITV_CD!C38","v":3},{"$f":"+ITV_CD!D38","v":"Agropecuario"},{"$f":"+ITV_CD!E38","v":"Et"},{"$f":"+ITV_CD!F38","v":"Pp"},{"$f":"+ITV_CD!G38","v":0.05},"MTD3EtCPEP","MTD3EtCPEFP","MTD3PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H38),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I38),0)","v":8.1099999999999992E-3},null,{"$f":"+($M38*(EnergíaVig!V38-$Q$3*12*ClientesVig!Q38)+$M29*(($Q$3-$P$3)*12*ClientesVig!Q38)+$M20*($P$3*12*ClientesVig!Q38))*(1-$G38)*1000","v":0},{"$f":"+($M38*(EnergíaVig!W38-$Q$3*12*ClientesVig!R38)+$M29*(($Q$3-$P$3)*12*ClientesVig!R38)+$M20*($P$3*12*ClientesVig!R38))*(1-$G38)*1000","v":0},{"$f":"+($M38*(EnergíaVig!X38-$Q$3*12*ClientesVig!S38)+$M29*(($Q$3-$P$3)*12*ClientesVig!S38)+$M20*($P$3*12*ClientesVig!S38))*(1-$G38)*1000","v":0},{"$f":"+($M38*(EnergíaVig!Y38-$Q$3*12*ClientesVig!T38)+$M29*(($Q$3-$P$3)*12*ClientesVig!T38)+$M20*($P$3*12*ClientesVig!T38))*(1-$G38)*1000","v":0},{"$f":"+SUMPRODUCT(O38:R38,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J38),0)","v":0.37},null,{"$f":"+PotenciaVig!P38*U38*12*(1-$G38)*1000","v":0},{"$f":"+PotenciaVig!Q38*U38*12*(1-$G38)*1000","v":0}]
[{"$f":"+EnergíaVig!A39","v":"MTD_3 Jub. 1"},{"$f":"+ITV_CD!B39","v":"MTD"},{"$f":"+ITV_CD!C39","v":3},{"$f":"+ITV_CD!D39","v":"Jubilados - 1"},{"$f":"+ITV_CD!E39","v":"Et"},{"$f":"+ITV_CD!F39","v":"Pp"},{"$f":"+ITV_CD!G39","v":0.25},"MTD3EtCPEP","MTD3EtCPEFP","MTD3PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H39),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I39),0)","v":8.1099999999999992E-3},null,{"$f":"+($M39*(EnergíaVig!V39-$Q$3*12*ClientesVig!Q39)+$M30*(($Q$3-$P$3)*12*ClientesVig!Q39)+$M21*($P$3*12*ClientesVig!Q39))*(1-$G39)*1000","v":0},{"$f":"+($M39*(EnergíaVig!W39-$Q$3*12*ClientesVig!R39)+$M30*(($Q$3-$P$3)*12*ClientesVig!R39)+$M21*($P$3*12*ClientesVig!R39))*(1-$G39)*1000","v":0},{"$f":"+($M39*(EnergíaVig!X39-$Q$3*12*ClientesVig!S39)+$M30*(($Q$3-$P$3)*12*ClientesVig!S39)+$M21*($P$3*12*ClientesVig!S39))*(1-$G39)*1000","v":0},{"$f":"+($M39*(EnergíaVig!Y39-$Q$3*12*ClientesVig!T39)+$M30*(($Q$3-$P$3)*12*ClientesVig!T39)+$M21*($P$3*12*ClientesVig!T39))*(1-$G39)*1000","v":0},{"$f":"+SUMPRODUCT(O39:R39,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J39),0)","v":0.37},null,{"$f":"+PotenciaVig!P39*U39*12*(1-$G39)*1000","v":0},{"$f":"+PotenciaVig!Q39*U39*12*(1-$G39)*1000","v":0}]
[{"$f":"+EnergíaVig!A40","v":"MTD_3 Jub. 2"},{"$f":"+ITV_CD!B40","v":"MTD"},{"$f":"+ITV_CD!C40","v":3},{"$f":"+ITV_CD!D40","v":"Jubilados - 2"},{"$f":"+ITV_CD!E40","v":"Et"},{"$f":"+ITV_CD!F40","v":"Pp"},{"$f":"+ITV_CD!G40","v":0.25},"MTD3EtCPEP","MTD3EtCPEFP","MTD3PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H40),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I40),0)","v":8.1099999999999992E-3},null,{"$f":"+($M40*(EnergíaVig!V40-$Q$3*12*ClientesVig!Q40)+$M31*(($Q$3-$P$3)*12*ClientesVig!Q40)+$M22*(($P$3-$P$4)*12*ClientesVig!Q40)+$M22*$P$4*12*ClientesVig!Q40*(1-$G40))*1000","v":0},{"$f":"+($M40*(EnergíaVig!W40-$Q$3*12*ClientesVig!R40)+$M31*(($Q$3-$P$3)*12*ClientesVig!R40)+$M22*(($P$3-$P$4)*12*ClientesVig!R40)+$M22*$P$4*12*ClientesVig!R40*(1-$G40))*1000","v":0},{"$f":"+($M40*(EnergíaVig!X40-$Q$3*12*ClientesVig!S40)+$M31*(($Q$3-$P$3)*12*ClientesVig!S40)+$M22*(($P$3-$P$4)*12*ClientesVig!S40)+$M22*$P$4*12*ClientesVig!S40*(1-$G40))*1000","v":0},{"$f":"+($M40*(EnergíaVig!Y40-$Q$3*12*ClientesVig!T40)+$M31*(($Q$3-$P$3)*12*ClientesVig!T40)+$M22*(($P$3-$P$4)*12*ClientesVig!T40)+$M22*$P$4*12*ClientesVig!T40*(1-$G40))*1000","v":0},{"$f":"+SUMPRODUCT(O40:R40,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J40),0)","v":0.37},null,{"$f":"+PotenciaVig!P40*U40*12*(1-$G40)*1000","v":0},{"$f":"+PotenciaVig!Q40*U40*12*(1-$G40)*1000","v":0}]
[{"$f":"+EnergíaVig!A41","v":"MTD_3 Discap."},{"$f":"+ITV_CD!B41","v":"MTD"},{"$f":"+ITV_CD!C41","v":3},{"$f":"+ITV_CD!D41","v":"Jubilados - 1"},{"$f":"+ITV_CD!E41","v":"Et"},{"$f":"+ITV_CD!F41","v":"Pp"},{"$f":"+ITV_CD!G41","v":0.25},"MTD3EtCPEP","MTD3EtCPEFP","MTD3PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H41),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I41),0)","v":8.1099999999999992E-3},null,{"$f":"+($M41*(EnergíaVig!V41-$Q$3*12*ClientesVig!Q41)+$M32*(($Q$3-$P$3)*12*ClientesVig!Q41)+$M23*($P$3*12*ClientesVig!Q41))*(1-$G41)*1000","v":0},{"$f":"+($M41*(EnergíaVig!W41-$Q$3*12*ClientesVig!R41)+$M32*(($Q$3-$P$3)*12*ClientesVig!R41)+$M23*($P$3*12*ClientesVig!R41))*(1-$G41)*1000","v":0},{"$f":"+($M41*(EnergíaVig!X41-$Q$3*12*ClientesVig!S41)+$M32*(($Q$3-$P$3)*12*ClientesVig!S41)+$M23*($P$3*12*ClientesVig!S41))*(1-$G41)*1000","v":0},{"$f":"+($M41*(EnergíaVig!Y41-$Q$3*12*ClientesVig!T41)+$M32*(($Q$3-$P$3)*12*ClientesVig!T41)+$M23*($P$3*12*ClientesVig!T41))*(1-$G41)*1000","v":0},{"$f":"+SUMPRODUCT(O41:R41,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J41),0)","v":0.37},null,{"$f":"+PotenciaVig!P41*U41*12*(1-$G41)*1000","v":0},{"$f":"+PotenciaVig!Q41*U41*12*(1-$G41)*1000","v":0}]
[{"$f":"+EnergíaVig!A42","v":"MTD_3 Discapacitados 601-más"},{"$f":"+ITV_CD!B42","v":"MTD"},{"$f":"+ITV_CD!C42","v":3},{"$f":"+ITV_CD!D42","v":"Jubilados - 2"},{"$f":"+ITV_CD!E42","v":"Et"},{"$f":"+ITV_CD!F42","v":"Pp"},{"$f":"+ITV_CD!G42","v":0.25},"MTD3EtCPEP","MTD3EtCPEFP","MTD3PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H42),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I42),0)","v":8.1099999999999992E-3},null,{"$f":"+($M42*(EnergíaVig!V42-$Q$3*12*ClientesVig!Q42)+$M33*(($Q$3-$P$3)*12*ClientesVig!Q42)+$M24*(($P$3-$P$4)*12*ClientesVig!Q42)+$M24*$P$4*12*ClientesVig!Q42*(1-$G42))*1000","v":0},{"$f":"+($M42*(EnergíaVig!W42-$Q$3*12*ClientesVig!R42)+$M33*(($Q$3-$P$3)*12*ClientesVig!R42)+$M24*(($P$3-$P$4)*12*ClientesVig!R42)+$M24*$P$4*12*ClientesVig!R42*(1-$G42))*1000","v":0},{"$f":"+($M42*(EnergíaVig!X42-$Q$3*12*ClientesVig!S42)+$M33*(($Q$3-$P$3)*12*ClientesVig!S42)+$M24*(($P$3-$P$4)*12*ClientesVig!S42)+$M24*$P$4*12*ClientesVig!S42*(1-$G42))*1000","v":0},{"$f":"+($M42*(EnergíaVig!Y42-$Q$3*12*ClientesVig!T42)+$M33*(($Q$3-$P$3)*12*ClientesVig!T42)+$M24*(($P$3-$P$4)*12*ClientesVig!T42)+$M24*$P$4*12*ClientesVig!T42*(1-$G42))*1000","v":0},{"$f":"+SUMPRODUCT(O42:R42,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J42),0)","v":0.37},null,{"$f":"+PotenciaVig!P42*U42*12*(1-$G42)*1000","v":0},{"$f":"+PotenciaVig!Q42*U42*12*(1-$G42)*1000","v":0}]
[{"$f":"+EnergíaVig!A43","v":"MTD_3 Político"},{"$f":"+ITV_CD!B43","v":"MTD"},{"$f":"+ITV_CD!C43","v":3},{"$f":"+ITV_CD!D43","v":"Político"},{"$f":"+ITV_CD!E43","v":"Et"},{"$f":"+ITV_CD!F43","v":"Pp"},{"$f":"+ITV_CD!G43","v":0.5},"MTD3EtCPEP","MTD3EtCPEFP","MTD3PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H43),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I43),0)","v":8.1099999999999992E-3},null,{"$f":"+($M43*(EnergíaVig!V43-$Q$3*12*ClientesVig!Q43)+$M34*(($Q$3-$P$3)*12*ClientesVig!Q43)+$M25*($P$3*12*ClientesVig!Q43))*(1-$G43)*1000","v":0},{"$f":"+($M43*(EnergíaVig!W43-$Q$3*12*ClientesVig!R43)+$M34*(($Q$3-$P$3)*12*ClientesVig!R43)+$M25*($P$3*12*ClientesVig!R43))*(1-$G43)*1000","v":0},{"$f":"+($M43*(EnergíaVig!X43-$Q$3*12*ClientesVig!S43)+$M34*(($Q$3-$P$3)*12*ClientesVig!S43)+$M25*($P$3*12*ClientesVig!S43))*(1-$G43)*1000","v":0},{"$f":"+($M43*(EnergíaVig!Y43-$Q$3*12*ClientesVig!T43)+$M34*(($Q$3-$P$3)*12*ClientesVig!T43)+$M25*($P$3*12*ClientesVig!T43))*(1-$G43)*1000","v":0},{"$f":"+SUMPRODUCT(O43:R43,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J43),0)","v":0.37},null,{"$f":"+PotenciaVig!P43*U43*12*(1-$G43)*1000","v":0},{"$f":"+PotenciaVig!Q43*U43*12*(1-$G43)*1000","v":0}]
[{"$f":"+EnergíaVig!A44","v":"MTD_3 Cruz Roja"},{"$f":"+ITV_CD!B44","v":"MTD"},{"$f":"+ITV_CD!C44","v":3},{"$f":"+ITV_CD!D44","v":"Cruz Roja"},{"$f":"+ITV_CD!E44","v":"Et"},{"$f":"+ITV_CD!F44","v":"Pp"},{"$f":"+ITV_CD!G44","v":1},{"$f":"+B44&C44&E44&$A$3","v":"MTD3EtCPEP"},{"$f":"+B44&C44&E44&$A$4","v":"MTD3EtCPEFP"},{"$f":"+B44&C44&F44&$A$3","v":"MTD3PpCPEP"},null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H44),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I44),0)","v":8.1099999999999992E-3},null,{"$f":"+EnergíaVig!V44*$M44*(1-$G44)*1000","v":0},{"$f":"+EnergíaVig!W44*$M44*(1-$G44)*1000","v":0},{"$f":"+EnergíaVig!X44*$M44*(1-$G44)*1000","v":0},{"$f":"+EnergíaVig!Y44*$M44*(1-$G44)*1000","v":0},{"$f":"+EnergíaVig!Z44*$M44*(1-$G44)*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J44),0)","v":0.37},null,{"$f":"+PotenciaVig!P44*U44*12*(1-$G44)*1000","v":0},{"$f":"+PotenciaVig!Q44*U44*12*(1-$G44)*1000","v":0}]
[{"$f":"+EnergíaVig!A45","v":"MTD_4 (50,001-más)"},{"$f":"+ITV_CD!B45","v":"MTD"},{"$f":"+ITV_CD!C45","v":4},null,null,null,null,"MTD4CPEP","MTD4CPEFP","MTD4CPEP",null,null,{"$f":"+M46","v":8.1099999999999992E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O45:R45,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U46","v":0.37},null,null,{"$f":"+PotenciaVig!Q45*U45*12*(1-$G45)*1000","v":0}]
[{"$f":"+EnergíaVig!A46","v":"MTD_4 Regular"},{"$f":"+ITV_CD!B46","v":"MTD"},{"$f":"+ITV_CD!C46","v":4},{"$f":"+ITV_CD!D46","v":"Regular"},{"$f":"+ITV_CD!E46","v":"Et"},{"$f":"+ITV_CD!F46","v":"Pp"},{"$f":"+ITV_CD!G46","v":0},"MTD4EtCPEP","MTD4EtCPEFP","MTD4PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H46),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I46),0)","v":8.1099999999999992E-3},null,{"$f":"+($M46*(EnergíaVig!V46-$R$3*12*ClientesVig!Q46)+$M37*(($R$3-$Q$3)*12*ClientesVig!Q46)+$M28*(($Q$3-$P$3)*12*ClientesVig!Q46)+$M19*($P$3*12*ClientesVig!Q46))*(1-$G46)*1000","v":0},{"$f":"+($M46*(EnergíaVig!W46-$R$3*12*ClientesVig!R46)+$M37*(($R$3-$Q$3)*12*ClientesVig!R46)+$M28*(($Q$3-$P$3)*12*ClientesVig!R46)+$M19*($P$3*12*ClientesVig!R46))*(1-$G46)*1000","v":0},{"$f":"+($M46*(EnergíaVig!X46-$R$3*12*ClientesVig!S46)+$M37*(($R$3-$Q$3)*12*ClientesVig!S46)+$M28*(($Q$3-$P$3)*12*ClientesVig!S46)+$M19*($P$3*12*ClientesVig!S46))*(1-$G46)*1000","v":0},{"$f":"+($M46*(EnergíaVig!Y46-$R$3*12*ClientesVig!T46)+$M37*(($R$3-$Q$3)*12*ClientesVig!T46)+$M28*(($Q$3-$P$3)*12*ClientesVig!T46)+$M19*($P$3*12*ClientesVig!T46))*(1-$G46)*1000","v":0},{"$f":"+SUMPRODUCT(O46:R46,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J46),0)","v":0.37},null,{"$f":"+PotenciaVig!P46*U46*12*(1-$G46)*1000","v":0},{"$f":"+PotenciaVig!Q46*U46*12*(1-$G46)*1000","v":0}]
[{"$f":"+EnergíaVig!A47","v":"MTD_4 Agro"},{"$f":"+ITV_CD!B47","v":"MTD"},{"$f":"+ITV_CD!C47","v":4},{"$f":"+ITV_CD!D47","v":"Agropecuario"},{"$f":"+ITV_CD!E47","v":"Et"},{"$f":"+ITV_CD!F47","v":"Pp"},{"$f":"+ITV_CD!G47","v":0.05},"MTD4EtCPEP","MTD4EtCPEFP","MTD4PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H47),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I47),0)","v":8.1099999999999992E-3},null,{"$f":"+($M47*(EnergíaVig!V47-$R$3*12*ClientesVig!Q47)+$M38*(($R$3-$Q$3)*12*ClientesVig!Q47)+$M29*(($Q$3-$P$3)*12*ClientesVig!Q47)+$M20*($P$3*12*ClientesVig!Q47))*(1-$G47)*1000","v":0},{"$f":"+($M47*(EnergíaVig!W47-$R$3*12*ClientesVig!R47)+$M38*(($R$3-$Q$3)*12*ClientesVig!R47)+$M29*(($Q$3-$P$3)*12*ClientesVig!R47)+$M20*($P$3*12*ClientesVig!R47))*(1-$G47)*1000","v":0},{"$f":"+($M47*(EnergíaVig!X47-$R$3*12*ClientesVig!S47)+$M38*(($R$3-$Q$3)*12*ClientesVig!S47)+$M29*(($Q$3-$P$3)*12*ClientesVig!S47)+$M20*($P$3*12*ClientesVig!S47))*(1-$G47)*1000","v":0},{"$f":"+($M47*(EnergíaVig!Y47-$R$3*12*ClientesVig!T47)+$M38*(($R$3-$Q$3)*12*ClientesVig!T47)+$M29*(($Q$3-$P$3)*12*ClientesVig!T47)+$M20*($P$3*12*ClientesVig!T47))*(1-$G47)*1000","v":0},{"$f":"+SUMPRODUCT(O47:R47,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J47),0)","v":0.37},null,{"$f":"+PotenciaVig!P47*U47*12*(1-$G47)*1000","v":0},{"$f":"+PotenciaVig!Q47*U47*12*(1-$G47)*1000","v":0}]
[{"$f":"+EnergíaVig!A48","v":"MTD_4 Jub. 1"},{"$f":"+ITV_CD!B48","v":"MTD"},{"$f":"+ITV_CD!C48","v":4},{"$f":"+ITV_CD!D48","v":"Jubilados - 1"},{"$f":"+ITV_CD!E48","v":"Et"},{"$f":"+ITV_CD!F48","v":"Pp"},{"$f":"+ITV_CD!G48","v":0.25},"MTD4EtCPEP","MTD4EtCPEFP","MTD4PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H48),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I48),0)","v":8.1099999999999992E-3},null,{"$f":"+($M48*(EnergíaVig!V48-$R$3*12*ClientesVig!Q48)+$M37*(($R$3-$Q$3)*12*ClientesVig!Q48)+$M28*(($Q$3-$P$3)*12*ClientesVig!Q48)+$M19*($P$3*12*ClientesVig!Q48))*(1-$G48)*1000","v":0},{"$f":"+($M48*(EnergíaVig!W48-$R$3*12*ClientesVig!R48)+$M37*(($R$3-$Q$3)*12*ClientesVig!R48)+$M28*(($Q$3-$P$3)*12*ClientesVig!R48)+$M19*($P$3*12*ClientesVig!R48))*(1-$G48)*1000","v":0},{"$f":"+($M48*(EnergíaVig!X48-$R$3*12*ClientesVig!S48)+$M37*(($R$3-$Q$3)*12*ClientesVig!S48)+$M28*(($Q$3-$P$3)*12*ClientesVig!S48)+$M19*($P$3*12*ClientesVig!S48))*(1-$G48)*1000","v":0},{"$f":"+($M48*(EnergíaVig!Y48-$R$3*12*ClientesVig!T48)+$M37*(($R$3-$Q$3)*12*ClientesVig!T48)+$M28*(($Q$3-$P$3)*12*ClientesVig!T48)+$M19*($P$3*12*ClientesVig!T48))*(1-$G48)*1000","v":0},{"$f":"+SUMPRODUCT(O48:R48,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J48),0)","v":0.37},null,{"$f":"+PotenciaVig!P48*U48*12*(1-$G48)*1000","v":0},{"$f":"+PotenciaVig!Q48*U48*12*(1-$G48)*1000","v":0}]
[{"$f":"+EnergíaVig!A49","v":"MTD_4 Jub. 2"},{"$f":"+ITV_CD!B49","v":"MTD"},{"$f":"+ITV_CD!C49","v":4},{"$f":"+ITV_CD!D49","v":"Jubilados - 2"},{"$f":"+ITV_CD!E49","v":"Et"},{"$f":"+ITV_CD!F49","v":"Pp"},{"$f":"+ITV_CD!G49","v":0.25},"MTD4EtCPEP","MTD4EtCPEFP","MTD4PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H49),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I49),0)","v":8.1099999999999992E-3},null,{"$f":"+($M49*(EnergíaVig!V49-$R$3*12*ClientesVig!Q49)+$M38*(($R$3-$Q$3)*12*ClientesVig!Q49)+$M29*(($Q$3-$P$3)*12*ClientesVig!Q49)+$M20*(($P$3-$P$4)*12*ClientesVig!Q49)+$M20*$P$4*12*ClientesVig!Q49*(1-$G49))*1000","v":0},{"$f":"+($M49*(EnergíaVig!W49-$R$3*12*ClientesVig!R49)+$M38*(($R$3-$Q$3)*12*ClientesVig!R49)+$M29*(($Q$3-$P$3)*12*ClientesVig!R49)+$M20*(($P$3-$P$4)*12*ClientesVig!R49)+$M20*$P$4*12*ClientesVig!R49*(1-$G49))*1000","v":0},{"$f":"+($M49*(EnergíaVig!X49-$R$3*12*ClientesVig!S49)+$M38*(($R$3-$Q$3)*12*ClientesVig!S49)+$M29*(($Q$3-$P$3)*12*ClientesVig!S49)+$M20*(($P$3-$P$4)*12*ClientesVig!S49)+$M20*$P$4*12*ClientesVig!S49*(1-$G49))*1000","v":0},{"$f":"+($M49*(EnergíaVig!Y49-$R$3*12*ClientesVig!T49)+$M38*(($R$3-$Q$3)*12*ClientesVig!T49)+$M29*(($Q$3-$P$3)*12*ClientesVig!T49)+$M20*(($P$3-$P$4)*12*ClientesVig!T49)+$M20*$P$4*12*ClientesVig!T49*(1-$G49))*1000","v":0},{"$f":"+SUMPRODUCT(O49:R49,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J49),0)","v":0.37},null,{"$f":"+PotenciaVig!P49*U49*12*(1-$G49)*1000","v":0},{"$f":"+PotenciaVig!Q49*U49*12*(1-$G49)*1000","v":0}]
[{"$f":"+EnergíaVig!A50","v":"MTD_4 Discap."},{"$f":"+ITV_CD!B50","v":"MTD"},{"$f":"+ITV_CD!C50","v":4},{"$f":"+ITV_CD!D50","v":"Jubilados - 1"},{"$f":"+ITV_CD!E50","v":"Et"},{"$f":"+ITV_CD!F50","v":"Pp"},{"$f":"+ITV_CD!G50","v":0.25},"MTD4EtCPEP","MTD4EtCPEFP","MTD4PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H50),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I50),0)","v":8.1099999999999992E-3},null,{"$f":"+($M50*(EnergíaVig!V50-$R$3*12*ClientesVig!Q50)+$M39*(($R$3-$Q$3)*12*ClientesVig!Q50)+$M30*(($Q$3-$P$3)*12*ClientesVig!Q50)+$M21*($P$3*12*ClientesVig!Q50))*(1-$G50)*1000","v":0},{"$f":"+($M50*(EnergíaVig!W50-$R$3*12*ClientesVig!R50)+$M39*(($R$3-$Q$3)*12*ClientesVig!R50)+$M30*(($Q$3-$P$3)*12*ClientesVig!R50)+$M21*($P$3*12*ClientesVig!R50))*(1-$G50)*1000","v":0},{"$f":"+($M50*(EnergíaVig!X50-$R$3*12*ClientesVig!S50)+$M39*(($R$3-$Q$3)*12*ClientesVig!S50)+$M30*(($Q$3-$P$3)*12*ClientesVig!S50)+$M21*($P$3*12*ClientesVig!S50))*(1-$G50)*1000","v":0},{"$f":"+($M50*(EnergíaVig!Y50-$R$3*12*ClientesVig!T50)+$M39*(($R$3-$Q$3)*12*ClientesVig!T50)+$M30*(($Q$3-$P$3)*12*ClientesVig!T50)+$M21*($P$3*12*ClientesVig!T50))*(1-$G50)*1000","v":0},{"$f":"+SUMPRODUCT(O50:R50,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J50),0)","v":0.37},null,{"$f":"+PotenciaVig!P50*U50*12*(1-$G50)*1000","v":0},{"$f":"+PotenciaVig!Q50*U50*12*(1-$G50)*1000","v":0}]
[{"$f":"+EnergíaVig!A51","v":"MTD_4 Discapacitados 601-más"},{"$f":"+ITV_CD!B51","v":"MTD"},{"$f":"+ITV_CD!C51","v":4},{"$f":"+ITV_CD!D51","v":"Jubilados - 2"},{"$f":"+ITV_CD!E51","v":"Et"},{"$f":"+ITV_CD!F51","v":"Pp"},{"$f":"+ITV_CD!G51","v":0.25},"MTD4EtCPEP","MTD4EtCPEFP","MTD4PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H51),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I51),0)","v":8.1099999999999992E-3},null,{"$f":"+($M51*(EnergíaVig!V51-$R$3*12*ClientesVig!Q51)+$M40*(($R$3-$Q$3)*12*ClientesVig!Q51)+$M31*(($Q$3-$P$3)*12*ClientesVig!Q51)+$M22*(($P$3-$P$4)*12*ClientesVig!Q51)+$M22*$P$4*12*ClientesVig!Q51*(1-$G51))*1000","v":0},{"$f":"+($M51*(EnergíaVig!W51-$R$3*12*ClientesVig!R51)+$M40*(($R$3-$Q$3)*12*ClientesVig!R51)+$M31*(($Q$3-$P$3)*12*ClientesVig!R51)+$M22*(($P$3-$P$4)*12*ClientesVig!R51)+$M22*$P$4*12*ClientesVig!R51*(1-$G51))*1000","v":0},{"$f":"+($M51*(EnergíaVig!X51-$R$3*12*ClientesVig!S51)+$M40*(($R$3-$Q$3)*12*ClientesVig!S51)+$M31*(($Q$3-$P$3)*12*ClientesVig!S51)+$M22*(($P$3-$P$4)*12*ClientesVig!S51)+$M22*$P$4*12*ClientesVig!S51*(1-$G51))*1000","v":0},{"$f":"+($M51*(EnergíaVig!Y51-$R$3*12*ClientesVig!T51)+$M40*(($R$3-$Q$3)*12*ClientesVig!T51)+$M31*(($Q$3-$P$3)*12*ClientesVig!T51)+$M22*(($P$3-$P$4)*12*ClientesVig!T51)+$M22*$P$4*12*ClientesVig!T51*(1-$G51))*1000","v":0},{"$f":"+SUMPRODUCT(O51:R51,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J51),0)","v":0.37},null,{"$f":"+PotenciaVig!P51*U51*12*(1-$G51)*1000","v":0},{"$f":"+PotenciaVig!Q51*U51*12*(1-$G51)*1000","v":0}]
[{"$f":"+EnergíaVig!A52","v":"MTD_4 Político"},{"$f":"+ITV_CD!B52","v":"MTD"},{"$f":"+ITV_CD!C52","v":4},{"$f":"+ITV_CD!D52","v":"Político"},{"$f":"+ITV_CD!E52","v":"Et"},{"$f":"+ITV_CD!F52","v":"Pp"},{"$f":"+ITV_CD!G52","v":0.5},"MTD4EtCPEP","MTD4EtCPEFP","MTD4PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H52),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I52),0)","v":8.1099999999999992E-3},null,{"$f":"+($M52*(EnergíaVig!V52-$R$3*12*ClientesVig!Q52)+$M43*(($R$3-$Q$3)*12*ClientesVig!Q52)+$M34*(($Q$3-$P$3)*12*ClientesVig!Q52)+$M25*($P$3*12*ClientesVig!Q52))*(1-$G52)*1000","v":0},{"$f":"+($M52*(EnergíaVig!W52-$R$3*12*ClientesVig!R52)+$M43*(($R$3-$Q$3)*12*ClientesVig!R52)+$M34*(($Q$3-$P$3)*12*ClientesVig!R52)+$M25*($P$3*12*ClientesVig!R52))*(1-$G52)*1000","v":0},{"$f":"+($M52*(EnergíaVig!X52-$R$3*12*ClientesVig!S52)+$M43*(($R$3-$Q$3)*12*ClientesVig!S52)+$M34*(($Q$3-$P$3)*12*ClientesVig!S52)+$M25*($P$3*12*ClientesVig!S52))*(1-$G52)*1000","v":0},{"$f":"+($M52*(EnergíaVig!Y52-$R$3*12*ClientesVig!T52)+$M43*(($R$3-$Q$3)*12*ClientesVig!T52)+$M34*(($Q$3-$P$3)*12*ClientesVig!T52)+$M25*($P$3*12*ClientesVig!T52))*(1-$G52)*1000","v":0},{"$f":"+SUMPRODUCT(O52:R52,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J52),0)","v":0.37},null,{"$f":"+PotenciaVig!P52*U52*12*(1-$G52)*1000","v":0},{"$f":"+PotenciaVig!Q52*U52*12*(1-$G52)*1000","v":0}]
[{"$f":"+EnergíaVig!A53","v":"MTD_4 Cruz Roja"},{"$f":"+ITV_CD!B53","v":"MTD"},{"$f":"+ITV_CD!C53","v":4},{"$f":"+ITV_CD!D53","v":"Cruz Roja"},{"$f":"+ITV_CD!E53","v":"Et"},{"$f":"+ITV_CD!F53","v":"Pp"},{"$f":"+ITV_CD!G53","v":0.5},{"$f":"+B53&C53&E53&$A$3","v":"MTD4EtCPEP"},{"$f":"+B53&C53&E53&$A$4","v":"MTD4EtCPEFP"},{"$f":"+B53&C53&F53&$A$3","v":"MTD4PpCPEP"},null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H53),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I53),0)","v":8.1099999999999992E-3},null,{"$f":"+EnergíaVig!V53*$M53*(1-$G53)*1000","v":0},{"$f":"+EnergíaVig!W53*$M53*(1-$G53)*1000","v":0},{"$f":"+EnergíaVig!X53*$M53*(1-$G53)*1000","v":0},{"$f":"+EnergíaVig!Y53*$M53*(1-$G53)*1000","v":0},{"$f":"+EnergíaVig!Z53*$M53*(1-$G53)*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J53),0)","v":0.37},null,{"$f":"+PotenciaVig!P53*U53*12*(1-$G53)*1000","v":0},{"$f":"+PotenciaVig!Q53*U53*12*(1-$G53)*1000","v":0}]
[{"$f":"+EnergíaVig!A54","v":"BTH"},{"$f":"+ITV_CD!B54","v":"BTH"},{"$f":"+ITV_CD!C54","v":1},null,null,null,null,"BTH1CPEP","BTH1CPEFP","BTH1CPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H54),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I54),0)","v":0},null,{"$f":"+SUM(O55:O57)","v":197450.25980126014},{"$f":"+SUM(P55:P57)","v":200924.52167857729},null,null,{"$f":"+SUM(S55:S57)","v":664957.692354706},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J54),0)","v":0},null,{"$f":"+SUM(W55:W57)","v":20497.153107927432},{"$f":"+SUM(X55:X57)","v":20858.114949111769},null,{"$f":"+SUM(W54,O54)/SUM($W$7,$O$7)","v":5.1405311015996361E-3}]
[{"$f":"+EnergíaVig!A55","v":"BTH Punta"},{"$f":"+ITV_CD!B55","v":"BTH"},{"$f":"+ITV_CD!C55","v":1},{"$f":"+ITV_CD!D55","v":"Regular"},{"$f":"+ITV_CD!E55","v":"Ep"},{"$f":"+ITV_CD!F55","v":"Pp"},{"$f":"+ITV_CD!G55","v":0},"BTH1EpCPEP","BTH1EpCPEFP","BTH1PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H55),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I55),0)","v":1.0540000000000001E-2},null,{"$f":"+EnergíaVig!V55*$M55*(1-$G55)*1000","v":64097.18997644043},{"$f":"+EnergíaVig!W55*$M55*(1-$G55)*1000","v":65226.214353639036},{"$f":"+EnergíaVig!X55*$M55*(1-$G55)*1000","v":66407.281168773479},{"$f":"+EnergíaVig!Y55*$M55*(1-$G55)*1000","v":67538.385042602124},{"$f":"+SUMPRODUCT(O55:R55,PremisaCosto!$F$69:$I$69)","v":215866.634879107},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J55),0)","v":0.28999999999999998},null,{"$f":"+PotenciaVig!P55*U55*12*(1-$G55)*1000","v":18986.465414753497},{"$f":"+PotenciaVig!Q55*U55*12*(1-$G55)*1000","v":19320.864825785011},null,{"$f":"+SUM(W55,O55)/SUM($W$7,$O$7)","v":1.9596200242623504E-3}]
[{"$f":"+EnergíaVig!A56","v":"BTH Fuera de Punta Medio"},{"$f":"+ITV_CD!B56","v":"BTH"},{"$f":"+ITV_CD!C56","v":1},{"$f":"+ITV_CD!D56","v":"Regular"},"Efp",{"$f":"+ITV_CD!F56","v":"Pfp"},{"$f":"+ITV_CD!G56","v":0},{"$f":"+B56&C56&E56&$A$3","v":"BTH1EfpCPEP"},{"$f":"+B56&C56&E56&$A$4","v":"BTH1EfpCPEFP"},{"$f":"+B56&C56&F56&$A$3","v":"BTH1PfpCPEP"},null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H56),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I56),0)","v":7.2500000000000004E-3},null,{"$f":"+EnergíaVig!V56*$M56*(1-$G56)*1000","v":52701.194766539775},{"$f":"+EnergíaVig!W56*$M56*(1-$G56)*1000","v":53627.249158009836},{"$f":"+EnergíaVig!X56*$M56*(1-$G56)*1000","v":54596.178703021222},{"$f":"+EnergíaVig!Y56*$M56*(1-$G56)*1000","v":55524.577997748362},{"$f":"+SUMPRODUCT(O56:R56,PremisaCosto!$F$69:$I$69)","v":177477.65313147655},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J56),0)","v":0.02},null,{"$f":"+PotenciaVig!P56*U56*12*(1-$G56)*1000","v":714.73650233261537},{"$f":"+PotenciaVig!Q56*U56*12*(1-$G56)*1000","v":727.29444495402606},null,{"$f":"+SUM(W56,O56)/SUM($W$7,$O$7)","v":1.2598738950067704E-3}]
[{"$f":"+EnergíaVig!A57","v":"BTH Fuera de Punta Bajo"},{"$f":"+ITV_CD!B57","v":"BTH"},{"$f":"+ITV_CD!C57","v":1},{"$f":"+ITV_CD!D57","v":"Regular"},"Efp",{"$f":"+ITV_CD!F57","v":"Pfp"},{"$f":"+ITV_CD!G57","v":0},"BTH1EfpCPEP","BTH1EfpCPEFP","BTH1PfpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H57),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I57),0)","v":7.2500000000000004E-3},null,{"$f":"+EnergíaVig!V57*$M57*(1-$G57)*1000","v":80651.87505827994},{"$f":"+EnergíaVig!W57*$M57*(1-$G57)*1000","v":82071.058166928415},{"$f":"+EnergíaVig!X57*$M57*(1-$G57)*1000","v":83555.779943281654},{"$f":"+EnergíaVig!Y57*$M57*(1-$G57)*1000","v":84977.988218218918},{"$f":"+SUMPRODUCT(O57:R57,PremisaCosto!$F$69:$I$69)","v":271613.40434412245},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J57),0)","v":0.02},null,{"$f":"+PotenciaVig!P57*U57*12*(1-$G57)*1000","v":795.95119084131852},{"$f":"+PotenciaVig!Q57*U57*12*(1-$G57)*1000","v":809.95567837272995},null,{"$f":"+SUM(W57,O57)/SUM($W$7,$O$7)","v":1.9210371823305151E-3}]
[{"$f":"+EnergíaVig!A58","v":"BTD"},{"$f":"+ITV_CD!B58","v":"BTD"},{"$f":"+ITV_CD!C58","v":1},null,null,null,null,"BTD1CPEP","BTD1CPEFP","BTD1CPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H58),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I58),0)","v":0},null,{"$f":"+SUM(O59:O93)","v":12380298.743667964},{"$f":"+SUM(P59:P93)","v":12600878.442848969},null,null,{"$f":"+SUM(S59:S93)","v":41705398.778504252},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J58),0)","v":0},null,{"$f":"+SUM(W59:W93)","v":1358270.9805152633},{"$f":"+SUM(X59:X93)","v":1382432.4653902287},null,{"$f":"+SUM(W58,O58)/SUM($W$7,$O$7)","v":0.32403938186724801}]
[{"$f":"+EnergíaVig!A59","v":"BTD_1 (0-10,000)"},{"$f":"+ITV_CD!B59","v":"BTD"},{"$f":"+ITV_CD!C59","v":1},null,null,null,null,"BTD1CPEP","BTD1CPEFP","BTD1CPEP",null,null,{"$f":"+M60","v":8.1099999999999992E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O59:R59,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U60","v":0.25}]
[{"$f":"+EnergíaVig!A60","v":"BTD_1 Regular"},{"$f":"+ITV_CD!B60","v":"BTD"},{"$f":"+ITV_CD!C60","v":1},{"$f":"+ITV_CD!D60","v":"Regular"},{"$f":"+ITV_CD!E60","v":"Et"},{"$f":"+ITV_CD!F60","v":"Pp"},{"$f":"+ITV_CD!G60","v":0},"BTD1EtCPEP","BTD1EtCPEFP","BTD1PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H60),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I60),0)","v":8.1099999999999992E-3},null,{"$f":"+EnergíaVig!V60*$M60*(1-$G60)*1000","v":5094022.1513513969},{"$f":"+EnergíaVig!W60*$M60*(1-$G60)*1000","v":5184791.1328822635},{"$f":"+EnergíaVig!X60*$M60*(1-$G60)*1000","v":5279656.3278372632},{"$f":"+EnergíaVig!Y60*$M60*(1-$G60)*1000","v":5370294.9860631013},{"$f":"+EnergíaVig!Z60*$M60*(1-$G60)*1000","v":17160091.564984903},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J60),0)","v":0.25},null,{"$f":"+PotenciaVig!P60*U60*12*(1-$G60)*1000","v":617535.02455704089},{"$f":"+PotenciaVig!Q60*U60*12*(1-$G60)*1000","v":628514.51503997459}]
[{"$f":"+EnergíaVig!A61","v":"BTD_1 Agro"},{"$f":"+ITV_CD!B61","v":"BTD"},{"$f":"+ITV_CD!C61","v":1},{"$f":"+ITV_CD!D61","v":"Agropecuario"},{"$f":"+ITV_CD!E61","v":"Et"},{"$f":"+ITV_CD!F61","v":"Pp"},{"$f":"+ITV_CD!G61","v":0.05},"BTD1EtCPEP","BTD1EtCPEFP","BTD1PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H61),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I61),0)","v":8.1099999999999992E-3},null,{"$f":"+EnergíaVig!V61*$M61*(1-$G61)*1000","v":20459.334092780828},{"$f":"+EnergíaVig!W61*$M61*(1-$G61)*1000","v":20824.289140004374},{"$f":"+EnergíaVig!X61*$M61*(1-$G61)*1000","v":21205.680865449969},{"$f":"+EnergíaVig!Y61*$M61*(1-$G61)*1000","v":21570.000167017544},{"$f":"+EnergíaVig!Z61*$M61*(1-$G61)*1000","v":68922.478072866856},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J61),0)","v":0.25},null,{"$f":"+PotenciaVig!P61*U61*12*(1-$G61)*1000","v":3612.6045447932302},{"$f":"+PotenciaVig!Q61*U61*12*(1-$G61)*1000","v":3677.0404953396164}]
[{"$f":"+EnergíaVig!A62","v":"BTD_1 Jub. 1"},{"$f":"+ITV_CD!B62","v":"BTD"},{"$f":"+ITV_CD!C62","v":1},{"$f":"+ITV_CD!D62","v":"Jubilados - 1"},{"$f":"+ITV_CD!E62","v":"Et"},{"$f":"+ITV_CD!F62","v":"Pp"},{"$f":"+ITV_CD!G62","v":0.25},"BTD1EtCPEP","BTD1EtCPEFP","BTD1PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H62),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I62),0)","v":8.1099999999999992E-3},null,{"$f":"+EnergíaVig!V62*$M62*(1-$G62)*1000","v":0},{"$f":"+EnergíaVig!W62*$M62*(1-$G62)*1000","v":0},{"$f":"+EnergíaVig!X62*$M62*(1-$G62)*1000","v":0},{"$f":"+EnergíaVig!Y62*$M62*(1-$G62)*1000","v":0},{"$f":"+EnergíaVig!Z62*$M62*(1-$G62)*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J62),0)","v":0.25},null,{"$f":"+PotenciaVig!P62*U62*12*(1-$G62)*1000","v":0},{"$f":"+PotenciaVig!Q62*U62*12*(1-$G62)*1000","v":0}]
[{"$f":"+EnergíaVig!A63","v":"BTD_1 Jub. 2"},{"$f":"+ITV_CD!B63","v":"BTD"},{"$f":"+ITV_CD!C63","v":1},{"$f":"+ITV_CD!D63","v":"Jubilados - 2"},{"$f":"+ITV_CD!E63","v":"Et"},{"$f":"+ITV_CD!F63","v":"Pp"},{"$f":"+ITV_CD!G63","v":0.25},"BTD1EtCPEP","BTD1EtCPEFP","BTD1PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H63),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I63),0)","v":8.1099999999999992E-3},null,{"$f":"+((EnergíaVig!V63-ClientesVig!Q63*0.6*12)+(ClientesVig!Q63*0.6*12)*(1-$G63))*$M63*1000","v":3397.3167760863712},{"$f":"+((EnergíaVig!W63-ClientesVig!R63*0.6*12)+(ClientesVig!R63*0.6*12)*(1-$G63))*$M63*1000","v":3432.372313822651},{"$f":"+((EnergíaVig!X63-ClientesVig!S63*0.6*12)+(ClientesVig!S63*0.6*12)*(1-$G63))*$M63*1000","v":3471.063409892331},{"$f":"+((EnergíaVig!Y63-ClientesVig!T63*0.6*12)+(ClientesVig!T63*0.6*12)*(1-$G63))*$M63*1000","v":3512.696714412913},{"$f":"+((EnergíaVig!Z63-ClientesVig!U63*0.6*12)+(ClientesVig!U63*0.6*12)*(1-$G63))*$M63*1000","v":11656.154925022218},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J63),0)","v":0.25},null,{"$f":"+PotenciaVig!P63*U63*12*(1-$G63)*1000","v":490.85788545268639},{"$f":"+PotenciaVig!Q63*U63*12*(1-$G63)*1000","v":496.20382296333167}]
[{"$f":"+EnergíaVig!A64","v":"BTD_1 Discap."},{"$f":"+ITV_CD!B64","v":"BTD"},{"$f":"+ITV_CD!C64","v":1},{"$f":"+ITV_CD!D64","v":"Jubilados - 1"},{"$f":"+ITV_CD!E64","v":"Et"},{"$f":"+ITV_CD!F64","v":"Pp"},{"$f":"+ITV_CD!G64","v":0.25},"BTD1EtCPEP","BTD1EtCPEFP","BTD1PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H64),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I64),0)","v":8.1099999999999992E-3},null,{"$f":"+EnergíaVig!V64*$M64*(1-$G64)*1000","v":0},{"$f":"+EnergíaVig!W64*$M64*(1-$G64)*1000","v":0},{"$f":"+EnergíaVig!X64*$M64*(1-$G64)*1000","v":0},{"$f":"+EnergíaVig!Y64*$M64*(1-$G64)*1000","v":0},{"$f":"+EnergíaVig!Z64*$M64*(1-$G64)*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J64),0)","v":0.25},null,{"$f":"+PotenciaVig!P64*U64*12*(1-$G64)*1000","v":0},{"$f":"+PotenciaVig!Q64*U64*12*(1-$G64)*1000","v":0}]
[{"$f":"+EnergíaVig!A65","v":"BTD_1 Discapacitados 601-más"},{"$f":"+ITV_CD!B65","v":"BTD"},{"$f":"+ITV_CD!C65","v":1},{"$f":"+ITV_CD!D65","v":"Jubilados - 2"},{"$f":"+ITV_CD!E65","v":"Et"},{"$f":"+ITV_CD!F65","v":"Pp"},{"$f":"+ITV_CD!G65","v":0.25},"BTD1EtCPEP","BTD1EtCPEFP","BTD1PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H65),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I65),0)","v":8.1099999999999992E-3},null,{"$f":"+((EnergíaVig!V65-ClientesVig!Q65*0.6*12)+(ClientesVig!Q65*0.6*12)*(1-$G65))*$M65*1000","v":0},{"$f":"+((EnergíaVig!W65-ClientesVig!R65*0.6*12)+(ClientesVig!R65*0.6*12)*(1-$G65))*$M65*1000","v":0},{"$f":"+((EnergíaVig!X65-ClientesVig!S65*0.6*12)+(ClientesVig!S65*0.6*12)*(1-$G65))*$M65*1000","v":0},{"$f":"+((EnergíaVig!Y65-ClientesVig!T65*0.6*12)+(ClientesVig!T65*0.6*12)*(1-$G65))*$M65*1000","v":0},{"$f":"+((EnergíaVig!Z65-ClientesVig!U65*0.6*12)+(ClientesVig!U65*0.6*12)*(1-$G65))*$M65*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J65),0)","v":0.25},null,{"$f":"+PotenciaVig!P65*U65*12*(1-$G65)*1000","v":0},{"$f":"+PotenciaVig!Q65*U65*12*(1-$G65)*1000","v":0}]
[{"$f":"+EnergíaVig!A66","v":"BTD_1 Político"},{"$f":"+ITV_CD!B66","v":"BTD"},{"$f":"+ITV_CD!C66","v":1},{"$f":"+ITV_CD!D66","v":"Político"},{"$f":"+ITV_CD!E66","v":"Et"},{"$f":"+ITV_CD!F66","v":"Pp"},{"$f":"+ITV_CD!G66","v":0.5},"BTD1EtCPEP","BTD1EtCPEFP","BTD1PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H66),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I66),0)","v":8.1099999999999992E-3},null,{"$f":"+EnergíaVig!V66*$M66*(1-$G66)*1000","v":353.73795909271536},{"$f":"+EnergíaVig!W66*$M66*(1-$G66)*1000","v":360.04796180248081},{"$f":"+EnergíaVig!X66*$M66*(1-$G66)*1000","v":366.64215152352256},{"$f":"+EnergíaVig!Y66*$M66*(1-$G66)*1000","v":372.94116231293384},{"$f":"+EnergíaVig!Z66*$M66*(1-$G66)*1000","v":1191.6564155287497},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J66),0)","v":0.25},null,{"$f":"+PotenciaVig!P66*U66*12*(1-$G66)*1000","v":115.52600327447645},{"$f":"+PotenciaVig!Q66*U66*12*(1-$G66)*1000","v":117.5865741843328}]
[{"$f":"+EnergíaVig!A67","v":"BTD_1 Cruz Roja"},{"$f":"+ITV_CD!B67","v":"BTD"},{"$f":"+ITV_CD!C67","v":1},{"$f":"+ITV_CD!D67","v":"Cruz Roja"},{"$f":"+ITV_CD!E67","v":"Et"},{"$f":"+ITV_CD!F67","v":"Pp"},{"$f":"+ITV_CD!G67","v":1},{"$f":"+B67&C67&E67&$A$3","v":"BTD1EtCPEP"},{"$f":"+B67&C67&E67&$A$4","v":"BTD1EtCPEFP"},{"$f":"+B67&C67&F67&$A$3","v":"BTD1PpCPEP"},null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H67),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I67),0)","v":8.1099999999999992E-3},null,{"$f":"+EnergíaVig!V67*$M67*(1-$G67)*1000","v":0},{"$f":"+EnergíaVig!W67*$M67*(1-$G67)*1000","v":0},{"$f":"+EnergíaVig!X67*$M67*(1-$G67)*1000","v":0},{"$f":"+EnergíaVig!Y67*$M67*(1-$G67)*1000","v":0},{"$f":"+EnergíaVig!Z67*$M67*(1-$G67)*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J67),0)","v":0.25},null,{"$f":"+PotenciaVig!P67*U67*12*(1-$G67)*1000","v":0},{"$f":"+PotenciaVig!Q67*U67*12*(1-$G67)*1000","v":0}]
[{"$f":"+EnergíaVig!A68","v":"BTD_2 (10,001-30,000)"},{"$f":"+ITV_CD!B68","v":"BTD"},{"$f":"+ITV_CD!C68","v":2},null,null,null,null,"BTD2CPEP","BTD2CPEFP","BTD2CPEP",null,null,{"$f":"+M69","v":8.1099999999999992E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O68:R68,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U69","v":0.25}]
[{"$f":"+EnergíaVig!A69","v":"BTD_2 Regular"},{"$f":"+ITV_CD!B69","v":"BTD"},{"$f":"+ITV_CD!C69","v":2},{"$f":"+ITV_CD!D69","v":"Regular"},{"$f":"+ITV_CD!E69","v":"Et"},{"$f":"+ITV_CD!F69","v":"Pp"},{"$f":"+ITV_CD!G69","v":0},"BTD2EtCPEP","BTD2EtCPEFP","BTD2PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H69),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I69),0)","v":8.1099999999999992E-3},null,{"$f":"+($M69*(EnergíaVig!V69-$P$3*12*ClientesVig!Q69)+$M60*($P$3*12*ClientesVig!Q69))*(1-$G69)*1000","v":3284391.5083035282},{"$f":"+($M69*(EnergíaVig!W69-$P$3*12*ClientesVig!R69)+$M60*($P$3*12*ClientesVig!R69))*(1-$G69)*1000","v":3342914.193274749},{"$f":"+($M69*(EnergíaVig!X69-$P$3*12*ClientesVig!S69)+$M60*($P$3*12*ClientesVig!S69))*(1-$G69)*1000","v":3404077.9661409524},{"$f":"+($M69*(EnergíaVig!Y69-$P$3*12*ClientesVig!T69)+$M60*($P$3*12*ClientesVig!T69))*(1-$G69)*1000","v":3462516.904218649},{"$f":"+SUMPRODUCT(O69:R69,PremisaCosto!$F$69:$I$69)","v":11064034.662053112},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J69),0)","v":0.25},null,{"$f":"+PotenciaVig!P69*U69*12*(1-$G69)*1000","v":370239.30678880663},{"$f":"+PotenciaVig!Q69*U69*12*(1-$G69)*1000","v":376823.17559617467}]
[{"$f":"+EnergíaVig!A70","v":"BTD_2 Agro"},{"$f":"+ITV_CD!B70","v":"BTD"},{"$f":"+ITV_CD!C70","v":2},{"$f":"+ITV_CD!D70","v":"Agropecuario"},{"$f":"+ITV_CD!E70","v":"Et"},{"$f":"+ITV_CD!F70","v":"Pp"},{"$f":"+ITV_CD!G70","v":0.05},"BTD2EtCPEP","BTD2EtCPEFP","BTD2PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H70),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I70),0)","v":8.1099999999999992E-3},null,{"$f":"+($M70*(EnergíaVig!V70-$P$3*12*ClientesVig!Q70)+$M61*($P$3*12*ClientesVig!Q70))*(1-$G70)*1000","v":16988.499254069269},{"$f":"+($M70*(EnergíaVig!W70-$P$3*12*ClientesVig!R70)+$M61*($P$3*12*ClientesVig!R70))*(1-$G70)*1000","v":17291.5413041873},{"$f":"+($M70*(EnergíaVig!X70-$P$3*12*ClientesVig!S70)+$M61*($P$3*12*ClientesVig!S70))*(1-$G70)*1000","v":17608.231623327596},{"$f":"+($M70*(EnergíaVig!Y70-$P$3*12*ClientesVig!T70)+$M61*($P$3*12*ClientesVig!T70))*(1-$G70)*1000","v":17910.745779206583},{"$f":"+SUMPRODUCT(O70:R70,PremisaCosto!$F$69:$I$69)","v":57230.08686498052},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J70),0)","v":0.25},null,{"$f":"+PotenciaVig!P70*U70*12*(1-$G70)*1000","v":1856.6092950211885},{"$f":"+PotenciaVig!Q70*U70*12*(1-$G70)*1000","v":1889.7245677377582}]
[{"$f":"+EnergíaVig!A71","v":"BTD_2 Jub. 1"},{"$f":"+ITV_CD!B71","v":"BTD"},{"$f":"+ITV_CD!C71","v":2},{"$f":"+ITV_CD!D71","v":"Jubilados - 1"},{"$f":"+ITV_CD!E71","v":"Et"},{"$f":"+ITV_CD!F71","v":"Pp"},{"$f":"+ITV_CD!G71","v":0.25},"BTD2EtCPEP","BTD2EtCPEFP","BTD2PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H71),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I71),0)","v":8.1099999999999992E-3},null,{"$f":"+($M71*(EnergíaVig!V71-$P$3*12*ClientesVig!Q71)+$M62*($P$3*12*ClientesVig!Q71))*(1-$G71)*1000","v":0},{"$f":"+($M71*(EnergíaVig!W71-$P$3*12*ClientesVig!R71)+$M62*($P$3*12*ClientesVig!R71))*(1-$G71)*1000","v":0},{"$f":"+($M71*(EnergíaVig!X71-$P$3*12*ClientesVig!S71)+$M62*($P$3*12*ClientesVig!S71))*(1-$G71)*1000","v":0},{"$f":"+($M71*(EnergíaVig!Y71-$P$3*12*ClientesVig!T71)+$M62*($P$3*12*ClientesVig!T71))*(1-$G71)*1000","v":0},{"$f":"+SUMPRODUCT(O71:R71,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J71),0)","v":0.25},null,{"$f":"+PotenciaVig!P71*U71*12*(1-$G71)*1000","v":0},{"$f":"+PotenciaVig!Q71*U71*12*(1-$G71)*1000","v":0}]
[{"$f":"+EnergíaVig!A72","v":"BTD_2 Jub. 2"},{"$f":"+ITV_CD!B72","v":"BTD"},{"$f":"+ITV_CD!C72","v":2},{"$f":"+ITV_CD!D72","v":"Jubilados - 2"},{"$f":"+ITV_CD!E72","v":"Et"},{"$f":"+ITV_CD!F72","v":"Pp"},{"$f":"+ITV_CD!G72","v":0.25},"BTD2EtCPEP","BTD2EtCPEFP","BTD2PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H72),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I72),0)","v":8.1099999999999992E-3},null,{"$f":"+($M72*(EnergíaVig!V72-$P$3*12*ClientesVig!Q72)+$M63*($P$3*12*ClientesVig!Q72-$P$4*12*ClientesVig!Q72)+$M63*$P$4*12*ClientesVig!Q72*(1-$G72))*1000","v":3227.937757512726},{"$f":"+($M72*(EnergíaVig!W72-$P$3*12*ClientesVig!R72)+$M63*($P$3*12*ClientesVig!R72-$P$4*12*ClientesVig!R72)+$M63*$P$4*12*ClientesVig!R72*(1-$G72))*1000","v":3262.4731935637974},{"$f":"+($M72*(EnergíaVig!X72-$P$3*12*ClientesVig!S72)+$M63*($P$3*12*ClientesVig!S72-$P$4*12*ClientesVig!S72)+$M63*$P$4*12*ClientesVig!S72*(1-$G72))*1000","v":3300.45948654633},{"$f":"+($M72*(EnergíaVig!Y72-$P$3*12*ClientesVig!T72)+$M63*($P$3*12*ClientesVig!T72-$P$4*12*ClientesVig!T72)+$M63*$P$4*12*ClientesVig!T72*(1-$G72))*1000","v":3341.2510403533993},{"$f":"+SUMPRODUCT(O72:R72,PremisaCosto!$F$69:$I$69)","v":10775.858449917525},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J72),0)","v":0.25},null,{"$f":"+PotenciaVig!P72*U72*12*(1-$G72)*1000","v":289.94861140693564},{"$f":"+PotenciaVig!Q72*U72*12*(1-$G72)*1000","v":293.1064442620609}]
[{"$f":"+EnergíaVig!A73","v":"BTD_2 Discap."},{"$f":"+ITV_CD!B73","v":"BTD"},{"$f":"+ITV_CD!C73","v":2},{"$f":"+ITV_CD!D73","v":"Jubilados - 1"},{"$f":"+ITV_CD!E73","v":"Et"},{"$f":"+ITV_CD!F73","v":"Pp"},{"$f":"+ITV_CD!G73","v":0.25},"BTD2EtCPEP","BTD2EtCPEFP","BTD2PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H73),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I73),0)","v":8.1099999999999992E-3},null,{"$f":"+($M73*(EnergíaVig!V73-$P$3*12*ClientesVig!Q73)+$M64*($P$3*12*ClientesVig!Q73))*(1-$G73)*1000","v":0},{"$f":"+($M73*(EnergíaVig!W73-$P$3*12*ClientesVig!R73)+$M64*($P$3*12*ClientesVig!R73))*(1-$G73)*1000","v":0},{"$f":"+($M73*(EnergíaVig!X73-$P$3*12*ClientesVig!S73)+$M64*($P$3*12*ClientesVig!S73))*(1-$G73)*1000","v":0},{"$f":"+($M73*(EnergíaVig!Y73-$P$3*12*ClientesVig!T73)+$M64*($P$3*12*ClientesVig!T73))*(1-$G73)*1000","v":0},{"$f":"+SUMPRODUCT(O73:R73,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J73),0)","v":0.25},null,{"$f":"+PotenciaVig!P73*U73*12*(1-$G73)*1000","v":0},{"$f":"+PotenciaVig!Q73*U73*12*(1-$G73)*1000","v":0}]
[{"$f":"+EnergíaVig!A74","v":"BTD_2 Discapacitados 601-más"},{"$f":"+ITV_CD!B74","v":"BTD"},{"$f":"+ITV_CD!C74","v":2},{"$f":"+ITV_CD!D74","v":"Jubilados - 2"},{"$f":"+ITV_CD!E74","v":"Et"},{"$f":"+ITV_CD!F74","v":"Pp"},{"$f":"+ITV_CD!G74","v":0.25},"BTD2EtCPEP","BTD2EtCPEFP","BTD2PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H74),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I74),0)","v":8.1099999999999992E-3},null,{"$f":"+($M74*(EnergíaVig!V74-$P$3*12*ClientesVig!Q74)+$M65*($P$3*12*ClientesVig!Q74-$P$4*12*ClientesVig!Q74)+$M65*$P$4*12*ClientesVig!Q74*(1-$G74))*1000","v":0},{"$f":"+($M74*(EnergíaVig!W74-$P$3*12*ClientesVig!R74)+$M65*($P$3*12*ClientesVig!R74-$P$4*12*ClientesVig!R74)+$M65*$P$4*12*ClientesVig!R74*(1-$G74))*1000","v":0},{"$f":"+($M74*(EnergíaVig!X74-$P$3*12*ClientesVig!S74)+$M65*($P$3*12*ClientesVig!S74-$P$4*12*ClientesVig!S74)+$M65*$P$4*12*ClientesVig!S74*(1-$G74))*1000","v":0},{"$f":"+($M74*(EnergíaVig!Y74-$P$3*12*ClientesVig!T74)+$M65*($P$3*12*ClientesVig!T74-$P$4*12*ClientesVig!T74)+$M65*$P$4*12*ClientesVig!T74*(1-$G74))*1000","v":0},{"$f":"+SUMPRODUCT(O74:R74,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J74),0)","v":0.25},null,{"$f":"+PotenciaVig!P74*U74*12*(1-$G74)*1000","v":0},{"$f":"+PotenciaVig!Q74*U74*12*(1-$G74)*1000","v":0}]
[{"$f":"+EnergíaVig!A75","v":"BTD_2 Político"},{"$f":"+ITV_CD!B75","v":"BTD"},{"$f":"+ITV_CD!C75","v":2},{"$f":"+ITV_CD!D75","v":"Político"},{"$f":"+ITV_CD!E75","v":"Et"},{"$f":"+ITV_CD!F75","v":"Pp"},{"$f":"+ITV_CD!G75","v":0.5},"BTD2EtCPEP","BTD2EtCPEFP","BTD2PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H75),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I75),0)","v":8.1099999999999992E-3},null,{"$f":"+($M75*(EnergíaVig!V75-$P$3*12*ClientesVig!Q75)+$M66*($P$3*12*ClientesVig!Q75))*(1-$G75)*1000","v":463.62379215880225},{"$f":"+($M75*(EnergíaVig!W75-$P$3*12*ClientesVig!R75)+$M66*($P$3*12*ClientesVig!R75))*(1-$G75)*1000","v":471.89394612344074},{"$f":"+($M75*(EnergíaVig!X75-$P$3*12*ClientesVig!S75)+$M66*($P$3*12*ClientesVig!S75))*(1-$G75)*1000","v":480.53656749357947},{"$f":"+($M75*(EnergíaVig!Y75-$P$3*12*ClientesVig!T75)+$M66*($P$3*12*ClientesVig!T75))*(1-$G75)*1000","v":488.79231498679849},{"$f":"+SUMPRODUCT(O75:R75,PremisaCosto!$F$69:$I$69)","v":1561.8348331483371},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J75),0)","v":0.25},null,{"$f":"+PotenciaVig!P75*U75*12*(1-$G75)*1000","v":110.7818721744147},{"$f":"+PotenciaVig!Q75*U75*12*(1-$G75)*1000","v":112.75782474502059}]
[{"$f":"+EnergíaVig!A76","v":"BTD_2 Cruz Roja"},{"$f":"+ITV_CD!B76","v":"BTD"},{"$f":"+ITV_CD!C76","v":2},{"$f":"+ITV_CD!D76","v":"Cruz Roja"},{"$f":"+ITV_CD!E76","v":"Et"},{"$f":"+ITV_CD!F76","v":"Pp"},{"$f":"+ITV_CD!G76","v":1},{"$f":"+B76&C76&E76&$A$3","v":"BTD2EtCPEP"},{"$f":"+B76&C76&E76&$A$4","v":"BTD2EtCPEFP"},{"$f":"+B76&C76&F76&$A$3","v":"BTD2PpCPEP"},null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H76),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I76),0)","v":8.1099999999999992E-3},null,{"$f":"+EnergíaVig!V76*$M76*(1-$G76)*1000","v":0},{"$f":"+EnergíaVig!W76*$M76*(1-$G76)*1000","v":0},{"$f":"+EnergíaVig!X76*$M76*(1-$G76)*1000","v":0},{"$f":"+EnergíaVig!Y76*$M76*(1-$G76)*1000","v":0},{"$f":"+EnergíaVig!Z76*$M76*(1-$G76)*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J76),0)","v":0.25},null,{"$f":"+PotenciaVig!P76*U76*12*(1-$G76)*1000","v":0},{"$f":"+PotenciaVig!Q76*U76*12*(1-$G76)*1000","v":0}]
[{"$f":"+EnergíaVig!A77","v":"BTD_3 (30,001-50,000)"},{"$f":"+ITV_CD!B77","v":"BTD"},{"$f":"+ITV_CD!C77","v":3},null,null,null,null,"BTD3CPEP","BTD3CPEFP","BTD3CPEP",null,null,{"$f":"+M78","v":8.1099999999999992E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O77:R77,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U78","v":0.25}]
[{"$f":"+EnergíaVig!A78","v":"BTD_3 Regular"},{"$f":"+ITV_CD!B78","v":"BTD"},{"$f":"+ITV_CD!C78","v":3},{"$f":"+ITV_CD!D78","v":"Regular"},{"$f":"+ITV_CD!E78","v":"Et"},{"$f":"+ITV_CD!F78","v":"Pp"},{"$f":"+ITV_CD!G78","v":0},"BTD3EtCPEP","BTD3EtCPEFP","BTD3PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H78),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I78),0)","v":8.1099999999999992E-3},null,{"$f":"+($M78*(EnergíaVig!V78-$Q$3*12*ClientesVig!Q78)+$M69*(($Q$3-$P$3)*12*ClientesVig!Q78)+$M60*($P$3*12*ClientesVig!Q78))*(1-$G78)*1000","v":1477576.0366032259},{"$f":"+($M78*(EnergíaVig!W78-$Q$3*12*ClientesVig!R78)+$M69*(($Q$3-$P$3)*12*ClientesVig!R78)+$M60*($P$3*12*ClientesVig!R78))*(1-$G78)*1000","v":1503893.1597391665},{"$f":"+($M78*(EnergíaVig!X78-$Q$3*12*ClientesVig!S78)+$M69*(($Q$3-$P$3)*12*ClientesVig!S78)+$M60*($P$3*12*ClientesVig!S78))*(1-$G78)*1000","v":1531398.8690297005},{"$f":"+($M78*(EnergíaVig!Y78-$Q$3*12*ClientesVig!T78)+$M69*(($Q$3-$P$3)*12*ClientesVig!T78)+$M60*($P$3*12*ClientesVig!T78))*(1-$G78)*1000","v":1557681.4252624917},{"$f":"+SUMPRODUCT(O78:R78,PremisaCosto!$F$69:$I$69)","v":4977421.010201266},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J78),0)","v":0.25},null,{"$f":"+PotenciaVig!P78*U78*12*(1-$G78)*1000","v":146760.25350734097},{"$f":"+PotenciaVig!Q78*U78*12*(1-$G78)*1000","v":149373.95880240129}]
[{"$f":"+EnergíaVig!A79","v":"BTD_3 Agro"},{"$f":"+ITV_CD!B79","v":"BTD"},{"$f":"+ITV_CD!C79","v":3},{"$f":"+ITV_CD!D79","v":"Agropecuario"},{"$f":"+ITV_CD!E79","v":"Et"},{"$f":"+ITV_CD!F79","v":"Pp"},{"$f":"+ITV_CD!G79","v":0.05},"BTD3EtCPEP","BTD3EtCPEFP","BTD3PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H79),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I79),0)","v":8.1099999999999992E-3},null,{"$f":"+($M79*(EnergíaVig!V79-$Q$3*12*ClientesVig!Q79)+$M70*(($Q$3-$P$3)*12*ClientesVig!Q79)+$M61*($P$3*12*ClientesVig!Q79))*(1-$G79)*1000","v":5188.2999504795307},{"$f":"+($M79*(EnergíaVig!W79-$Q$3*12*ClientesVig!R79)+$M70*(($Q$3-$P$3)*12*ClientesVig!R79)+$M61*($P$3*12*ClientesVig!R79))*(1-$G79)*1000","v":5280.8492116065245},{"$f":"+($M79*(EnergíaVig!X79-$Q$3*12*ClientesVig!S79)+$M70*(($Q$3-$P$3)*12*ClientesVig!S79)+$M61*($P$3*12*ClientesVig!S79))*(1-$G79)*1000","v":5377.5666639570827},{"$f":"+($M79*(EnergíaVig!Y79-$Q$3*12*ClientesVig!T79)+$M70*(($Q$3-$P$3)*12*ClientesVig!T79)+$M61*($P$3*12*ClientesVig!T79))*(1-$G79)*1000","v":5469.9547058019407},{"$f":"+SUMPRODUCT(O79:R79,PremisaCosto!$F$69:$I$69)","v":17478.109891101445},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J79),0)","v":0.25},null,{"$f":"+PotenciaVig!P79*U79*12*(1-$G79)*1000","v":504.2883139606169},{"$f":"+PotenciaVig!Q79*U79*12*(1-$G79)*1000","v":513.28301472472901}]
[{"$f":"+EnergíaVig!A80","v":"BTD_3 Jub. 1"},{"$f":"+ITV_CD!B80","v":"BTD"},{"$f":"+ITV_CD!C80","v":3},{"$f":"+ITV_CD!D80","v":"Jubilados - 1"},{"$f":"+ITV_CD!E80","v":"Et"},{"$f":"+ITV_CD!F80","v":"Pp"},{"$f":"+ITV_CD!G80","v":0.25},"BTD3EtCPEP","BTD3EtCPEFP","BTD3PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H80),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I80),0)","v":8.1099999999999992E-3},null,{"$f":"+($M80*(EnergíaVig!V80-$Q$3*12*ClientesVig!Q80)+$M71*(($Q$3-$P$3)*12*ClientesVig!Q80)+$M62*($P$3*12*ClientesVig!Q80))*(1-$G80)*1000","v":0},{"$f":"+($M80*(EnergíaVig!W80-$Q$3*12*ClientesVig!R80)+$M71*(($Q$3-$P$3)*12*ClientesVig!R80)+$M62*($P$3*12*ClientesVig!R80))*(1-$G80)*1000","v":0},{"$f":"+($M80*(EnergíaVig!X80-$Q$3*12*ClientesVig!S80)+$M71*(($Q$3-$P$3)*12*ClientesVig!S80)+$M62*($P$3*12*ClientesVig!S80))*(1-$G80)*1000","v":0},{"$f":"+($M80*(EnergíaVig!Y80-$Q$3*12*ClientesVig!T80)+$M71*(($Q$3-$P$3)*12*ClientesVig!T80)+$M62*($P$3*12*ClientesVig!T80))*(1-$G80)*1000","v":0},{"$f":"+SUMPRODUCT(O80:R80,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J80),0)","v":0.25},null,{"$f":"+PotenciaVig!P80*U80*12*(1-$G80)*1000","v":0},{"$f":"+PotenciaVig!Q80*U80*12*(1-$G80)*1000","v":0}]
[{"$f":"+EnergíaVig!A81","v":"BTD_3 Jub. 2"},{"$f":"+ITV_CD!B81","v":"BTD"},{"$f":"+ITV_CD!C81","v":3},{"$f":"+ITV_CD!D81","v":"Jubilados - 2"},{"$f":"+ITV_CD!E81","v":"Et"},{"$f":"+ITV_CD!F81","v":"Pp"},{"$f":"+ITV_CD!G81","v":0.25},"BTD3EtCPEP","BTD3EtCPEFP","BTD3PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H81),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I81),0)","v":8.1099999999999992E-3},null,{"$f":"+($M81*(EnergíaVig!V81-$Q$3*12*ClientesVig!Q81)+$M72*(($Q$3-$P$3)*12*ClientesVig!Q81)+$M63*(($P$3-$P$4)*12*ClientesVig!Q81)+$M63*$P$4*12*ClientesVig!Q81*(1-$G81))*1000","v":0},{"$f":"+($M81*(EnergíaVig!W81-$Q$3*12*ClientesVig!R81)+$M72*(($Q$3-$P$3)*12*ClientesVig!R81)+$M63*(($P$3-$P$4)*12*ClientesVig!R81)+$M63*$P$4*12*ClientesVig!R81*(1-$G81))*1000","v":0},{"$f":"+($M81*(EnergíaVig!X81-$Q$3*12*ClientesVig!S81)+$M72*(($Q$3-$P$3)*12*ClientesVig!S81)+$M63*(($P$3-$P$4)*12*ClientesVig!S81)+$M63*$P$4*12*ClientesVig!S81*(1-$G81))*1000","v":0},{"$f":"+($M81*(EnergíaVig!Y81-$Q$3*12*ClientesVig!T81)+$M72*(($Q$3-$P$3)*12*ClientesVig!T81)+$M63*(($P$3-$P$4)*12*ClientesVig!T81)+$M63*$P$4*12*ClientesVig!T81*(1-$G81))*1000","v":0},{"$f":"+SUMPRODUCT(O81:R81,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J81),0)","v":0.25},null,{"$f":"+PotenciaVig!P81*U81*12*(1-$G81)*1000","v":0},{"$f":"+PotenciaVig!Q81*U81*12*(1-$G81)*1000","v":0}]
[{"$f":"+EnergíaVig!A82","v":"BTD_3 Discap."},{"$f":"+ITV_CD!B82","v":"BTD"},{"$f":"+ITV_CD!C82","v":3},{"$f":"+ITV_CD!D82","v":"Jubilados - 1"},{"$f":"+ITV_CD!E82","v":"Et"},{"$f":"+ITV_CD!F82","v":"Pp"},{"$f":"+ITV_CD!G82","v":0.25},"BTD3EtCPEP","BTD3EtCPEFP","BTD3PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H82),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I82),0)","v":8.1099999999999992E-3},null,{"$f":"+($M82*(EnergíaVig!V82-$Q$3*12*ClientesVig!Q82)+$M73*(($Q$3-$P$3)*12*ClientesVig!Q82)+$M64*($P$3*12*ClientesVig!Q82))*(1-$G82)*1000","v":0},{"$f":"+($M82*(EnergíaVig!W82-$Q$3*12*ClientesVig!R82)+$M73*(($Q$3-$P$3)*12*ClientesVig!R82)+$M64*($P$3*12*ClientesVig!R82))*(1-$G82)*1000","v":0},{"$f":"+($M82*(EnergíaVig!X82-$Q$3*12*ClientesVig!S82)+$M73*(($Q$3-$P$3)*12*ClientesVig!S82)+$M64*($P$3*12*ClientesVig!S82))*(1-$G82)*1000","v":0},{"$f":"+($M82*(EnergíaVig!Y82-$Q$3*12*ClientesVig!T82)+$M73*(($Q$3-$P$3)*12*ClientesVig!T82)+$M64*($P$3*12*ClientesVig!T82))*(1-$G82)*1000","v":0},{"$f":"+SUMPRODUCT(O82:R82,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J82),0)","v":0.25},null,{"$f":"+PotenciaVig!P82*U82*12*(1-$G82)*1000","v":0},{"$f":"+PotenciaVig!Q82*U82*12*(1-$G82)*1000","v":0}]
[{"$f":"+EnergíaVig!A83","v":"BTD_3 Discapacitados 601-más"},{"$f":"+ITV_CD!B83","v":"BTD"},{"$f":"+ITV_CD!C83","v":3},{"$f":"+ITV_CD!D83","v":"Jubilados - 2"},{"$f":"+ITV_CD!E83","v":"Et"},{"$f":"+ITV_CD!F83","v":"Pp"},{"$f":"+ITV_CD!G83","v":0.25},"BTD3EtCPEP","BTD3EtCPEFP","BTD3PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H83),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I83),0)","v":8.1099999999999992E-3},null,{"$f":"+($M83*(EnergíaVig!V83-$Q$3*12*ClientesVig!Q83)+$M74*(($Q$3-$P$3)*12*ClientesVig!Q83)+$M65*(($P$3-$P$4)*12*ClientesVig!Q83)+$M65*$P$4*12*ClientesVig!Q83*(1-$G83))*1000","v":0},{"$f":"+($M83*(EnergíaVig!W83-$Q$3*12*ClientesVig!R83)+$M74*(($Q$3-$P$3)*12*ClientesVig!R83)+$M65*(($P$3-$P$4)*12*ClientesVig!R83)+$M65*$P$4*12*ClientesVig!R83*(1-$G83))*1000","v":0},{"$f":"+($M83*(EnergíaVig!X83-$Q$3*12*ClientesVig!S83)+$M74*(($Q$3-$P$3)*12*ClientesVig!S83)+$M65*(($P$3-$P$4)*12*ClientesVig!S83)+$M65*$P$4*12*ClientesVig!S83*(1-$G83))*1000","v":0},{"$f":"+($M83*(EnergíaVig!Y83-$Q$3*12*ClientesVig!T83)+$M74*(($Q$3-$P$3)*12*ClientesVig!T83)+$M65*(($P$3-$P$4)*12*ClientesVig!T83)+$M65*$P$4*12*ClientesVig!T83*(1-$G83))*1000","v":0},{"$f":"+SUMPRODUCT(O83:R83,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J83),0)","v":0.25},null,{"$f":"+PotenciaVig!P83*U83*12*(1-$G83)*1000","v":0},{"$f":"+PotenciaVig!Q83*U83*12*(1-$G83)*1000","v":0}]
[{"$f":"+EnergíaVig!A84","v":"BTD_3 Político"},{"$f":"+ITV_CD!B84","v":"BTD"},{"$f":"+ITV_CD!C84","v":3},{"$f":"+ITV_CD!D84","v":"Político"},{"$f":"+ITV_CD!E84","v":"Et"},{"$f":"+ITV_CD!F84","v":"Pp"},{"$f":"+ITV_CD!G84","v":0.5},"BTD3EtCPEP","BTD3EtCPEFP","BTD3PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H84),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I84),0)","v":8.1099999999999992E-3},null,{"$f":"+($M84*(EnergíaVig!V84-$Q$3*12*ClientesVig!Q84)+$M75*(($Q$3-$P$3)*12*ClientesVig!Q84)+$M66*($P$3*12*ClientesVig!Q84))*(1-$G84)*1000","v":0},{"$f":"+($M84*(EnergíaVig!W84-$Q$3*12*ClientesVig!R84)+$M75*(($Q$3-$P$3)*12*ClientesVig!R84)+$M66*($P$3*12*ClientesVig!R84))*(1-$G84)*1000","v":0},{"$f":"+($M84*(EnergíaVig!X84-$Q$3*12*ClientesVig!S84)+$M75*(($Q$3-$P$3)*12*ClientesVig!S84)+$M66*($P$3*12*ClientesVig!S84))*(1-$G84)*1000","v":0},{"$f":"+($M84*(EnergíaVig!Y84-$Q$3*12*ClientesVig!T84)+$M75*(($Q$3-$P$3)*12*ClientesVig!T84)+$M66*($P$3*12*ClientesVig!T84))*(1-$G84)*1000","v":0},{"$f":"+SUMPRODUCT(O84:R84,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J84),0)","v":0.25},null,{"$f":"+PotenciaVig!P84*U84*12*(1-$G84)*1000","v":0},{"$f":"+PotenciaVig!Q84*U84*12*(1-$G84)*1000","v":0}]
[{"$f":"+EnergíaVig!A85","v":"BTD_3 Cruz Roja"},{"$f":"+ITV_CD!B85","v":"BTD"},{"$f":"+ITV_CD!C85","v":3},{"$f":"+ITV_CD!D85","v":"Cruz Roja"},{"$f":"+ITV_CD!E85","v":"Et"},{"$f":"+ITV_CD!F85","v":"Pp"},{"$f":"+ITV_CD!G85","v":1},{"$f":"+B85&C85&E85&$A$3","v":"BTD3EtCPEP"},{"$f":"+B85&C85&E85&$A$4","v":"BTD3EtCPEFP"},{"$f":"+B85&C85&F85&$A$3","v":"BTD3PpCPEP"},null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H85),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I85),0)","v":8.1099999999999992E-3},null,{"$f":"+EnergíaVig!V85*$M85*(1-$G85)*1000","v":0},{"$f":"+EnergíaVig!W85*$M85*(1-$G85)*1000","v":0},{"$f":"+EnergíaVig!X85*$M85*(1-$G85)*1000","v":0},{"$f":"+EnergíaVig!Y85*$M85*(1-$G85)*1000","v":0},{"$f":"+EnergíaVig!Z85*$M85*(1-$G85)*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J85),0)","v":0.25},null,{"$f":"+PotenciaVig!P85*U85*12*(1-$G85)*1000","v":0},{"$f":"+PotenciaVig!Q85*U85*12*(1-$G85)*1000","v":0}]
[{"$f":"+EnergíaVig!A86","v":"BTD_4 (50,001-más)"},{"$f":"+ITV_CD!B86","v":"BTD"},{"$f":"+ITV_CD!C86","v":4},null,null,null,null,"BTD4CPEP","BTD4CPEFP","BTD4CPEP",null,null,{"$f":"+M87","v":8.1099999999999992E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O86:R86,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U87","v":0.25}]
[{"$f":"+EnergíaVig!A87","v":"BTD_4 Regular"},{"$f":"+ITV_CD!B87","v":"BTD"},{"$f":"+ITV_CD!C87","v":4},{"$f":"+ITV_CD!D87","v":"Regular"},{"$f":"+ITV_CD!E87","v":"Et"},{"$f":"+ITV_CD!F87","v":"Pp"},{"$f":"+ITV_CD!G87","v":0},"BTD4EtCPEP","BTD4EtCPEFP","BTD4PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H87),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I87),0)","v":8.1099999999999992E-3},null,{"$f":"+($M87*(EnergíaVig!V87-$R$3*12*ClientesVig!Q87)+$M78*(($R$3-$Q$3)*12*ClientesVig!Q87)+$M69*(($Q$3-$P$3)*12*ClientesVig!Q87)+$M60*($P$3*12*ClientesVig!Q87))*(1-$G87)*1000","v":2459309.5294619296},{"$f":"+($M87*(EnergíaVig!W87-$R$3*12*ClientesVig!R87)+$M78*(($R$3-$Q$3)*12*ClientesVig!R87)+$M69*(($Q$3-$P$3)*12*ClientesVig!R87)+$M60*($P$3*12*ClientesVig!R87))*(1-$G87)*1000","v":2503169.5637955507},{"$f":"+($M87*(EnergíaVig!X87-$R$3*12*ClientesVig!S87)+$M78*(($R$3-$Q$3)*12*ClientesVig!S87)+$M69*(($Q$3-$P$3)*12*ClientesVig!S87)+$M60*($P$3*12*ClientesVig!S87))*(1-$G87)*1000","v":2549005.7205056329},{"$f":"+($M87*(EnergíaVig!Y87-$R$3*12*ClientesVig!T87)+$M78*(($R$3-$Q$3)*12*ClientesVig!T87)+$M69*(($Q$3-$P$3)*12*ClientesVig!T87)+$M60*($P$3*12*ClientesVig!T87))*(1-$G87)*1000","v":2592791.9752468108},{"$f":"+SUMPRODUCT(O87:R87,PremisaCosto!$F$69:$I$69)","v":8284770.9531150414},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J87),0)","v":0.25},null,{"$f":"+PotenciaVig!P87*U87*12*(1-$G87)*1000","v":215139.42546185286},{"$f":"+PotenciaVig!Q87*U87*12*(1-$G87)*1000","v":218975.92956226441}]
[{"$f":"+EnergíaVig!A88","v":"BTD_4 Agro"},{"$f":"+ITV_CD!B88","v":"BTD"},{"$f":"+ITV_CD!C88","v":4},{"$f":"+ITV_CD!D88","v":"Agropecuario"},{"$f":"+ITV_CD!E88","v":"Et"},{"$f":"+ITV_CD!F88","v":"Pp"},{"$f":"+ITV_CD!G88","v":0.05},"BTD4EtCPEP","BTD4EtCPEFP","BTD4PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H88),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I88),0)","v":8.1099999999999992E-3},null,{"$f":"+($M88*(EnergíaVig!V88-$R$3*12*ClientesVig!Q88)+$M79*(($R$3-$Q$3)*12*ClientesVig!Q88)+$M70*(($Q$3-$P$3)*12*ClientesVig!Q88)+$M61*($P$3*12*ClientesVig!Q88))*(1-$G88)*1000","v":14920.768365703738},{"$f":"+($M88*(EnergíaVig!W88-$R$3*12*ClientesVig!R88)+$M79*(($R$3-$Q$3)*12*ClientesVig!R88)+$M70*(($Q$3-$P$3)*12*ClientesVig!R88)+$M61*($P$3*12*ClientesVig!R88))*(1-$G88)*1000","v":15186.926086127223},{"$f":"+($M88*(EnergíaVig!X88-$R$3*12*ClientesVig!S88)+$M79*(($R$3-$Q$3)*12*ClientesVig!S88)+$M70*(($Q$3-$P$3)*12*ClientesVig!S88)+$M61*($P$3*12*ClientesVig!S88))*(1-$G88)*1000","v":15465.070896029794},{"$f":"+($M88*(EnergíaVig!Y88-$R$3*12*ClientesVig!T88)+$M79*(($R$3-$Q$3)*12*ClientesVig!T88)+$M70*(($Q$3-$P$3)*12*ClientesVig!T88)+$M61*($P$3*12*ClientesVig!T88))*(1-$G88)*1000","v":15730.764974106505},{"$f":"+SUMPRODUCT(O88:R88,PremisaCosto!$F$69:$I$69)","v":50264.408697368533},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J88),0)","v":0.25},null,{"$f":"+PotenciaVig!P88*U88*12*(1-$G88)*1000","v":1616.353674138116},{"$f":"+PotenciaVig!Q88*U88*12*(1-$G88)*1000","v":1645.183645456827}]
[{"$f":"+EnergíaVig!A89","v":"BTD_4 Jub. 1"},{"$f":"+ITV_CD!B89","v":"BTD"},{"$f":"+ITV_CD!C89","v":4},{"$f":"+ITV_CD!D89","v":"Jubilados - 1"},{"$f":"+ITV_CD!E89","v":"Et"},{"$f":"+ITV_CD!F89","v":"Pp"},{"$f":"+ITV_CD!G89","v":0.25},"BTD4EtCPEP","BTD4EtCPEFP","BTD4PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H89),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I89),0)","v":8.1099999999999992E-3},null,{"$f":"+($M89*(EnergíaVig!V89-$R$3*12*ClientesVig!Q89)+$M80*(($R$3-$Q$3)*12*ClientesVig!Q89)+$M71*(($Q$3-$P$3)*12*ClientesVig!Q89)+$M62*($P$3*12*ClientesVig!Q89))*(1-$G89)*1000","v":0},{"$f":"+($M89*(EnergíaVig!W89-$R$3*12*ClientesVig!R89)+$M80*(($R$3-$Q$3)*12*ClientesVig!R89)+$M71*(($Q$3-$P$3)*12*ClientesVig!R89)+$M62*($P$3*12*ClientesVig!R89))*(1-$G89)*1000","v":0},{"$f":"+($M89*(EnergíaVig!X89-$R$3*12*ClientesVig!S89)+$M80*(($R$3-$Q$3)*12*ClientesVig!S89)+$M71*(($Q$3-$P$3)*12*ClientesVig!S89)+$M62*($P$3*12*ClientesVig!S89))*(1-$G89)*1000","v":0},{"$f":"+($M89*(EnergíaVig!Y89-$R$3*12*ClientesVig!T89)+$M80*(($R$3-$Q$3)*12*ClientesVig!T89)+$M71*(($Q$3-$P$3)*12*ClientesVig!T89)+$M62*($P$3*12*ClientesVig!T89))*(1-$G89)*1000","v":0},{"$f":"+SUMPRODUCT(O89:R89,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J89),0)","v":0.25},null,{"$f":"+PotenciaVig!P89*U89*12*(1-$G89)*1000","v":0},{"$f":"+PotenciaVig!Q89*U89*12*(1-$G89)*1000","v":0}]
[{"$f":"+EnergíaVig!A90","v":"BTD_4 Jub. 2"},{"$f":"+ITV_CD!B90","v":"BTD"},{"$f":"+ITV_CD!C90","v":4},{"$f":"+ITV_CD!D90","v":"Jubilados - 2"},{"$f":"+ITV_CD!E90","v":"Et"},{"$f":"+ITV_CD!F90","v":"Pp"},{"$f":"+ITV_CD!G90","v":0.25},"BTD4EtCPEP","BTD4EtCPEFP","BTD4PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H90),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I90),0)","v":8.1099999999999992E-3},null,{"$f":"+($M90*(EnergíaVig!V90-$R$3*12*ClientesVig!Q90)+$M81*(($R$3-$Q$3)*12*ClientesVig!Q90)+$M72*(($Q$3-$P$3)*12*ClientesVig!Q90)+$M63*(($P$3-$P$4)*12*ClientesVig!Q90)+$M63*$P$4*12*ClientesVig!Q90*(1-$G90))*1000","v":0},{"$f":"+($M90*(EnergíaVig!W90-$R$3*12*ClientesVig!R90)+$M81*(($R$3-$Q$3)*12*ClientesVig!R90)+$M72*(($Q$3-$P$3)*12*ClientesVig!R90)+$M63*(($P$3-$P$4)*12*ClientesVig!R90)+$M63*$P$4*12*ClientesVig!R90*(1-$G90))*1000","v":0},{"$f":"+($M90*(EnergíaVig!X90-$R$3*12*ClientesVig!S90)+$M81*(($R$3-$Q$3)*12*ClientesVig!S90)+$M72*(($Q$3-$P$3)*12*ClientesVig!S90)+$M63*(($P$3-$P$4)*12*ClientesVig!S90)+$M63*$P$4*12*ClientesVig!S90*(1-$G90))*1000","v":0},{"$f":"+($M90*(EnergíaVig!Y90-$R$3*12*ClientesVig!T90)+$M81*(($R$3-$Q$3)*12*ClientesVig!T90)+$M72*(($Q$3-$P$3)*12*ClientesVig!T90)+$M63*(($P$3-$P$4)*12*ClientesVig!T90)+$M63*$P$4*12*ClientesVig!T90*(1-$G90))*1000","v":0},{"$f":"+SUMPRODUCT(O90:R90,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J90),0)","v":0.25},null,{"$f":"+PotenciaVig!P90*U90*12*(1-$G90)*1000","v":0},{"$f":"+PotenciaVig!Q90*U90*12*(1-$G90)*1000","v":0}]
[{"$f":"+EnergíaVig!A91","v":"BTD_4 Discap."},{"$f":"+ITV_CD!B91","v":"BTD"},{"$f":"+ITV_CD!C91","v":4},{"$f":"+ITV_CD!D91","v":"Jubilados - 1"},{"$f":"+ITV_CD!E91","v":"Et"},{"$f":"+ITV_CD!F91","v":"Pp"},{"$f":"+ITV_CD!G91","v":0.25},"BTD4EtCPEP","BTD4EtCPEFP","BTD4PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H91),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I91),0)","v":8.1099999999999992E-3},null,{"$f":"+($M91*(EnergíaVig!V91-$R$3*12*ClientesVig!Q91)+$M82*(($R$3-$Q$3)*12*ClientesVig!Q91)+$M73*(($Q$3-$P$3)*12*ClientesVig!Q91)+$M64*($P$3*12*ClientesVig!Q91))*(1-$G91)*1000","v":0},{"$f":"+($M91*(EnergíaVig!W91-$R$3*12*ClientesVig!R91)+$M82*(($R$3-$Q$3)*12*ClientesVig!R91)+$M73*(($Q$3-$P$3)*12*ClientesVig!R91)+$M64*($P$3*12*ClientesVig!R91))*(1-$G91)*1000","v":0},{"$f":"+($M91*(EnergíaVig!X91-$R$3*12*ClientesVig!S91)+$M82*(($R$3-$Q$3)*12*ClientesVig!S91)+$M73*(($Q$3-$P$3)*12*ClientesVig!S91)+$M64*($P$3*12*ClientesVig!S91))*(1-$G91)*1000","v":0},{"$f":"+($M91*(EnergíaVig!Y91-$R$3*12*ClientesVig!T91)+$M82*(($R$3-$Q$3)*12*ClientesVig!T91)+$M73*(($Q$3-$P$3)*12*ClientesVig!T91)+$M64*($P$3*12*ClientesVig!T91))*(1-$G91)*1000","v":0},{"$f":"+SUMPRODUCT(O91:R91,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J91),0)","v":0.25},null,{"$f":"+PotenciaVig!P91*U91*12*(1-$G91)*1000","v":0},{"$f":"+PotenciaVig!Q91*U91*12*(1-$G91)*1000","v":0}]
[{"$f":"+EnergíaVig!A92","v":"BTD_4 Discapacitados 601-más"},{"$f":"+ITV_CD!B92","v":"BTD"},{"$f":"+ITV_CD!C92","v":4},{"$f":"+ITV_CD!D92","v":"Jubilados - 2"},{"$f":"+ITV_CD!E92","v":"Et"},{"$f":"+ITV_CD!F92","v":"Pp"},{"$f":"+ITV_CD!G92","v":0.25},"BTD4EtCPEP","BTD4EtCPEFP","BTD4PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H92),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I92),0)","v":8.1099999999999992E-3},null,{"$f":"+($M92*(EnergíaVig!V92-$R$3*12*ClientesVig!Q92)+$M83*(($R$3-$Q$3)*12*ClientesVig!Q92)+$M74*(($Q$3-$P$3)*12*ClientesVig!Q92)+$M65*(($P$3-$P$4)*12*ClientesVig!Q92)+$M65*$P$4*12*ClientesVig!Q92*(1-$G92))*1000","v":0},{"$f":"+($M92*(EnergíaVig!W92-$R$3*12*ClientesVig!R92)+$M83*(($R$3-$Q$3)*12*ClientesVig!R92)+$M74*(($Q$3-$P$3)*12*ClientesVig!R92)+$M65*(($P$3-$P$4)*12*ClientesVig!R92)+$M65*$P$4*12*ClientesVig!R92*(1-$G92))*1000","v":0},{"$f":"+($M92*(EnergíaVig!X92-$R$3*12*ClientesVig!S92)+$M83*(($R$3-$Q$3)*12*ClientesVig!S92)+$M74*(($Q$3-$P$3)*12*ClientesVig!S92)+$M65*(($P$3-$P$4)*12*ClientesVig!S92)+$M65*$P$4*12*ClientesVig!S92*(1-$G92))*1000","v":0},{"$f":"+($M92*(EnergíaVig!Y92-$R$3*12*ClientesVig!T92)+$M83*(($R$3-$Q$3)*12*ClientesVig!T92)+$M74*(($Q$3-$P$3)*12*ClientesVig!T92)+$M65*(($P$3-$P$4)*12*ClientesVig!T92)+$M65*$P$4*12*ClientesVig!T92*(1-$G92))*1000","v":0},{"$f":"+SUMPRODUCT(O92:R92,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J92),0)","v":0.25},null,{"$f":"+PotenciaVig!P92*U92*12*(1-$G92)*1000","v":0},{"$f":"+PotenciaVig!Q92*U92*12*(1-$G92)*1000","v":0}]
[{"$f":"+EnergíaVig!A93","v":"BTD_4 Político"},{"$f":"+ITV_CD!B93","v":"BTD"},{"$f":"+ITV_CD!C93","v":4},{"$f":"+ITV_CD!D93","v":"Político"},{"$f":"+ITV_CD!E93","v":"Et"},{"$f":"+ITV_CD!F93","v":"Pp"},{"$f":"+ITV_CD!G93","v":0.5},"BTD4EtCPEP","BTD4EtCPEFP","BTD4PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H93),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I93),0)","v":8.1099999999999992E-3},null,{"$f":"+($M93*(EnergíaVig!V93-$R$3*12*ClientesVig!Q93)+$M84*(($R$3-$Q$3)*12*ClientesVig!Q93)+$M75*(($Q$3-$P$3)*12*ClientesVig!Q93)+$M66*($P$3*12*ClientesVig!Q93))*(1-$G93)*1000","v":0},{"$f":"+($M93*(EnergíaVig!W93-$R$3*12*ClientesVig!R93)+$M84*(($R$3-$Q$3)*12*ClientesVig!R93)+$M75*(($Q$3-$P$3)*12*ClientesVig!R93)+$M66*($P$3*12*ClientesVig!R93))*(1-$G93)*1000","v":0},{"$f":"+($M93*(EnergíaVig!X93-$R$3*12*ClientesVig!S93)+$M84*(($R$3-$Q$3)*12*ClientesVig!S93)+$M75*(($Q$3-$P$3)*12*ClientesVig!S93)+$M66*($P$3*12*ClientesVig!S93))*(1-$G93)*1000","v":0},{"$f":"+($M93*(EnergíaVig!Y93-$R$3*12*ClientesVig!T93)+$M84*(($R$3-$Q$3)*12*ClientesVig!T93)+$M75*(($Q$3-$P$3)*12*ClientesVig!T93)+$M66*($P$3*12*ClientesVig!T93))*(1-$G93)*1000","v":0},{"$f":"+SUMPRODUCT(O93:R93,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J93),0)","v":0.25},null,{"$f":"+PotenciaVig!P93*U93*12*(1-$G93)*1000","v":0},{"$f":"+PotenciaVig!Q93*U93*12*(1-$G93)*1000","v":0}]
[{"$f":"+EnergíaVig!A94","v":"BTD_4 Cruz Roja"},{"$f":"+ITV_CD!B94","v":"BTD"},{"$f":"+ITV_CD!C94","v":4},{"$f":"+ITV_CD!D94","v":"Cruz Roja"},{"$f":"+ITV_CD!E94","v":"Et"},{"$f":"+ITV_CD!F94","v":"Pp"},{"$f":"+ITV_CD!G94","v":1},{"$f":"+B94&C94&E94&$A$3","v":"BTD4EtCPEP"},{"$f":"+B94&C94&E94&$A$4","v":"BTD4EtCPEFP"},{"$f":"+B94&C94&F94&$A$3","v":"BTD4PpCPEP"},null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H94),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I94),0)","v":8.1099999999999992E-3},null,{"$f":"+EnergíaVig!V94*$M94*(1-$G94)*1000","v":0},{"$f":"+EnergíaVig!W94*$M94*(1-$G94)*1000","v":0},{"$f":"+EnergíaVig!X94*$M94*(1-$G94)*1000","v":0},{"$f":"+EnergíaVig!Y94*$M94*(1-$G94)*1000","v":0},{"$f":"+EnergíaVig!Z94*$M94*(1-$G94)*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J94),0)","v":0.25},null,{"$f":"+PotenciaVig!P94*U94*12*(1-$G94)*1000","v":0},{"$f":"+PotenciaVig!Q94*U94*12*(1-$G94)*1000","v":0}]
[{"$f":"+EnergíaVig!A95","v":"BTS"},{"$f":"+ITV_CD!B95","v":"BTS"},{"$f":"+ITV_CD!C95","v":1},null,null,null,null,"BTS1CPEP","BTS1CPEFP","BTS1CPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H95),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I95),0)","v":0},null,{"$f":"+SUM(O96:O121)","v":18883461.511830989},{"$f":"+SUM(P96:P121)","v":19094643.283970762},null,null,{"$f":"+SUM(S96:S121)","v":65654585.208911255},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J95),0)","v":0},null,{"$f":"+SUM(W96:W121)","v":0},{"$f":"+SUM(X96:X121)","v":0},null,{"$f":"+SUM(W95,O95)/SUM($W$7,$O$7)","v":0.44538735244301147}]
[{"$f":"+EnergíaVig!A96","v":"BTS_1 (0-300)"},{"$f":"+ITV_CD!B96","v":"BTS"},{"$f":"+ITV_CD!C96","v":1},null,null,null,null,"BTS1CPEP","BTS1CPEFP","BTS1CPEP",null,null,{"$f":"+M97","v":9.3600000000000003E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O96:R96,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U97","v":0}]
[{"$f":"+EnergíaVig!A97","v":"BTS_1 Regular"},{"$f":"+ITV_CD!B97","v":"BTS"},{"$f":"+ITV_CD!C97","v":1},{"$f":"+ITV_CD!D97","v":"Regular"},{"$f":"+ITV_CD!E97","v":"Et"},{"$f":"+ITV_CD!F97","v":"Pp"},{"$f":"+ITV_CD!G97","v":0},"BTS1EtCPEP","BTS1EtCPEFP","BTS1PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H97),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I97),0)","v":9.3600000000000003E-3},null,{"$f":"+EnergíaVig!V97*$M97*(1-$G97)*1000","v":3977877.8557193698},{"$f":"+EnergíaVig!W97*$M97*(1-$G97)*1000","v":4015457.1688464973},{"$f":"+EnergíaVig!X97*$M97*(1-$G97)*1000","v":4057243.4021770498},{"$f":"+EnergíaVig!Y97*$M97*(1-$G97)*1000","v":4101943.0509741241},{"$f":"+SUMPRODUCT(O97:R97,PremisaCosto!$F$69:$I$69)","v":13256439.923792386},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J97),0)","v":0},null,{"$f":"+PotenciaVig!P97*U97*12*(1-$G97)*1000","v":0},{"$f":"+PotenciaVig!Q97*U97*12*(1-$G97)*1000","v":0}]
[{"$f":"+EnergíaVig!A98","v":"BTS_1 Agro"},{"$f":"+ITV_CD!B98","v":"BTS"},{"$f":"+ITV_CD!C98","v":1},{"$f":"+ITV_CD!D98","v":"Agropecuario"},{"$f":"+ITV_CD!E98","v":"Et"},{"$f":"+ITV_CD!F98","v":"Pp"},{"$f":"+ITV_CD!G98","v":0.05},"BTS1EtCPEP","BTS1EtCPEFP","BTS1PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H98),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I98),0)","v":9.3600000000000003E-3},null,{"$f":"+EnergíaVig!V98*$M98*(1-$G98)*1000","v":1590.8349392604184},{"$f":"+EnergíaVig!W98*$M98*(1-$G98)*1000","v":1618.2673965675149},{"$f":"+EnergíaVig!X98*$M98*(1-$G98)*1000","v":1646.9913123146023},{"$f":"+EnergíaVig!Y98*$M98*(1-$G98)*1000","v":1674.2022328025967},{"$f":"+SUMPRODUCT(O98:R98,PremisaCosto!$F$69:$I$69)","v":5354.767667752647},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J98),0)","v":0},null,{"$f":"+PotenciaVig!P98*U98*12*(1-$G98)*1000","v":0},{"$f":"+PotenciaVig!Q98*U98*12*(1-$G98)*1000","v":0}]
[{"$f":"+EnergíaVig!A99","v":"BTS_1 Jub. 1"},{"$f":"+ITV_CD!B99","v":"BTS"},{"$f":"+ITV_CD!C99","v":1},{"$f":"+ITV_CD!D99","v":"Jubilados - 1"},{"$f":"+ITV_CD!E99","v":"Et"},{"$f":"+ITV_CD!F99","v":"Pp"},{"$f":"+ITV_CD!G99","v":0.25},{"$f":"+B99&C99&E99&$A$3","v":"BTS1EtCPEP"},"BTS1EtCPEFP",{"$f":"+B99&C99&F99&$A$3","v":"BTS1PpCPEP"},null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H99),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I99),0)","v":9.3600000000000003E-3},null,{"$f":"+EnergíaVig!V99*$M99*(1-$G99)*1000","v":1114452.8244284987},{"$f":"+EnergíaVig!W99*$M99*(1-$G99)*1000","v":1124775.3867443146},{"$f":"+EnergíaVig!X99*$M99*(1-$G99)*1000","v":1136293.8498187424},{"$f":"+EnergíaVig!Y99*$M99*(1-$G99)*1000","v":1148768.0777641218},{"$f":"+SUMPRODUCT(O99:R99,PremisaCosto!$F$69:$I$69)","v":3713166.2855174341},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J99),0)","v":0},null,{"$f":"+PotenciaVig!P99*U99*12*(1-$G99)*1000","v":0},{"$f":"+PotenciaVig!Q99*U99*12*(1-$G99)*1000","v":0}]
[{"$f":"+EnergíaVig!A100","v":"BTS_1 Jub. 2"},{"$f":"+ITV_CD!B100","v":"BTS"},{"$f":"+ITV_CD!C100","v":1},{"$f":"+ITV_CD!D100","v":"Jubilados - 2"},{"$f":"+ITV_CD!E100","v":"Et"},{"$f":"+ITV_CD!F100","v":"Pp"},{"$f":"+ITV_CD!G100","v":0.25},"BTS1EtCPEP",{"$f":"+B100&C100&E100&$A$4","v":"BTS1EtCPEFP"},"BTS1PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H100),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I100),0)","v":9.3600000000000003E-3},null,{"$f":"+((EnergíaVig!V100-ClientesVig!Q100*(0.6*12-0.01*12))+(ClientesVig!Q100*(0.6*12-0.01*12))*(1-$G100))*$M100*1000","v":0},{"$f":"+((EnergíaVig!W100-ClientesVig!R100*(0.6*12-0.01*12))+(ClientesVig!R100*(0.6*12-0.01*12))*(1-$G100))*$M100*1000","v":0},{"$f":"+((EnergíaVig!X100-ClientesVig!S100*(0.6*12-0.01*12))+(ClientesVig!S100*(0.6*12-0.01*12))*(1-$G100))*$M100*1000","v":0},{"$f":"+((EnergíaVig!Y100-ClientesVig!T100*(0.6*12-0.01*12))+(ClientesVig!T100*(0.6*12-0.01*12))*(1-$G100))*$M100*1000","v":0},{"$f":"+SUMPRODUCT(O100:R100,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J100),0)","v":0},null,{"$f":"+PotenciaVig!P100*U100*12*(1-$G100)*1000","v":0},{"$f":"+PotenciaVig!Q100*U100*12*(1-$G100)*1000","v":0}]
[{"$f":"+EnergíaVig!A101","v":"BTS_1 Discap."},{"$f":"+ITV_CD!B101","v":"BTS"},{"$f":"+ITV_CD!C101","v":1},{"$f":"+ITV_CD!D101","v":"Jubilados - 1"},{"$f":"+ITV_CD!E101","v":"Et"},{"$f":"+ITV_CD!F101","v":"Pp"},{"$f":"+ITV_CD!G101","v":0.25},"BTS1EtCPEP","BTS1EtCPEFP","BTS1PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H101),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I101),0)","v":9.3600000000000003E-3},null,{"$f":"+EnergíaVig!V101*$M101*(1-$G101)*1000","v":19727.265928288241},{"$f":"+EnergíaVig!W101*$M101*(1-$G101)*1000","v":19916.199834147963},{"$f":"+EnergíaVig!X101*$M101*(1-$G101)*1000","v":20126.285438031919},{"$f":"+EnergíaVig!Y101*$M101*(1-$G101)*1000","v":20353.339584478916},{"$f":"+SUMPRODUCT(O101:R101,PremisaCosto!$F$69:$I$69)","v":65755.903242667337},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J101),0)","v":0},null,{"$f":"+PotenciaVig!P101*U101*12*(1-$G101)*1000","v":0},{"$f":"+PotenciaVig!Q101*U101*12*(1-$G101)*1000","v":0}]
[{"$f":"+EnergíaVig!A102","v":"BTS_1 Discapacitados 601-más"},{"$f":"+ITV_CD!B102","v":"BTS"},{"$f":"+ITV_CD!C102","v":1},{"$f":"+ITV_CD!D102","v":"Jubilados - 2"},{"$f":"+ITV_CD!E102","v":"Et"},{"$f":"+ITV_CD!F102","v":"Pp"},{"$f":"+ITV_CD!G102","v":0.25},"BTS1EtCPEP","BTS1EtCPEFP","BTS1PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H102),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I102),0)","v":9.3600000000000003E-3},null,{"$f":"+((EnergíaVig!V102-ClientesVig!P102*0.6*12)+(ClientesVig!P102*0.6*12)*(1-$G102))*$M102*1000","v":0},{"$f":"+((EnergíaVig!W102-ClientesVig!Q102*0.6*12)+(ClientesVig!Q102*0.6*12)*(1-$G102))*$M102*1000","v":0},{"$f":"+((EnergíaVig!X102-ClientesVig!R102*0.6*12)+(ClientesVig!R102*0.6*12)*(1-$G102))*$M102*1000","v":0},{"$f":"+((EnergíaVig!Y102-ClientesVig!S102*0.6*12)+(ClientesVig!S102*0.6*12)*(1-$G102))*$M102*1000","v":0},{"$f":"+SUMPRODUCT(O102:R102,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J102),0)","v":0},null,{"$f":"+PotenciaVig!P102*U102*12*(1-$G102)*1000","v":0},{"$f":"+PotenciaVig!Q102*U102*12*(1-$G102)*1000","v":0}]
[{"$f":"+EnergíaVig!A103","v":"BTS_1 Político"},{"$f":"+ITV_CD!B103","v":"BTS"},{"$f":"+ITV_CD!C103","v":1},{"$f":"+ITV_CD!D103","v":"Político"},{"$f":"+ITV_CD!E103","v":"Et"},{"$f":"+ITV_CD!F103","v":"Pp"},{"$f":"+ITV_CD!G103","v":0.5},"BTS1EtCPEP","BTS1EtCPEFP","BTS1PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H103),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I103),0)","v":9.3600000000000003E-3},null,{"$f":"+EnergíaVig!V103*$M103*(1-$G103)*1000","v":17.76908856162888},{"$f":"+EnergíaVig!W103*$M103*(1-$G103)*1000","v":18.065864059490544},{"$f":"+EnergíaVig!X103*$M103*(1-$G103)*1000","v":18.377201441452218},{"$f":"+EnergíaVig!Y103*$M103*(1-$G103)*1000","v":18.669747517805522},{"$f":"+SUMPRODUCT(O103:R103,PremisaCosto!$F$69:$I$69)","v":59.766435062291343},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J103),0)","v":0},null,{"$f":"+PotenciaVig!P103*U103*12*(1-$G103)*1000","v":0},{"$f":"+PotenciaVig!Q103*U103*12*(1-$G103)*1000","v":0}]
[{"$f":"+EnergíaVig!A104","v":"BTS_1 Cruz Roja"},{"$f":"+ITV_CD!B104","v":"BTS"},{"$f":"+ITV_CD!C104","v":1},{"$f":"+ITV_CD!D104","v":"Cruz Roja"},{"$f":"+ITV_CD!E104","v":"Et"},{"$f":"+ITV_CD!F104","v":"Pp"},{"$f":"+ITV_CD!G104","v":1},"BTS1EtCPEP","BTS1EtCPEFP","BTS1PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H104),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I104),0)","v":9.3600000000000003E-3},null,{"$f":"+EnergíaVig!V104*$M104*(1-$G104)*1000","v":0},{"$f":"+EnergíaVig!W104*$M104*(1-$G104)*1000","v":0},{"$f":"+EnergíaVig!X104*$M104*(1-$G104)*1000","v":0},{"$f":"+EnergíaVig!Y104*$M104*(1-$G104)*1000","v":0},{"$f":"+EnergíaVig!Z104*$M104*(1-$G104)*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J104),0)","v":0},null,{"$f":"+PotenciaVig!P104*U104*12*(1-$G104)*1000","v":0},{"$f":"+PotenciaVig!Q104*U104*12*(1-$G104)*1000","v":0}]
[{"$f":"+EnergíaVig!A105","v":"BTS_2 (301-750)"},{"$f":"+ITV_CD!B105","v":"BTS"},{"$f":"+ITV_CD!C105","v":2},null,null,null,null,"BTS2CPEP","BTS2CPEFP","BTS2CPEP",null,null,{"$f":"+M106","v":9.3600000000000003E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O105:R105,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U106","v":0},null,null,{"$f":"+PotenciaVig!Q105*U105*12*(1-$G105)*1000","v":0}]
[{"$f":"+EnergíaVig!A106","v":"BTS_2 Regular"},{"$f":"+ITV_CD!B106","v":"BTS"},{"$f":"+ITV_CD!C106","v":2},{"$f":"+ITV_CD!D106","v":"Regular"},{"$f":"+ITV_CD!E106","v":"Et"},{"$f":"+ITV_CD!F106","v":"Pp"},{"$f":"+ITV_CD!G106","v":0},"BTS2EtCPEP","BTS2EtCPEFP","BTS2PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H106),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I106),0)","v":9.3600000000000003E-3},null,{"$f":"+EnergíaVig!V106*$M106*(1-$G106)*1000","v":4224001.0306744203},{"$f":"+EnergíaVig!W106*$M106*(1-$G106)*1000","v":4273201.2471336154},{"$f":"+EnergíaVig!X106*$M106*(1-$G106)*1000","v":4326729.5469429279},{"$f":"+EnergíaVig!Y106*$M106*(1-$G106)*1000","v":4382661.7671422455},{"$f":"+EnergíaVig!Z106*$M106*(1-$G106)*1000","v":14117817.211325448},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J106),0)","v":0},null,{"$f":"+PotenciaVig!P106*U106*12*(1-$G106)*1000","v":0},{"$f":"+PotenciaVig!Q106*U106*12*(1-$G106)*1000","v":0}]
[{"$f":"+EnergíaVig!A107","v":"BTS_2 Agro"},{"$f":"+ITV_CD!B107","v":"BTS"},{"$f":"+ITV_CD!C107","v":2},{"$f":"+ITV_CD!D107","v":"Agropecuario"},{"$f":"+ITV_CD!E107","v":"Et"},{"$f":"+ITV_CD!F107","v":"Pp"},{"$f":"+ITV_CD!G107","v":0.05},"BTS2EtCPEP","BTS2EtCPEFP","BTS2PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H107),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I107),0)","v":9.3600000000000003E-3},null,{"$f":"+EnergíaVig!V107*$M107*(1-$G107)*1000","v":3772.5046319353328},{"$f":"+EnergíaVig!W107*$M107*(1-$G107)*1000","v":3839.123187387383},{"$f":"+EnergíaVig!X107*$M107*(1-$G107)*1000","v":3908.7820957050694},{"$f":"+EnergíaVig!Y107*$M107*(1-$G107)*1000","v":3975.1603722536179},{"$f":"+EnergíaVig!Z107*$M107*(1-$G107)*1000","v":12705.521769295061},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J107),0)","v":0},null,{"$f":"+PotenciaVig!P107*U107*12*(1-$G107)*1000","v":0},{"$f":"+PotenciaVig!Q107*U107*12*(1-$G107)*1000","v":0}]
[{"$f":"+EnergíaVig!A108","v":"BTS_2 Jub. 1"},{"$f":"+ITV_CD!B108","v":"BTS"},{"$f":"+ITV_CD!C108","v":2},{"$f":"+ITV_CD!D108","v":"Jubilados - 1"},{"$f":"+ITV_CD!E108","v":"Et"},{"$f":"+ITV_CD!F108","v":"Pp"},{"$f":"+ITV_CD!G108","v":0.25},"BTS2EtCPEP","BTS2EtCPEFP","BTS2PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H108),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I108),0)","v":9.3600000000000003E-3},null,{"$f":"+((EnergíaVig!V108-($P$4*12-0.01*12)*ClientesVig!Q108)+($P$4*12-0.01*12)*ClientesVig!Q108*(1-$G108))*$M108*1000","v":857156.87628449139},{"$f":"+((EnergíaVig!W108-($P$4*12-0.01*12)*ClientesVig!R108)+($P$4*12-0.01*12)*ClientesVig!R108*(1-$G108))*$M108*1000","v":854837.64901143254},{"$f":"+((EnergíaVig!X108-($P$4*12-0.01*12)*ClientesVig!S108)+($P$4*12-0.01*12)*ClientesVig!S108*(1-$G108))*$M108*1000","v":853467.00653812021},{"$f":"+((EnergíaVig!Y108-($P$4*12-0.01*12)*ClientesVig!T108)+($P$4*12-0.01*12)*ClientesVig!T108*(1-$G108))*$M108*1000","v":852750.08258064196},{"$f":"+((EnergíaVig!Z108-$P$4*12*ClientesVig!U108)+$P$4*12*ClientesVig!U108*(1-$G108))*$M108*1000","v":4595596.9338296643},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J108),0)","v":0},null,{"$f":"+PotenciaVig!P108*U108*12*(1-$G108)*1000","v":0},{"$f":"+PotenciaVig!Q108*U108*12*(1-$G108)*1000","v":0}]
[{"$f":"+EnergíaVig!A109","v":"BTS_2 Jub. 2"},{"$f":"+ITV_CD!B109","v":"BTS"},{"$f":"+ITV_CD!C109","v":2},{"$f":"+ITV_CD!D109","v":"Jubilados - 2"},{"$f":"+ITV_CD!E109","v":"Et"},{"$f":"+ITV_CD!F109","v":"Pp"},{"$f":"+ITV_CD!G109","v":0.25},"BTS2EtCPEP","BTS2EtCPEFP","BTS2PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H109),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I109),0)","v":9.3600000000000003E-3},null,{"$f":"+((EnergíaVig!V109-($P$4*12-0.01*12)*ClientesVig!Q109)+($P$4*12-0.01*12)*ClientesVig!Q109*(1-$G109))*$M109*1000","v":296993.7265946737},{"$f":"+((EnergíaVig!W109-($P$4*12-0.01*12)*ClientesVig!R109)+($P$4*12-0.01*12)*ClientesVig!R109*(1-$G109))*$M109*1000","v":298219.49362834031},{"$f":"+((EnergíaVig!X109-($P$4*12-0.01*12)*ClientesVig!S109)+($P$4*12-0.01*12)*ClientesVig!S109*(1-$G109))*$M109*1000","v":299768.23575637571},{"$f":"+((EnergíaVig!Y109-($P$4*12-0.01*12)*ClientesVig!T109)+($P$4*12-0.01*12)*ClientesVig!T109*(1-$G109))*$M109*1000","v":301559.56072301534},{"$f":"+((EnergíaVig!Z109-$P$4*12*ClientesVig!U109)+$P$4*12*ClientesVig!U109*(1-$G109))*$M109*1000","v":1290610.4441467179},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J109),0)","v":0},null,{"$f":"+PotenciaVig!P109*U109*12*(1-$G109)*1000","v":0},{"$f":"+PotenciaVig!Q109*U109*12*(1-$G109)*1000","v":0}]
[{"$f":"+EnergíaVig!A110","v":"BTS_2 Discap."},{"$f":"+ITV_CD!B110","v":"BTS"},{"$f":"+ITV_CD!C110","v":2},{"$f":"+ITV_CD!D110","v":"Jubilados - 1"},{"$f":"+ITV_CD!E110","v":"Et"},{"$f":"+ITV_CD!F110","v":"Pp"},{"$f":"+ITV_CD!G110","v":0.25},"BTS2EtCPEP","BTS2EtCPEFP","BTS2PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H110),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I110),0)","v":9.3600000000000003E-3},null,{"$f":"+((EnergíaVig!V110-($P$4*12-0.01*12)*ClientesVig!Q110)+($P$4*12-0.01*12)*ClientesVig!Q110*(1-$G110))*$M110*1000","v":19274.650628536379},{"$f":"+((EnergíaVig!W110-($P$4*12-0.01*12)*ClientesVig!R110)+($P$4*12-0.01*12)*ClientesVig!R110*(1-$G110))*$M110*1000","v":19247.71821886782},{"$f":"+((EnergíaVig!X110-($P$4*12-0.01*12)*ClientesVig!S110)+($P$4*12-0.01*12)*ClientesVig!S110*(1-$G110))*$M110*1000","v":19242.045707855683},{"$f":"+((EnergíaVig!Y110-($P$4*12-0.01*12)*ClientesVig!T110)+($P$4*12-0.01*12)*ClientesVig!T110*(1-$G110))*$M110*1000","v":19251.27395603629},{"$f":"+((EnergíaVig!Z110-$P$4*12*ClientesVig!U110)+$P$4*12*ClientesVig!U110*(1-$G110))*$M110*1000","v":99589.958728878133},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J110),0)","v":0},null,{"$f":"+PotenciaVig!P110*U110*12*(1-$G110)*1000","v":0},{"$f":"+PotenciaVig!Q110*U110*12*(1-$G110)*1000","v":0}]
[{"$f":"+EnergíaVig!A111","v":"BTS_2 Discapacitados 601-más"},{"$f":"+ITV_CD!B111","v":"BTS"},{"$f":"+ITV_CD!C111","v":2},{"$f":"+ITV_CD!D111","v":"Jubilados - 2"},{"$f":"+ITV_CD!E111","v":"Et"},{"$f":"+ITV_CD!F111","v":"Pp"},{"$f":"+ITV_CD!G111","v":0.25},"BTS2EtCPEP","BTS2EtCPEFP","BTS2PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H111),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I111),0)","v":9.3600000000000003E-3},null,{"$f":"+((EnergíaVig!V111-($P$4*12-0.01*12)*ClientesVig!Q111)+($P$4*12-0.01*12)*ClientesVig!Q111*(1-$G111))*$M111*1000","v":0},{"$f":"+((EnergíaVig!W111-($P$4*12-0.01*12)*ClientesVig!R111)+($P$4*12-0.01*12)*ClientesVig!R111*(1-$G111))*$M111*1000","v":0},{"$f":"+((EnergíaVig!X111-($P$4*12-0.01*12)*ClientesVig!S111)+($P$4*12-0.01*12)*ClientesVig!S111*(1-$G111))*$M111*1000","v":0},{"$f":"+((EnergíaVig!Y111-($P$4*12-0.01*12)*ClientesVig!T111)+($P$4*12-0.01*12)*ClientesVig!T111*(1-$G111))*$M111*1000","v":0},{"$f":"+((EnergíaVig!Z111-$P$4*12*ClientesVig!U111)+$P$4*12*ClientesVig!U111*(1-$G111))*$M111*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J111),0)","v":0},null,{"$f":"+PotenciaVig!P111*U111*12*(1-$G111)*1000","v":0},{"$f":"+PotenciaVig!Q111*U111*12*(1-$G111)*1000","v":0}]
[{"$f":"+EnergíaVig!A112","v":"BTS_2 Político"},{"$f":"+ITV_CD!B112","v":"BTS"},{"$f":"+ITV_CD!C112","v":2},{"$f":"+ITV_CD!D112","v":"Político"},{"$f":"+ITV_CD!E112","v":"Et"},{"$f":"+ITV_CD!F112","v":"Pp"},{"$f":"+ITV_CD!G112","v":0.5},"BTS2EtCPEP","BTS2EtCPEFP","BTS2PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H112),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I112),0)","v":9.3600000000000003E-3},null,{"$f":"+EnergíaVig!V112*$M112*(1-$G112)*1000","v":34.407920723318242},{"$f":"+EnergíaVig!W112*$M112*(1-$G112)*1000","v":35.012901109737676},{"$f":"+EnergíaVig!X112*$M112*(1-$G112)*1000","v":35.645648965726004},{"$f":"+EnergíaVig!Y112*$M112*(1-$G112)*1000","v":36.247959184386723},{"$f":"+EnergíaVig!Z112*$M112*(1-$G112)*1000","v":115.87123949312704},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J112),0)","v":0},null,{"$f":"+PotenciaVig!P112*U112*12*(1-$G112)*1000","v":0},{"$f":"+PotenciaVig!Q112*U112*12*(1-$G112)*1000","v":0}]
[{"$f":"+EnergíaVig!A113","v":"BTS_2 Cruz Roja"},{"$f":"+ITV_CD!B113","v":"BTS"},{"$f":"+ITV_CD!C113","v":2},{"$f":"+ITV_CD!D113","v":"Cruz Roja"},{"$f":"+ITV_CD!E113","v":"Et"},{"$f":"+ITV_CD!F113","v":"Pp"},{"$f":"+ITV_CD!G113","v":1},"BTS2EtCPEP","BTS2EtCPEFP","BTS2PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H113),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I113),0)","v":9.3600000000000003E-3},null,{"$f":"+EnergíaVig!V113*$M113*(1-$G113)*1000","v":0},{"$f":"+EnergíaVig!W113*$M113*(1-$G113)*1000","v":0},{"$f":"+EnergíaVig!X113*$M113*(1-$G113)*1000","v":0},{"$f":"+EnergíaVig!Y113*$M113*(1-$G113)*1000","v":0},{"$f":"+EnergíaVig!Z113*$M113*(1-$G113)*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J113),0)","v":0},null,{"$f":"+PotenciaVig!P113*U113*12*(1-$G113)*1000","v":0},{"$f":"+PotenciaVig!Q113*U113*12*(1-$G113)*1000","v":0}]
[{"$f":"+EnergíaVig!A114","v":"BTS_3 (751-más)"},{"$f":"+ITV_CD!B114","v":"BTS"},{"$f":"+ITV_CD!C114","v":3},null,null,null,null,"BTS3CPEP","BTS3CPEFP","BTS3CPEP",null,null,{"$f":"+M115","v":9.3600000000000003E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O114:R114,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U115","v":0},null,null,{"$f":"+PotenciaVig!Q114*U114*12*(1-$G114)*1000","v":0}]
[{"$f":"+EnergíaVig!A115","v":"BTS_3 Regular"},{"$f":"+ITV_CD!B115","v":"BTS"},{"$f":"+ITV_CD!C115","v":3},{"$f":"+ITV_CD!D115","v":"Regular"},{"$f":"+ITV_CD!E115","v":"Et"},{"$f":"+ITV_CD!F115","v":"Pp"},{"$f":"+ITV_CD!G115","v":0},"BTS3EtCPEP","BTS3EtCPEFP","BTS3PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H115),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I115),0)","v":9.3600000000000003E-3},null,{"$f":"+EnergíaVig!V115*$M115*(1-$G115)*1000","v":7436167.3114298163},{"$f":"+EnergíaVig!W115*$M115*(1-$G115)*1000","v":7543653.9134874567},{"$f":"+EnergíaVig!X115*$M115*(1-$G115)*1000","v":7658052.940483002},{"$f":"+EnergíaVig!Y115*$M115*(1-$G115)*1000","v":7772219.0602286728},{"$f":"+EnergíaVig!Z115*$M115*(1-$G115)*1000","v":24943312.519919917},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J115),0)","v":0},null,{"$f":"+PotenciaVig!P115*U115*12*(1-$G115)*1000","v":0},{"$f":"+PotenciaVig!Q115*U115*12*(1-$G115)*1000","v":0}]
[{"$f":"+EnergíaVig!A116","v":"BTS_3 Agro"},{"$f":"+ITV_CD!B116","v":"BTS"},{"$f":"+ITV_CD!C116","v":3},{"$f":"+ITV_CD!D116","v":"Agropecuario"},{"$f":"+ITV_CD!E116","v":"Et"},{"$f":"+ITV_CD!F116","v":"Pp"},{"$f":"+ITV_CD!G116","v":0.05},"BTS3EtCPEP","BTS3EtCPEFP","BTS3PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H116),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I116),0)","v":9.3600000000000003E-3},null,{"$f":"+EnergíaVig!V116*$M116*(1-$G116)*1000","v":27208.221650110641},{"$f":"+EnergíaVig!W116*$M116*(1-$G116)*1000","v":27692.439576012366},{"$f":"+EnergíaVig!X116*$M116*(1-$G116)*1000","v":28198.532073641254},{"$f":"+EnergíaVig!Y116*$M116*(1-$G116)*1000","v":28681.69978500974},{"$f":"+EnergíaVig!Z116*$M116*(1-$G116)*1000","v":91652.631626798582},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J116),0)","v":0},null,{"$f":"+PotenciaVig!P116*U116*12*(1-$G116)*1000","v":0},{"$f":"+PotenciaVig!Q116*U116*12*(1-$G116)*1000","v":0}]
[{"$f":"+EnergíaVig!A117","v":"BTS_3 Jub. 1"},{"$f":"+ITV_CD!B117","v":"BTS"},{"$f":"+ITV_CD!C117","v":3},{"$f":"+ITV_CD!D117","v":"Jubilados - 1"},{"$f":"+ITV_CD!E117","v":"Et"},{"$f":"+ITV_CD!F117","v":"Pp"},{"$f":"+ITV_CD!G117","v":0.25},"BTS3EtCPEP","BTS3EtCPEFP","BTS3PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H117),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I117),0)","v":9.3600000000000003E-3},null,null,null,null,null,{"$f":"+EnergíaVig!Z117*$M117*(1-$G117)*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J117),0)","v":0},null,{"$f":"+PotenciaVig!P117*U117*12*(1-$G117)*1000","v":0},{"$f":"+PotenciaVig!Q117*U117*12*(1-$G117)*1000","v":0}]
[{"$f":"+EnergíaVig!A118","v":"BTS_3 Jub. 2"},{"$f":"+ITV_CD!B118","v":"BTS"},{"$f":"+ITV_CD!C118","v":3},{"$f":"+ITV_CD!D118","v":"Jubilados - 2"},{"$f":"+ITV_CD!E118","v":"Et"},{"$f":"+ITV_CD!F118","v":"Pp"},{"$f":"+ITV_CD!G118","v":0.25},"BTS3EtCPEP","BTS3EtCPEFP","BTS3PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H118),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I118),0)","v":9.3600000000000003E-3},null,{"$f":"+((EnergíaVig!V118-($P$4*12-0.01*12)*ClientesVig!Q118)+($P$4*12-0.01*12)*ClientesVig!Q118*(1-$G118))*$M118*1000","v":905054.64205823943},{"$f":"+((EnergíaVig!W118-($P$4*12-0.01*12)*ClientesVig!R118)+($P$4*12-0.01*12)*ClientesVig!R118*(1-$G118))*$M118*1000","v":911997.66921889991},{"$f":"+((EnergíaVig!X118-($P$4*12-0.01*12)*ClientesVig!S118)+($P$4*12-0.01*12)*ClientesVig!S118*(1-$G118))*$M118*1000","v":919915.60710649949},{"$f":"+((EnergíaVig!Y118-($P$4*12-0.01*12)*ClientesVig!T118)+($P$4*12-0.01*12)*ClientesVig!T118*(1-$G118))*$M118*1000","v":928595.90265100927},{"$f":"+((EnergíaVig!Z118-$P$4*12*ClientesVig!U118)+$P$4*12*ClientesVig!U118*(1-$G118))*$M118*1000","v":3457517.855518546},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J118),0)","v":0},null,{"$f":"+PotenciaVig!P118*U118*12*(1-$G118)*1000","v":0},{"$f":"+PotenciaVig!Q118*U118*12*(1-$G118)*1000","v":0}]
[{"$f":"+EnergíaVig!A119","v":"BTS_3 Discap."},{"$f":"+ITV_CD!B119","v":"BTS"},{"$f":"+ITV_CD!C119","v":3},{"$f":"+ITV_CD!D119","v":"Jubilados - 1"},{"$f":"+ITV_CD!E119","v":"Et"},{"$f":"+ITV_CD!F119","v":"Pp"},{"$f":"+ITV_CD!G119","v":0.25},"BTS3EtCPEP","BTS3EtCPEFP","BTS3PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H119),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I119),0)","v":9.3600000000000003E-3},null,null,null,null,null,{"$f":"+EnergíaVig!Z119*$M119*(1-$G119)*1000","v":4446.3582782678868},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J119),0)","v":0},null,{"$f":"+PotenciaVig!P119*U119*12*(1-$G119)*1000","v":0},{"$f":"+PotenciaVig!Q119*U119*12*(1-$G119)*1000","v":0}]
[{"$f":"+EnergíaVig!A120","v":"BTS_3 Discapacitados 601-más"},{"$f":"+ITV_CD!B120","v":"BTS"},{"$f":"+ITV_CD!C120","v":3},{"$f":"+ITV_CD!D120","v":"Jubilados - 2"},{"$f":"+ITV_CD!E120","v":"Et"},{"$f":"+ITV_CD!F120","v":"Pp"},{"$f":"+ITV_CD!G120","v":0.25},"BTS3EtCPEP","BTS3EtCPEFP","BTS3PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H120),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I120),0)","v":9.3600000000000003E-3},null,{"$f":"+((EnergíaVig!V120-($P$4*12-0.01*12)*ClientesVig!Q120)+($P$4*12-0.01*12)*ClientesVig!Q120*(1-$G120))*$M120*1000","v":0},{"$f":"+((EnergíaVig!W120-($P$4*12-0.01*12)*ClientesVig!R120)+($P$4*12-0.01*12)*ClientesVig!R120*(1-$G120))*$M120*1000","v":0},{"$f":"+((EnergíaVig!X120-($P$4*12-0.01*12)*ClientesVig!S120)+($P$4*12-0.01*12)*ClientesVig!S120*(1-$G120))*$M120*1000","v":0},{"$f":"+((EnergíaVig!Y120-($P$4*12-0.01*12)*ClientesVig!T120)+($P$4*12-0.01*12)*ClientesVig!T120*(1-$G120))*$M120*1000","v":0},{"$f":"+((EnergíaVig!Z120-$P$4*12*ClientesVig!U120)+$P$4*12*ClientesVig!U120*(1-$G120))*$M120*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J120),0)","v":0},null,{"$f":"+PotenciaVig!P120*U120*12*(1-$G120)*1000","v":0},{"$f":"+PotenciaVig!Q120*U120*12*(1-$G120)*1000","v":0}]
[{"$f":"+EnergíaVig!A121","v":"BTS_3 Político"},{"$f":"+ITV_CD!B121","v":"BTS"},{"$f":"+ITV_CD!C121","v":3},{"$f":"+ITV_CD!D121","v":"Político"},{"$f":"+ITV_CD!E121","v":"Et"},{"$f":"+ITV_CD!F121","v":"Pp"},{"$f":"+ITV_CD!G121","v":0.5},"BTS3EtCPEP","BTS3EtCPEFP","BTS3PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H121),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I121),0)","v":9.3600000000000003E-3},null,{"$f":"+EnergíaVig!V121*$M121*(1-$G121)*1000","v":131.58985406252285},{"$f":"+EnergíaVig!W121*$M121*(1-$G121)*1000","v":133.92892205123857},{"$f":"+EnergíaVig!X121*$M121*(1-$G121)*1000","v":136.3738240125225},{"$f":"+EnergíaVig!Y121*$M121*(1-$G121)*1000","v":138.70730210042859},{"$f":"+EnergíaVig!Z121*$M121*(1-$G121)*1000","v":443.25587292453929},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J121),0)","v":0},null,{"$f":"+PotenciaVig!P121*U121*12*(1-$G121)*1000","v":0},{"$f":"+PotenciaVig!Q121*U121*12*(1-$G121)*1000","v":0}]
[{"$f":"+EnergíaVig!A122","v":"BTS_3 Cruz Roja"},{"$f":"+ITV_CD!B122","v":"BTS"},{"$f":"+ITV_CD!C122","v":3},{"$f":"+ITV_CD!D122","v":"Cruz Roja"},{"$f":"+ITV_CD!E122","v":"Et"},{"$f":"+ITV_CD!F122","v":"Pp"},{"$f":"+ITV_CD!G122","v":1},"BTS3EtCPEP","BTS3EtCPEFP","BTS3PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H122),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I122),0)","v":9.3600000000000003E-3},null,{"$f":"+EnergíaVig!V122*$M122*(1-$G122)*1000","v":0},{"$f":"+EnergíaVig!W122*$M122*(1-$G122)*1000","v":0},{"$f":"+EnergíaVig!X122*$M122*(1-$G122)*1000","v":0},{"$f":"+EnergíaVig!Y122*$M122*(1-$G122)*1000","v":0},{"$f":"+EnergíaVig!Z122*$M122*(1-$G122)*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J122),0)","v":0},null,{"$f":"+PotenciaVig!P122*U122*12*(1-$G122)*1000","v":0},{"$f":"+PotenciaVig!Q122*U122*12*(1-$G122)*1000","v":0}]
[{"$f":"+EnergíaVig!A123","v":"Alumbrado Público"},null,{"$f":"+ITV_CD!C123","v":0},null,null,null,null,"0CPEP","0CPEFP","0CPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H123),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I123),0)","v":0},null,{"$f":"+EnergíaVig!V123*$M123*(1-$G123)*1000","v":0},{"$f":"+EnergíaVig!W123*$M123*(1-$G123)*1000","v":0},{"$f":"+EnergíaVig!X123*$M123*(1-$G123)*1000","v":0},{"$f":"+EnergíaVig!Y123*$M123*(1-$G123)*1000","v":0},{"$f":"+SUMPRODUCT(O123:R123,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J123),0)","v":0},null,{"$f":"+PotenciaVig!Q123*U123*12*(1-$G142)*1000","v":0},{"$f":"+PotenciaVig!R123*V123*12*(1-$G142)*1000","v":0}]
[{"$f":"+EnergíaVig!A124","v":"GRANDES CLIENTES"},null,{"$f":"+ITV_CD!C124","v":0}]
[{"$f":"+EnergíaVig!A125","v":"MTD_GC"},null,{"$f":"+ITV_CD!C125","v":0}]
[{"$f":"+EnergíaVig!A126","v":"BTD_GC"},null,{"$f":"+ITV_CD!C126","v":0}]
[{"$f":"+EnergíaVig!A127","v":"BTSH"},{"$f":"+ITV_CD!B127","v":"BTSH"},{"$f":"+ITV_CD!C127","v":1},null,null,null,null,{"$f":"+B127&C127&E127&$A$3","v":"BTSH1CPEP"},{"$f":"+B127&C127&E127&$A$4","v":"BTSH1CPEFP"},{"$f":"+B127&C127&F127&$A$3","v":"BTSH1CPEP"},null,null,{"$f":"+IFERROR(VLOOKUP(H127,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I127,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+O128+O132+O136","v":11662.207552002867},{"$f":"+P128+P132+P136","v":11843.386701268677},12034.932761968126,12223.032515333509,39172.51936714811,null,{"$f":"+IFERROR(VLOOKUP(J127,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+W128+W132+W136","v":0},{"$f":"+X128+X132+X136","v":0},null,{"$f":"+SUM(W127,O127)/SUM($W$7,$O$7)","v":2.7506608054742227E-4}]
[{"$f":"+EnergíaVig!A128","v":"BTSH_1"},{"$f":"+ITV_CD!B128","v":"BTSH"},{"$f":"+ITV_CD!C128","v":1},null,null,null,null,{"$f":"+B128&C128&E128&$A$3","v":"BTSH1CPEP"},{"$f":"+B128&C128&E128&$A$4","v":"BTSH1CPEFP"},{"$f":"+B128&C128&F128&$A$3","v":"BTSH1CPEP"},null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H128),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I128),0)","v":0},null,{"$f":"+SUM(O129:O131)","v":11662.207552002867},{"$f":"+SUM(P129:P131)","v":11843.386701268677},12034.932761968126,12223.032515333509,39172.51936714811,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J128),0)","v":0},null,{"$f":"+PotenciaVig!P128*U128*12*(1-$G128)*1000","v":0},{"$f":"+PotenciaVig!Q128*U128*12*(1-$G128)*1000","v":0}]
[{"$f":"+EnergíaVig!A129","v":"BTSH_1 Punta"},{"$f":"+ITV_CD!B129","v":"BTSH"},{"$f":"+ITV_CD!C129","v":1},{"$f":"+ITV_CD!D129","v":"Regular"},{"$f":"+ITV_CD!E129","v":"Ep"},{"$f":"+ITV_CD!F129","v":"Pp"},{"$f":"+ITV_CD!G129","v":0},"BTSH1EpCPEP","BTSH1EpCPEFP","BTSH1PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H129),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I129),0)","v":9.2599999999999991E-3},null,{"$f":"+EnergíaVig!V129*$M129*(1-$G129)*1000","v":2065.1421458602085},{"$f":"+EnergíaVig!W129*$M129*(1-$G129)*1000","v":2096.1427492264497},{"$f":"+EnergíaVig!X129*$M129*(1-$G129)*1000","v":2128.9976177272692},{"$f":"+EnergíaVig!Y129*$M129*(1-$G129)*1000","v":2161.2532730083753},{"$f":"+SUMPRODUCT(O129:R129,PremisaCosto!$F$69:$I$69)","v":6931.827256874114},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J129),0)","v":0},null,{"$f":"+PotenciaVig!P129*U129*12*(1-$G129)*1000","v":0},{"$f":"+PotenciaVig!Q129*U129*12*(1-$G129)*1000","v":0}]
[{"$f":"+EnergíaVig!A130","v":"BTSH_1 Fuera de Punta Medio"},{"$f":"+ITV_CD!B130","v":"BTSH"},{"$f":"+ITV_CD!C130","v":1},{"$f":"+ITV_CD!D130","v":"Regular"},"Efp",{"$f":"+ITV_CD!F130","v":"Pfp"},{"$f":"+ITV_CD!G130","v":0},"BTSH1EfpCPEP","BTSH1EfpCPEFP","BTSH1PfpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H130),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I130),0)","v":9.2599999999999991E-3},null,{"$f":"+EnergíaVig!V130*$M130*(1-$G130)*1000","v":3539.804894684481},{"$f":"+EnergíaVig!W130*$M130*(1-$G130)*1000","v":3595.6819661757081},{"$f":"+EnergíaVig!X130*$M130*(1-$G130)*1000","v":3654.6803467090804},{"$f":"+EnergíaVig!Y130*$M130*(1-$G130)*1000","v":3712.5095171276216},{"$f":"+SUMPRODUCT(O130:R130,PremisaCosto!$F$69:$I$69)","v":11893.799322256291},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J130),0)","v":0},null,{"$f":"+PotenciaVig!P130*U130*12*(1-$G130)*1000","v":0},{"$f":"+PotenciaVig!Q130*U130*12*(1-$G130)*1000","v":0}]
[{"$f":"+EnergíaVig!A131","v":"BTSH_1 Fuera de Punta Bajo"},{"$f":"+ITV_CD!B131","v":"BTSH"},{"$f":"+ITV_CD!C131","v":1},{"$f":"+ITV_CD!D131","v":"Regular"},"Efp",{"$f":"+ITV_CD!F131","v":"Pfp"},{"$f":"+ITV_CD!G131","v":0},"BTSH1EfpCPEP","BTSH1EfpCPEFP","BTSH1PfpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H131),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I131),0)","v":9.2599999999999991E-3},null,{"$f":"+EnergíaVig!V131*$M131*(1-$G131)*1000","v":6057.2605114581766},{"$f":"+EnergíaVig!W131*$M131*(1-$G131)*1000","v":6151.5619858665195},{"$f":"+EnergíaVig!X131*$M131*(1-$G131)*1000","v":6251.2547975317766},{"$f":"+EnergíaVig!Y131*$M131*(1-$G131)*1000","v":6349.2697251975114},{"$f":"+SUMPRODUCT(O131:R131,PremisaCosto!$F$69:$I$69)","v":20346.892788017707},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J131),0)","v":0},null,{"$f":"+PotenciaVig!P131*U131*12*(1-$G131)*1000","v":0},{"$f":"+PotenciaVig!Q131*U131*12*(1-$G131)*1000","v":0}]
[{"$f":"+EnergíaVig!A132","v":"BTSH_2"},{"$f":"+ITV_CD!B132","v":"BTSH"},{"$f":"+ITV_CD!C132","v":2},null,null,null,null,"BTSH2CPEP","BTSH2CPEFP","BTSH2CPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H132),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I132),0)","v":0},null,{"$f":"+SUM(O133:O135)","v":0},{"$f":"+SUM(P133:P135)","v":0},{"$f":"+SUM(Q133:Q135)","v":0},{"$f":"+SUM(R133:R135)","v":0},{"$f":"+SUM(S133:S135)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J132),0)","v":0},null,{"$f":"+PotenciaVig!P132*U132*12*(1-$G132)*1000","v":0},{"$f":"+PotenciaVig!Q132*U132*12*(1-$G132)*1000","v":0}]
[{"$f":"+EnergíaVig!A133","v":"BTSH_2 Punta"},{"$f":"+ITV_CD!B133","v":"BTSH"},{"$f":"+ITV_CD!C133","v":2},{"$f":"+ITV_CD!D133","v":"Regular"},{"$f":"+ITV_CD!E133","v":"Ep"},{"$f":"+ITV_CD!F133","v":"Pp"},{"$f":"+ITV_CD!G133","v":0},"BTSH2EpCPEP","BTSH2EpCPEFP","BTSH2PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H133),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I133),0)","v":0},null,{"$f":"+EnergíaVig!V133*$M133*(1-$G133)*1000","v":0},{"$f":"+EnergíaVig!W133*$M133*(1-$G133)*1000","v":0},{"$f":"+EnergíaVig!X133*$M133*(1-$G133)*1000","v":0},{"$f":"+EnergíaVig!Y133*$M133*(1-$G133)*1000","v":0},{"$f":"+SUMPRODUCT(O133:R133,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J133),0)","v":0},null,{"$f":"+PotenciaVig!P133*U133*12*(1-$G133)*1000","v":0},{"$f":"+PotenciaVig!Q133*U133*12*(1-$G133)*1000","v":0}]
[{"$f":"+EnergíaVig!A134","v":"BTSH_2 Fuera de Punta Medio"},{"$f":"+ITV_CD!B134","v":"BTSH"},{"$f":"+ITV_CD!C134","v":2},{"$f":"+ITV_CD!D134","v":"Regular"},"Efp",{"$f":"+ITV_CD!F134","v":"Pfp"},{"$f":"+ITV_CD!G134","v":0},"BTSH2EfpCPEP","BTSH2EfpCPEFP","BTSH2PfpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H134),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I134),0)","v":0},null,{"$f":"+EnergíaVig!V134*$M134*(1-$G134)*1000","v":0},{"$f":"+EnergíaVig!W134*$M134*(1-$G134)*1000","v":0},{"$f":"+EnergíaVig!X134*$M134*(1-$G134)*1000","v":0},{"$f":"+EnergíaVig!Y134*$M134*(1-$G134)*1000","v":0},{"$f":"+SUMPRODUCT(O134:R134,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J134),0)","v":0},null,{"$f":"+PotenciaVig!P134*U134*12*(1-$G134)*1000","v":0},{"$f":"+PotenciaVig!Q134*U134*12*(1-$G134)*1000","v":0}]
[{"$f":"+EnergíaVig!A135","v":"BTSH_2 Fuera de Punta Bajo"},{"$f":"+ITV_CD!B135","v":"BTSH"},{"$f":"+ITV_CD!C135","v":2},{"$f":"+ITV_CD!D135","v":"Regular"},"Efp",{"$f":"+ITV_CD!F135","v":"Pfp"},{"$f":"+ITV_CD!G135","v":0},"BTSH2EfpCPEP","BTSH2EfpCPEFP","BTSH2PfpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H135),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I135),0)","v":0},null,{"$f":"+EnergíaVig!V135*$M135*(1-$G135)*1000","v":0},{"$f":"+EnergíaVig!W135*$M135*(1-$G135)*1000","v":0},{"$f":"+EnergíaVig!X135*$M135*(1-$G135)*1000","v":0},{"$f":"+EnergíaVig!Y135*$M135*(1-$G135)*1000","v":0},{"$f":"+SUMPRODUCT(O135:R135,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J135),0)","v":0},null,{"$f":"+PotenciaVig!P135*U135*12*(1-$G135)*1000","v":0},{"$f":"+PotenciaVig!Q135*U135*12*(1-$G135)*1000","v":0}]
[{"$f":"+EnergíaVig!A136","v":"BTSH_3"},{"$f":"+ITV_CD!B136","v":"BTSH"},{"$f":"+ITV_CD!C136","v":3},null,null,null,null,"BTSH3CPEP","BTSH3CPEFP","BTSH3CPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H136),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I136),0)","v":0},null,{"$f":"+SUM(O137:O139)","v":0},{"$f":"+SUM(P137:P139)","v":0},{"$f":"+SUM(Q137:Q139)","v":0},{"$f":"+SUM(R137:R139)","v":0},{"$f":"+SUM(S137:S139)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J136),0)","v":0},null,{"$f":"+PotenciaVig!P136*U136*12*(1-$G136)*1000","v":0},{"$f":"+PotenciaVig!Q136*U136*12*(1-$G136)*1000","v":0}]
[{"$f":"+EnergíaVig!A137","v":"BTSH_3 Punta"},{"$f":"+ITV_CD!B137","v":"BTSH"},{"$f":"+ITV_CD!C137","v":3},{"$f":"+ITV_CD!D137","v":"Regular"},{"$f":"+ITV_CD!E137","v":"Ep"},{"$f":"+ITV_CD!F137","v":"Pp"},{"$f":"+ITV_CD!G137","v":0},"BTSH3EpCPEP","BTSH3EpCPEFP","BTSH3PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H137),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I137),0)","v":0},null,{"$f":"+EnergíaVig!V137*$M137*(1-$G137)*1000","v":0},{"$f":"+EnergíaVig!W137*$M137*(1-$G137)*1000","v":0},{"$f":"+EnergíaVig!X137*$M137*(1-$G137)*1000","v":0},{"$f":"+EnergíaVig!Y137*$M137*(1-$G137)*1000","v":0},{"$f":"+SUMPRODUCT(O137:R137,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J137),0)","v":0},null,{"$f":"+PotenciaVig!P137*U137*12*(1-$G137)*1000","v":0},{"$f":"+PotenciaVig!Q137*U137*12*(1-$G137)*1000","v":0}]
[{"$f":"+EnergíaVig!A138","v":"BTSH_3 Fuera de Punta Medio"},{"$f":"+ITV_CD!B138","v":"BTSH"},{"$f":"+ITV_CD!C138","v":3},{"$f":"+ITV_CD!D138","v":"Regular"},"Efp",{"$f":"+ITV_CD!F138","v":"Pfp"},{"$f":"+ITV_CD!G138","v":0},"BTSH3EfpCPEP","BTSH3EfpCPEFP","BTSH3PfpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H138),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I138),0)","v":0},null,{"$f":"+EnergíaVig!V138*$M138*(1-$G138)*1000","v":0},{"$f":"+EnergíaVig!W138*$M138*(1-$G138)*1000","v":0},{"$f":"+EnergíaVig!X138*$M138*(1-$G138)*1000","v":0},{"$f":"+EnergíaVig!Y138*$M138*(1-$G138)*1000","v":0},{"$f":"+SUMPRODUCT(O138:R138,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J138),0)","v":0},null,{"$f":"+PotenciaVig!P138*U138*12*(1-$G138)*1000","v":0},{"$f":"+PotenciaVig!Q138*U138*12*(1-$G138)*1000","v":0}]
[{"$f":"+EnergíaVig!A139","v":"BTSH_3 Fuera de Punta Bajo"},{"$f":"+ITV_CD!B139","v":"BTSH"},{"$f":"+ITV_CD!C139","v":3},{"$f":"+ITV_CD!D139","v":"Regular"},"Efp",{"$f":"+ITV_CD!F139","v":"Pfp"},{"$f":"+ITV_CD!G139","v":0},"BTSH3EfpCPEP","BTSH3EfpCPEFP","BTSH3PfpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H139),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I139),0)","v":0},null,{"$f":"+EnergíaVig!V139*$M139*(1-$G139)*1000","v":0},{"$f":"+EnergíaVig!W139*$M139*(1-$G139)*1000","v":0},{"$f":"+EnergíaVig!X139*$M139*(1-$G139)*1000","v":0},{"$f":"+EnergíaVig!Y139*$M139*(1-$G139)*1000","v":0},{"$f":"+SUMPRODUCT(O139:R139,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J139),0)","v":0},null,{"$f":"+PotenciaVig!P139*U139*12*(1-$G139)*1000","v":0},{"$f":"+PotenciaVig!Q139*U139*12*(1-$G139)*1000","v":0}]
[{"$f":"+EnergíaVig!A140","v":"BTS Prepago"},{"$f":"+ITV_CD!B140","v":"BTS Prepago"},{"$f":"+ITV_CD!C140","v":1},null,null,null,null,{"$f":"+B140&C140&E140&$A$3","v":"BTS Prepago1CPEP"},{"$f":"+B140&C140&E140&$A$4","v":"BTS Prepago1CPEFP"},{"$f":"+B140&C140&F140&$A$3","v":"BTS Prepago1CPEP"},null,null,{"$f":"+IFERROR(VLOOKUP(H140,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I140,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O141:O148)","v":105334.46070207719},{"$f":"+SUM(P141:P148)","v":106122.29109410151},{"$f":"+SUM(Q141:Q148)","v":107023.02444246804},{"$f":"+SUM(R141:R148)","v":108007.19173724104},{"$f":"+SUM(S141:S148)","v":350103.72294804879},null,{"$f":"+IFERROR(VLOOKUP(J140,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W141:W148)","v":0},{"$f":"+SUM(X141:X148)","v":0},null,{"$f":"+SUM(W140,O140)/SUM($W$7,$O$7)","v":2.4844299094060342E-3}]
[{"$f":"+EnergíaVig!A141","v":"BTS Prep"},{"$f":"+ITV_CD!B141","v":"BTS Prepago"},{"$f":"+ITV_CD!C141","v":1},null,null,null,null,"BTS Prepago1CPEP","BTS Prepago1CPEFP","BTS Prepago1CPEP",null,null,{"$f":"+M142","v":1.1270000000000001E-2},null,null,null,null,null,{"$f":"+SUMPRODUCT(O141:R141,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U142","v":0}]
[{"$f":"+EnergíaVig!A142","v":"BTS Prepago Regular"},{"$f":"+ITV_CD!B142","v":"BTS Prepago"},{"$f":"+ITV_CD!C142","v":1},{"$f":"+ITV_CD!D142","v":"Regular"},{"$f":"+ITV_CD!E142","v":"Et"},{"$f":"+ITV_CD!F142","v":"Pp"},{"$f":"+ITV_CD!G142","v":0},"BTS Prepago1EtCPEP","BTS Prepago1EtCPEFP","BTS Prepago1PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H142),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I142),0)","v":1.1270000000000001E-2},null,{"$f":"+EnergíaVig!V142*$M142*(1-$G142)*1000","v":84597.033961144902},{"$f":"+EnergíaVig!W142*$M142*(1-$G142)*1000","v":85236.327273521441},{"$f":"+EnergíaVig!X142*$M142*(1-$G142)*1000","v":85966.125947716879},{"$f":"+EnergíaVig!Y142*$M142*(1-$G142)*1000","v":86761.901928323423},{"$f":"+SUMPRODUCT(O142:R142,PremisaCosto!$F$69:$I$69)","v":281206.56544277159},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J142),0)","v":0},null,{"$f":"+PotenciaVig!P142*U142*12*(1-$G142)*1000","v":0},{"$f":"+PotenciaVig!Q142*U142*12*(1-$G142)*1000","v":0}]
[{"$f":"+EnergíaVig!A143","v":"BTS Prepago Agro"},{"$f":"+ITV_CD!B143","v":"BTS Prepago"},{"$f":"+ITV_CD!C143","v":1},{"$f":"+ITV_CD!D143","v":"Agropecuario"},{"$f":"+ITV_CD!E143","v":"Et"},{"$f":"+ITV_CD!F143","v":"Pp"},{"$f":"+ITV_CD!G143","v":0.05},"BTS Prepago1EtCPEP","BTS Prepago1EtCPEFP","BTS Prepago1PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H143),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I143),0)","v":1.1270000000000001E-2},null,{"$f":"+EnergíaVig!V143*$M143*(1-$G143)*1000","v":0},{"$f":"+EnergíaVig!W143*$M143*(1-$G143)*1000","v":0},{"$f":"+EnergíaVig!X143*$M143*(1-$G143)*1000","v":0},{"$f":"+EnergíaVig!Y143*$M143*(1-$G143)*1000","v":0},{"$f":"+SUMPRODUCT(O143:R143,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J143),0)","v":0},null,{"$f":"+PotenciaVig!P143*U143*12*(1-$G143)*1000","v":0},{"$f":"+PotenciaVig!Q143*U143*12*(1-$G143)*1000","v":0}]
[{"$f":"+EnergíaVig!A144","v":"BTS Prepago Jub. 1"},{"$f":"+ITV_CD!B144","v":"BTS Prepago"},{"$f":"+ITV_CD!C144","v":1},{"$f":"+ITV_CD!D144","v":"Jubilados - 1"},{"$f":"+ITV_CD!E144","v":"Et"},{"$f":"+ITV_CD!F144","v":"Pp"},{"$f":"+ITV_CD!G144","v":0.25},"BTS Prepago1EtCPEP","BTS Prepago1EtCPEFP","BTS Prepago1PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H144),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I144),0)","v":1.1270000000000001E-2},null,{"$f":"+EnergíaVig!V144*$M144*(1-$G144)*1000","v":20445.316278963684},{"$f":"+EnergíaVig!W144*$M144*(1-$G144)*1000","v":20591.761043325805},{"$f":"+EnergíaVig!X144*$M144*(1-$G144)*1000","v":20760.287906380199},{"$f":"+EnergíaVig!Y144*$M144*(1-$G144)*1000","v":20946.025512615597},{"$f":"+SUMPRODUCT(O144:R144,PremisaCosto!$F$69:$I$69)","v":67926.661948686931},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J144),0)","v":0},null,{"$f":"+PotenciaVig!P144*U144*12*(1-$G144)*1000","v":0},{"$f":"+PotenciaVig!Q144*U144*12*(1-$G144)*1000","v":0}]
[{"$f":"+EnergíaVig!A145","v":"BTS Prepago Jub. 2"},{"$f":"+ITV_CD!B145","v":"BTS Prepago"},{"$f":"+ITV_CD!C145","v":1},{"$f":"+ITV_CD!D145","v":"Jubilados - 2"},{"$f":"+ITV_CD!E145","v":"Et"},{"$f":"+ITV_CD!F145","v":"Pp"},{"$f":"+ITV_CD!G145","v":0.25},"BTS Prepago1EtCPEP","BTS Prepago1EtCPEFP","BTS Prepago1PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H145),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I145),0)","v":1.1270000000000001E-2},null,{"$f":"+EnergíaVig!V145*$M145*(1-$G145)*1000","v":0},{"$f":"+EnergíaVig!W145*$M145*(1-$G145)*1000","v":0},{"$f":"+EnergíaVig!X145*$M145*(1-$G145)*1000","v":0},{"$f":"+EnergíaVig!Y145*$M145*(1-$G145)*1000","v":0},{"$f":"+SUMPRODUCT(O145:R145,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J145),0)","v":0},null,{"$f":"+PotenciaVig!P145*U145*12*(1-$G145)*1000","v":0},{"$f":"+PotenciaVig!Q145*U145*12*(1-$G145)*1000","v":0}]
[{"$f":"+EnergíaVig!A146","v":"BTS Prepago Discap."},{"$f":"+ITV_CD!B146","v":"BTS Prepago"},{"$f":"+ITV_CD!C146","v":1},{"$f":"+ITV_CD!D146","v":"Jubilados - 1"},{"$f":"+ITV_CD!E146","v":"Et"},{"$f":"+ITV_CD!F146","v":"Pp"},{"$f":"+ITV_CD!G146","v":0.25},"BTS Prepago1EtCPEP","BTS Prepago1EtCPEFP","BTS Prepago1PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H146),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I146),0)","v":1.1270000000000001E-2},null,{"$f":"+EnergíaVig!V146*$M146*(1-$G146)*1000","v":292.11046196860599},{"$f":"+EnergíaVig!W146*$M146*(1-$G146)*1000","v":294.20277725426956},{"$f":"+EnergíaVig!X146*$M146*(1-$G146)*1000","v":296.61058837096965},{"$f":"+EnergíaVig!Y146*$M146*(1-$G146)*1000","v":299.26429630202233},{"$f":"+SUMPRODUCT(O146:R146,PremisaCosto!$F$69:$I$69)","v":970.49555659023565},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J146),0)","v":0},null,{"$f":"+PotenciaVig!P146*U146*12*(1-$G146)*1000","v":0},{"$f":"+PotenciaVig!Q146*U146*12*(1-$G146)*1000","v":0}]
[{"$f":"+EnergíaVig!A147","v":"BTS Prepago Discapacitados 601-más"},{"$f":"+ITV_CD!B147","v":"BTS Prepago"},{"$f":"+ITV_CD!C147","v":1},{"$f":"+ITV_CD!D147","v":"Jubilados - 2"},{"$f":"+ITV_CD!E147","v":"Et"},{"$f":"+ITV_CD!F147","v":"Pp"},{"$f":"+ITV_CD!G147","v":0.25},"BTS Prepago1EtCPEP","BTS Prepago1EtCPEFP","BTS Prepago1PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H147),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I147),0)","v":1.1270000000000001E-2},null,{"$f":"+EnergíaVig!V147*$M147*(1-$G147)*1000","v":0},{"$f":"+EnergíaVig!W147*$M147*(1-$G147)*1000","v":0},{"$f":"+EnergíaVig!X147*$M147*(1-$G147)*1000","v":0},{"$f":"+EnergíaVig!Y147*$M147*(1-$G147)*1000","v":0},{"$f":"+SUMPRODUCT(O147:R147,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J147),0)","v":0},null,{"$f":"+PotenciaVig!P147*U147*12*(1-$G147)*1000","v":0},{"$f":"+PotenciaVig!Q147*U147*12*(1-$G147)*1000","v":0}]
[{"$f":"+EnergíaVig!A148","v":"BTS Prepago Político"},{"$f":"+ITV_CD!B148","v":"BTS Prepago"},{"$f":"+ITV_CD!C148","v":1},{"$f":"+ITV_CD!D148","v":"Político"},{"$f":"+ITV_CD!E148","v":"Et"},{"$f":"+ITV_CD!F148","v":"Pp"},{"$f":"+ITV_CD!G148","v":0.5},"BTS Prepago1EtCPEP","BTS Prepago1EtCPEFP","BTS Prepago1PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H148),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I148),0)","v":1.1270000000000001E-2},null,{"$f":"+EnergíaVig!V148*$M148*(1-$G148)*1000","v":0},{"$f":"+EnergíaVig!W148*$M148*(1-$G148)*1000","v":0},{"$f":"+EnergíaVig!X148*$M148*(1-$G148)*1000","v":0},{"$f":"+EnergíaVig!Y148*$M148*(1-$G148)*1000","v":0},{"$f":"+SUMPRODUCT(O148:R148,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J148),0)","v":0},null,{"$f":"+PotenciaVig!P148*U148*12*(1-$G148)*1000","v":0},{"$f":"+PotenciaVig!Q148*U148*12*(1-$G148)*1000","v":0}]
[{"$f":"+EnergíaVig!A149","v":"BTS Prepago Cruz Roja"},{"$f":"+ITV_CD!B149","v":"BTS Prepago"},{"$f":"+ITV_CD!C149","v":1},{"$f":"+ITV_CD!D149","v":"Cruz Roja"},{"$f":"+ITV_CD!E149","v":"Et"},{"$f":"+ITV_CD!F149","v":"Pp"},{"$f":"+ITV_CD!G149","v":1}]